Fundamentals - Income Statement

  Year Ending Dec 2023 (Update) Year Ending Dec 2022 (Update) Year Ending Jan 2022 (Update) Year Ending Jan 2021 (Update) Year Ending Dec 2019 (Update)
Net Sales 51.87 56.97 53.90 36.35 43.45
Revenue 51.87 56.97 53.90 36.35 43.45
Total Revenue 51.87 56.97 53.90 36.35 43.45
Cost of Revenue 30.06 31.60 31.07 20.79 25.51
Cost of Revenue, Total 30.06 31.60 31.07 20.79 25.51
Gross Profit 21.81 25.37 22.83 15.56 17.94
Selling/General/Administrative Expense 23.77 24.12 22.08 17.77 21.78
Labor & Related Expense 1.22 1.22 1.21 0.99 1.45
Advertising Expense 0.20 0.40 0.20 0.10 --
Selling/General/Administrative Expenses, Total 25.19 25.74 23.50 18.86 23.23
Research & Development 6.63 7.18 6.87 3.28 3.68
Litigation -- -- -- -- --
Impairment-Assets Held for Use -- -- -- -- --
Loss (Gain) on Sale of Assets - Operating -- -- -- -- --
Other Unusual Expense (Income) -- -- -2.50 -- --
Unusual Expense (Income) -- -- -2.50 -- --
Total Operating Expense 61.88 64.51 58.94 42.93 52.42
Operating Income -10.01 -7.54 -5.03 -6.58 -8.97
Other Non-Operating Income (Expense) 0.53 0.06 -0.15 0.28 0.21
Other, Net 0.53 0.06 -0.15 0.28 0.21
Net Income Before Taxes -9.48 -7.48 -5.19 -6.30 -8.77
Income Tax – Total 0.09 0.07 0.04 0.03 0.05
Income After Tax -9.57 -7.55 -5.23 -6.33 -8.81
Net Income Before Extraordinary Items -9.57 -7.55 -5.23 -6.33 -8.81
Discontinued Operations -- -- -- -- --
Total Extraordinary Items -- -- -- -- --
Net Income -9.57 -7.55 -5.23 -6.33 -8.81
Income Available to Common Excluding Extraordinary Items -9.57 -7.55 -5.23 -6.33 -8.81
Income Available to Common Stocks Including Extraordinary Items -9.57 -7.55 -5.23 -6.33 -8.81
Basic Weighted Average Shares 16.13 15.94 15.42 13.84 13.71
Basic EPS Excluding Extraordinary Items -0.59 -0.47 -0.34 -0.46 -0.64
Basic EPS Including Extraordinary Items -0.59 -0.47 -0.34 -0.46 -0.64
Dilution Adjustment -- -- -- -- --
Diluted Net Income -9.57 -7.55 -5.23 -6.33 -8.81
Diluted Weighted Average Shares 16.13 15.94 15.42 13.84 13.71
Diluted EPS Excluding Extraordinary Items -0.59 -0.47 -0.34 -0.46 -0.64
Diluted EPS Including Extraordinary Items -0.59 -0.47 -0.34 -0.46 -0.64
DPS - Common Stock Primary Issue -- -- -- -- --
Gross Dividends - Common Stock 0.00 0.00 0.00 0.00 0.00
Total Special Items -- -- -2.50 -- --
Normalized Income Before Taxes -9.48 -7.48 -7.69 -6.30 -8.77
Effect of Special Items on Income Taxes -- -- -0.88 -- --
Income Taxes Excluding Impact of Special Items 0.09 0.07 -0.84 0.03 0.05
Normalized Income After Taxes -9.57 -7.55 -6.85 -6.33 -8.81
Normalized Income Available to Common -9.57 -7.55 -6.85 -6.33 -8.81
Basic Normalized EPS -0.59 -0.47 -0.44 -0.46 -0.64
Diluted Normalized EPS -0.59 -0.47 -0.44 -0.46 -0.64
Amortization of Intangibles, Supplemental 0.33 0.23 0.16 0.02 0.02
Depreciation, Supplemental 0.28 0.26 0.64 0.49 0.67
Rental Expense, Supplemental 1.00 1.00 1.10 1.30 1.40
Stock-Based Compensation, Supplemental 1.65 1.62 1.63 1.12 1.70
Advertising Expense, Supplemental 0.20 0.40 0.20 0.10 --
Research & Development Expense, Supplemental 6.63 7.18 6.87 3.28 3.68
Audit-Related Fees, Supplemental 0.52 0.47 0.48 0.40 0.44
Audit-Related Fees 0.02 0.02 0.02 0.02 0.02
Tax Fees, Supplemental -- 0.00 0.00 0.00 0.00
All Other Fees Paid to Auditor, Supplemental -- 0.00 0.00 0.00 0.00
Gross Margin 42.04 44.53 42.36 42.80 41.29
Operating Margin -19.29 -13.24 -9.34 -18.11 -20.66
Pretax Margin -18.28 -13.13 -9.62 -17.34 -20.17
Effective Tax Rate -- -- -- -- --
Net Profit Margin -18.45 -13.25 -9.69 -17.41 -20.28
Normalized EBIT -10.01 -7.54 -7.53 -6.58 -8.97
Normalized EBITDA -9.40 -7.06 -6.73 -6.08 -8.29
Current Tax - Domestic 0.00 0.00 0.00 0.00 0.00
Current Tax - Foreign 0.06 0.02 0.02 0.01 0.03
Current Tax - Local 0.03 0.05 0.02 0.01 0.02
Current Tax - Total 0.09 0.07 0.04 0.02 0.05
Deferred Tax - Domestic 0.00 0.00 0.00 0.00 0.00
Deferred Tax - Local 0.00 0.00 0.00 0.00 0.00
Deferred Tax - Total 0.00 0.00 0.00 0.00 0.00
Other Tax -- -- 0.04 0.03 0.05
Income Tax - Total 0.09 0.07 0.08 0.05 0.10
Defined Contribution Expense - Domestic 0.24 0.23 0.20 -- 0.22
Total Pension Expense 0.24 0.23 0.20 -- 0.22
For a more complete picture of our financial results, please review our SEC Filings

Source: LSEG