Income Statement
Income Statement
| Year Ending Dec 2019 (Update) | Year Ending Dec 2018 (Update) | Year Ending Dec 2017 (Update) | Year Ending Dec 2016 (Update) | |
|---|---|---|---|---|
| Net Sales | 24.60 | 21.21 | 12.13 | 7.75 |
| Revenue | 24.60 | 21.21 | 12.13 | 7.75 |
| Total Revenue | 24.60 | 21.21 | 12.13 | 7.75 |
| Cost of Revenue | 9.16 | 9.00 | 6.17 | 3.41 |
| Cost of Revenue, Total | 9.16 | 9.00 | 6.17 | 3.41 |
| Gross Profit | 15.44 | 12.21 | 5.95 | 4.34 |
| Selling/General/Administrative Expense | 15.59 | 2.95 | 2.37 | 1.73 |
| Labor & Related Expense | 2.26 | 8.34 | 5.05 | 3.48 |
| Advertising Expense | -- | 0.30 | 0.21 | 0.30 |
| Selling/General/Administrative Expenses, Total | 17.85 | 11.60 | 7.63 | 5.51 |
| Depreciation | 1.28 | 0.32 | 0.32 | 0.24 |
| Depreciation/Amortization | 1.28 | 0.32 | 0.32 | 0.24 |
| Litigation | -- | -- | -- | -- |
| Other Unusual Expense (Income) | -- | -- | 0.00 | 0.05 |
| Unusual Expense (Income) | -- | -- | 0.00 | 0.05 |
| Other Operating Expense | -- | 0.11 | 0.13 | 0.13 |
| Other Operating Expenses, Total | -- | 0.11 | 0.13 | 0.13 |
| Total Operating Expense | 28.29 | 21.03 | 14.26 | 9.33 |
| Operating Income | -3.69 | 0.18 | -2.13 | -1.58 |
| Interest Expense - Non-Operating | -- | -- | -- | 0.00 |
| Interest Expense, Net Non-Operating | -- | -- | -- | 0.00 |
| Interest Income, Non-Operating | 0.29 | 0.05 | 0.03 | 0.04 |
| Investment Income, Non-Operating | -0.64 | -- | -- | -- |
| Interest/Investment Income, Non-Operating | -0.35 | 0.05 | 0.03 | 0.04 |
| Interest Income (Expense), Net-Non-Operating, Total | -0.35 | 0.05 | 0.03 | 0.04 |
| Net Income Before Taxes | -4.04 | 0.23 | -2.10 | -1.54 |
| Income Tax – Total | -0.90 | 0.00 | 0.00 | 0.00 |
| Income After Tax | -3.14 | 0.23 | -2.10 | -1.54 |
| Net Income Before Extraordinary Items | -3.14 | 0.23 | -2.10 | -1.54 |
| Net Income | -3.14 | 0.23 | -2.10 | -1.54 |
| Income Available to Common Excluding Extraordinary Items | -3.14 | 0.23 | -2.10 | -1.54 |
| Income Available to Common Stocks Including Extraordinary Items | -3.14 | 0.23 | -2.10 | -1.54 |
| Basic Weighted Average Shares | 13.39 | 10.83 | 9.82 | 9.90 |
| Basic EPS Excluding Extraordinary Items | -0.23 | 0.02 | -0.21 | -0.16 |
| Basic EPS Including Extraordinary Items | -0.23 | 0.02 | -0.21 | -0.16 |
| Dilution Adjustment | -- | -- | -- | -- |
| Diluted Net Income | -3.14 | 0.23 | -2.10 | -1.54 |
| Diluted Weighted Average Shares | 13.39 | 11.86 | 9.82 | 9.90 |
| Diluted EPS Excluding Extraordinary Items | -0.23 | 0.02 | -0.21 | -0.16 |
| Diluted EPS Including Extraordinary Items | -0.23 | 0.02 | -0.21 | -0.16 |
| DPS - Common Stock Primary Issue | -- | -- | -- | -- |
| Gross Dividends - Common Stock | 0.00 | 0.00 | 0.00 | 0.00 |
| Total Special Items | -- | -- | 0.00 | 0.05 |
| Normalized Income Before Taxes | -4.04 | 0.23 | -2.10 | -1.49 |
| Effect of Special Items on Income Taxes | -- | -- | 0.00 | 0.00 |
| Income Taxes Excluding Impact of Special Items | -0.90 | 0.00 | 0.00 | 0.00 |
| Normalized Income After Taxes | -3.14 | 0.23 | -2.10 | -1.49 |
| Normalized Income Available to Common | -3.14 | 0.23 | -2.10 | -1.49 |
| Basic Normalized EPS | -0.23 | 0.02 | -0.21 | -0.15 |
| Diluted Normalized EPS | -0.23 | 0.02 | -0.21 | -0.15 |
| Amortization of Intangibles, Supplemental | 1.09 | 0.26 | 0.28 | 0.22 |
| Depreciation, Supplemental | 0.08 | 0.06 | 0.05 | 0.02 |
| Interest Expense, Supplemental | -- | -- | -- | 0.00 |
| Rental Expense, Supplemental | 0.22 | 0.08 | 0.08 | 0.08 |
| Stock-Based Compensation, Supplemental | 2.26 | 1.86 | 0.90 | 0.56 |
| Advertising Expense, Supplemental | -- | 0.30 | 0.21 | 0.30 |
| Audit-Related Fees, Supplemental | -- | 0.12 | 0.03 | 0.04 |
| Audit-Related Fees | -- | 0.02 | 0.00 | 0.00 |
| Tax Fees, Supplemental | -- | 0.00 | 0.00 | 0.00 |
| All Other Fees Paid to Auditor, Supplemental | -- | 0.00 | 0.00 | 0.00 |
| Gross Margin | 62.77 | 57.56 | 49.09 | 55.99 |
| Operating Margin | -15.02 | 0.85 | -17.56 | -20.40 |
| Pretax Margin | -16.43 | 1.07 | -17.35 | -19.86 |
| Effective Tax Rate | -- | 0.00 | -- | -- |
| Net Profit Margin | -12.78 | 1.07 | -17.35 | -19.86 |
| Normalized EBIT | -3.69 | 0.18 | -2.13 | -1.53 |
| Normalized EBITDA | -2.52 | 0.50 | -1.81 | -1.29 |
In millions of USD (except for per share items)
Copyright Thomson Reuters Corporation