ENDI Income Statement

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020
Revenue	9.59	7.64	4.29	3.06
Revenue Growth (YoY)	25.52%	78.17%	40.05%	-
Cost of Revenue	4.83	3.67	2.07	0.53
Gross Profit	4.76	3.97	2.22	2.53
Selling, General & Admin	1.96	1.16	0.45	0.23
Research & Development	-	-	0.06	0.08
Other Operating Expenses	0.5	0.32	0.21	1.13
Operating Expenses	3.04	2.4	0.73	1.44
Operating Income	1.72	1.58	1.49	1.09
Interest & Investment Income	0.91	0.13	0.02	0
Earnings From Equity Investments	-0.15	-	-	-
Other Non Operating Income (Expenses)	0.09	0.91	-	-
EBT Excluding Unusual Items	2.58	2.61	1.51	1.09
Merger & Restructuring Charges	-	-0.47	-	-
Gain (Loss) on Sale of Investments	0.23	0.05	-0	-0
Other Unusual Items	0.33	-	-	-
Pretax Income	3.14	2.19	1.51	1.09
Income Tax Expense	0.61	-0.19	-	-
Net Income	2.53	2.38	1.51	1.09
Net Income to Common	2.53	2.38	1.51	1.09
Net Income Growth	6.17%	57.78%	38.78%	-
Shares Outstanding (Basic)	5	4	2	-
Shares Outstanding (Diluted)	5	4	2	-
Shares Change (YoY)	52.33%	49.50%	-	-
EPS (Basic)	0.46	0.66	0.63	-
EPS (Diluted)	0.46	0.66	0.63	-
EPS Growth	-30.30%	5.53%	-	-
Free Cash Flow	2.4	1.73	1.2	1.15
Free Cash Flow Per Share	0.44	0.48	0.50	-
Gross Margin	49.67%	51.98%	51.80%	82.54%
Operating Margin	17.95%	20.62%	34.87%	35.50%
Profit Margin	26.38%	31.19%	35.22%	35.55%
Free Cash Flow Margin	25.01%	22.59%	28.02%	37.73%
EBITDA	2.1	1.61	-	-
EBITDA Margin	21.93%	21.07%	-	-
D&A For EBITDA	0.38	0.03	-	-
EBIT	1.72	1.58	1.49	1.09
EBIT Margin	17.95%	20.62%	34.87%	35.50%
Effective Tax Rate	19.52%	-	-	-
Revenue as Reported	9.59	7.64	4.29	-