Marijuana Company of America, Inc. (MCOA)

Nordstrom Income Statement

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

Fiscal Year	TTM	FY 2021	FY 2020	FY 2019	FY 2018	FY 2017
Period Ending	Sep 30, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018	Dec 31, 2017
Revenue	1.5	1.03	0.28	0.7	0.25	0.03
Revenue Growth (YoY)	169.21%	267.09%	-59.62%	175.68%	839.75%	207.37%
Cost of Revenue	1.07	0.87	0.16	0.25	0.08	0.01
Gross Profit	0.43	0.16	0.12	0.45	0.17	0.01
Selling, General & Admin	3.61	3.56	1.96	5.49	3.98	21.27
Operating Expenses	4.56	4.87	4.98	6.92	3.99	21.28
Operating Income	-4.13	-4.71	-4.85	-6.47	-3.81	-21.26
Interest Expense	-4.62	-4.3	-3	-4.68	-6.83	-5.84
Earnings From Equity Investments	-2.74	-0.74	0.11	-0.01	-0.09	-0.06
Other Non Operating Income (Expenses)	0.26	0	-4.7	-2.12	1.44	-4.33
EBT Excluding Unusual Items	-10.5	-9.74	-12.45	-13.29	-9.29	-31.5
Gain (Loss) on Sale of Investments	0.01	-0.04	0.22	-1.62	-0.37	-2.29
Legal Settlements	-	-	-	-1.5	-1.68	-
Other Unusual Items	-0.49	-0.41	0.08	-3.77	0.25	0.35
Pretax Income	-13.01	-10.19	-12.15	-20.18	-11.1	-33.44
Net Income	-13.01	-10.19	-12.15	-20.18	-11.1	-33.44
Net Income to Common	-13.01	-10.19	-12.15	-20.18	-11.1	-33.44
Shares Outstanding (Basic)	9,705	5,248	962	49	38	32
Shares Outstanding (Diluted)	9,705	5,248	962	49	38	32
Shares Change (YoY)	129.75%	445.52%	1876.65%	28.33%	17.94%	49.97%
EPS (Basic)	-0.00	-0.00	-0.01	-0.41	-0.29	-1.04
EPS (Diluted)	-0.00	-0.00	-0.01	-0.41	-0.29	-1.04
Free Cash Flow	-3.06	-4.11	-1.73	-2.82	-3.07	-0.91
Free Cash Flow Per Share	-	-0.00	-0.00	-0.06	-0.08	-0.03
Gross Margin	28.37%	15.23%	43.24%	64.24%	67.77%	46.72%
Operating Margin	-275.87%	-457.28%	-1729.85%	-930.95%	-1513.06%	-79250.09%
Profit Margin	-867.95%	-989.22%	-4327.54%	-2903.32%	-4400.73%	-124643.76%
Free Cash Flow Margin	-203.86%	-398.97%	-616.41%	-405.52%	-1216.65%	-3398.76%
EBITDA	-3.89	-4.61	-4.85	-6.46	-3.81	-21.26
D&A For EBITDA	0.25	0.1	0.01	0.01	0.01	0
EBIT	-4.13	-4.71	-4.85	-6.47	-3.81	-21.26
Revenue as Reported	1.5	1.03	0.28	0.7	0.25	0.03
Advertising Expenses	-	0.24	0.13	0.54	0.57	0.08

Updated Nov 21, 2022. Source: S&P Global Market Intelligence. Standard template. Financial Sources.