Novus Robotics Inc. (NRBT)

Novus Robotics Income Statement

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

Fiscal Year	TTM	FY 2018	FY 2017	FY 2016	FY 2015	FY 2014
Period Ending	Mar 31, 2019	Dec 31, 2018	Dec 31, 2017	Dec 31, 2016	Dec 31, 2015	Dec 31, 2014
Revenue	3.28	2.92	4.81	1.26	1.64	2.35
Revenue Growth (YoY)	0.95%	-39.34%	282.41%	-23.12%	-30.36%	-7.45%
Cost of Revenue	2.1	1.85	2.11	0.79	1.06	1.42
Gross Profit	1.18	1.07	2.7	0.47	0.58	0.93
Selling, General & Admin	1.14	0.96	1.17	0.76	0.92	0.85
Research & Development	-	-	-0.06	-0.03	-0.07	-
Operating Expenses	1.14	0.96	1.11	0.73	0.85	0.85
Operating Income	0.04	0.11	1.6	-0.26	-0.27	0.08
Currency Exchange Gain (Loss)	0.06	0.07	0.02	-0.07	0.17	0.09
Other Non Operating Income (Expenses)	0	0	-0	-	-	0
EBT Excluding Unusual Items	0.1	0.18	1.61	-0.33	-0.1	0.18
Other Unusual Items	-	-	-	-0.08	-	-
Pretax Income	0.1	0.18	1.61	-0.42	-0.1	0.18
Income Tax Expense	0.05	0.08	0.4	-	-	-
Net Income	0.05	0.11	1.21	-0.42	-0.1	0.18
Net Income to Common	0.05	0.11	1.21	-0.42	-0.1	0.18
Net Income Growth	-93.16%	-91.23%	-	-	-	223.23%
Shares Outstanding (Basic)	54	54	54	43	0	0
Shares Outstanding (Diluted)	54	54	54	46	0	8
Shares Change (YoY)	-	-	18.37%	15362.73%	-96.23%	2017.39%
EPS (Basic)	0.00	0.00	0.02	-0.01	-0.35	0.60
EPS (Diluted)	0.00	0.00	0.02	-0.01	-0.35	0.02
EPS Growth	-91.89%	-90.20%	-	-	-	-86.37%
Free Cash Flow	0.19	-0.27	1.4	-0	-0.04	0.06
Free Cash Flow Per Share	0.00	-0.01	0.03	-	-0.14	0.01
Gross Margin	36.01%	36.57%	56.19%	37.55%	35.25%	39.60%
Operating Margin	1.28%	3.74%	33.16%	-20.49%	-16.57%	3.60%
Profit Margin	1.60%	3.65%	25.22%	-33.08%	-6.39%	7.49%
Free Cash Flow Margin	5.94%	-9.10%	29.17%	-0.22%	-2.54%	2.57%
EBITDA	0.07	0.14	1.62	-0.24	-0.25	0.11
EBITDA Margin	2.20%	4.70%	33.70%	-18.72%	-15.11%	4.87%
D&A For EBITDA	0.03	0.03	0.03	0.02	0.02	0.03
EBIT	0.04	0.11	1.6	-0.26	-0.27	0.08
EBIT Margin	1.28%	3.74%	33.16%	-20.49%	-16.57%	3.60%
Effective Tax Rate	47.39%	41.52%	24.79%	-	-	-

Updated May 17, 2019. Source: S&P Global Market Intelligence. Standard template. Financial Sources.