Noble Roman's, Inc. (NROM)

Noble Roman's Income Statement

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

Fiscal Year	TTM	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019
Period Ending	Sep 30, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	14.78	14.37	14.45	13.88	11.54	11.7
Revenue Growth (YoY)	2.90%	-0.55%	4.09%	20.36%	-1.44%	-5.97%
Cost of Revenue	10.41	8.84	11.41	9.5	7.12	6.97
Gross Profit	4.38	5.54	3.05	4.38	4.41	4.74
Selling, General & Admin	1.7	1.55	2.17	1.79	1.72	1.74
Operating Expenses	2.08	1.93	2.62	2.64	2.1	2.12
Operating Income	2.3	3.61	0.43	1.74	2.31	2.61
Interest Expense	-1.87	-1.74	-1.88	-1.36	-1.91	-0.77
Other Non Operating Income (Expenses)	-0.43	-0.4	-	-	-4.94	-1.3
Pretax Income	0	1.46	-1.46	0.38	-4.54	0.54
Income Tax Expense	-0.27	-	-0.14	-0.13	0.84	0.92
Earnings From Continuing Operations	0.28	1.46	-1.31	0.51	-5.38	-0.38
Net Income	0.28	1.46	-1.31	0.51	-5.38	-0.38
Net Income to Common	0.28	1.46	-1.31	0.51	-5.38	-0.38
Net Income Growth	26.74%	-	-	-	-	-
Shares Outstanding (Basic)	22	22	22	22	22	22
Shares Outstanding (Diluted)	24	24	22	24	22	23
Shares Change (YoY)	4.09%	6.23%	-6.03%	6.42%	-4.72%	9.72%
EPS (Basic)	0.01	0.07	-0.06	0.02	-0.24	-0.02
EPS (Diluted)	0.01	0.06	-0.06	0.02	-0.24	-0.02
EPS Growth	26.73%	-	-	-	-	-
Free Cash Flow	0.97	1.57	-0.48	0.07	-0.41	1.22
Free Cash Flow Per Share	0.04	0.07	-0.02	0.00	-0.02	0.05
Gross Margin	29.62%	38.52%	21.08%	31.57%	38.26%	40.46%
Operating Margin	15.56%	25.10%	2.96%	12.56%	20.06%	22.33%
Profit Margin	1.86%	10.16%	-9.09%	3.67%	-46.65%	-3.23%
Free Cash Flow Margin	6.57%	10.91%	-3.31%	0.50%	-3.55%	10.41%
EBITDA	2.68	3.99	0.88	3.07	3.75	3.08
EBITDA Margin	18.14%	27.74%	6.08%	22.14%	32.48%	26.34%
D&A For EBITDA	0.38	0.38	0.45	1.33	1.43	0.47
EBIT	2.3	3.61	0.43	1.74	2.31	2.61
EBIT Margin	15.56%	25.10%	2.96%	12.56%	20.06%	22.33%
Effective Tax Rate	-	-	-	-	-	170.14%
Revenue as Reported	14.78	14.37	14.45	13.88	11.54	11.7

Source: S&P Capital IQ. Standard template. Financial Sources.