BDRL Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Year	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013	2012 - 1994
Revenue	18.12	15.75	16.38	19.84	21.71	23.28	22.51	20.94	29.13	27.87	Upgrade
Revenue Growth (YoY)	14.99%	-3.82%	-17.45%	-8.59%	-6.77%	3.45%	7.46%	-28.10%	4.52%	-9.05%	Upgrade
Cost of Revenue	12.65	9.9	13.36	16.41	13.29	14.35	14.15	16.79	18.17	18.56	Upgrade
Gross Profit	5.46	5.86	3.02	3.43	8.42	8.94	8.36	4.16	10.96	9.31	Upgrade
Selling, General & Admin	5.82	6.23	7.61	8.01	6.7	6.02	6.29	7.22	8.17	8.48	Upgrade
Research & Development	1.78	2.59	2.52	3.07	2.58	2.45	2.74	3.33	3.42	3.37	Upgrade
Operating Expenses	7.59	8.82	10.13	11.07	9.27	8.47	9.03	10.56	11.59	11.86	Upgrade
Operating Income	-2.13	-2.96	-7.11	-7.64	-0.85	0.46	-0.67	-6.4	-0.63	-2.55	Upgrade
Interest Expense / Income	0.79	0.51	0.35	0.26	0.56	0.72	0.41	0.33	0.24	0.28	Upgrade
Other Expense / Income	-	-3.57	-	-7.18	-	0.14	0.08	-	-	-	Upgrade
Pretax Income	-2.92	0.1	-7.46	-0.73	-1.42	-0.4	-1.17	-6.73	-0.87	-2.82	Upgrade
Income Tax	0	0.02	0.02	0.02	-0.08	-0.02	0.03	0.05	0.03	0	Upgrade
Net Income	-2.92	0.08	-7.47	-0.74	-1.34	-0.38	-1.2	-6.77	-0.9	-2.82	Upgrade
Shares Outstanding (Basic)	13	12	10	10	9	8	7	6	6	6	Upgrade
Shares Outstanding (Diluted)	13	15	10	10	9	8	7	6	6	6	Upgrade
Shares Change	-14.04%	56.09%	3.07%	7.91%	8.67%	10.47%	14.68%	3.87%	0.11%	-	Upgrade
EPS (Basic)	-0.22	0.01	-0.76	-0.08	-0.15	-0.05	-0.16	-1.05	-0.14	-0.45	Upgrade
EPS (Diluted)	-0.22	0.02	-0.76	-0.08	-0.15	-0.05	-0.16	-1.05	-0.14	-0.45	Upgrade
Free Cash Flow	-1.43	-1.2	-3.38	2.99	0.51	-0.38	0.73	-0.99	0.94	1.71	Upgrade
Free Cash Flow Per Share	-0.11	-0.10	-0.34	0.31	0.06	-0.05	0.10	-0.15	0.15	0.28	Upgrade
Gross Margin	30.16%	37.18%	18.43%	17.29%	38.78%	38.38%	37.13%	19.84%	37.63%	33.41%	Upgrade
Operating Margin	-11.76%	-18.79%	-43.43%	-38.51%	-3.93%	1.99%	-2.98%	-30.56%	-2.16%	-9.13%	Upgrade
Profit Margin	-16.12%	0.53%	-45.63%	-3.74%	-6.17%	-1.65%	-5.31%	-32.33%	-3.10%	-10.13%	Upgrade
Free Cash Flow Margin	-7.89%	-7.60%	-20.62%	15.06%	2.33%	-1.61%	3.26%	-4.71%	3.23%	6.12%	Upgrade
Effective Tax Rate	-	15.15%	-	-	-	-	-	-	-	-	Upgrade
EBITDA	-1.24	1.75	-6.01	0.64	-0.33	0.96	0.22	-5.09	0.79	-1.23	Upgrade
EBITDA Margin	-6.85%	11.13%	-36.71%	3.24%	-1.53%	4.14%	0.97%	-24.31%	2.70%	-4.42%	Upgrade
Depreciation & Amortization	0.89	1.14	1.1	1.11	0.52	0.64	0.97	1.31	1.42	1.31	Upgrade
EBIT	-2.13	0.61	-7.11	-0.47	-0.85	0.32	-0.75	-6.4	-0.63	-2.55	Upgrade
EBIT Margin	-11.76%	3.89%	-43.43%	-2.35%	-3.93%	1.38%	-3.35%	-30.56%	-2.16%	-9.13%	Upgrade

Source: Financials are provided by Nasdaq Data Link and sourced from the audited annual (10-K) and quarterly (10-Q) reports submitted to the Securities and Exchange Commission (SEC).