Edgio, Inc. (EGIO)

Edgio Income Statement

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

Year Ending	TTM	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018
Revenue	379.92	338.6	201.12	223.99	200.63	195.67
Revenue Growth (YoY)	37.59%	68.36%	-10.21%	11.64%	2.54%	6.13%
Cost of Revenue	269.98	231.06	146.79	143.71	119.09	102.2
Gross Profit	109.94	107.54	54.32	80.28	81.54	93.47
Selling, General & Admin	134.55	136.95	70.05	74.23	73.86	71.93
Research & Development	87.45	83.65	21.67	21.68	22.53	24.08
Other Operating Expenses	34.49	34.77	16.22	1.59	0.87	2.31
Operating Expenses	256.49	255.38	107.94	97.5	97.27	98.31
Operating Income	-146.55	-147.84	-53.62	-17.22	-15.73	-4.84
Interest Expense / Income	7.03	6.09	5.42	3.96	0.08	0.09
Other Expense / Income	0.72	3.67	0.97	0.3	-0.51	-15.31
Pretax Income	-154.3	-157.6	-60.01	-21.48	-15.29	10.38
Income Tax	-0.87	-21.08	1.15	0.65	0.75	0.54
Net Income	-153.43	-136.52	-61.17	-22.13	-16.04	9.84
Shares Outstanding (Basic)	6	5	3	3	3	3
Shares Outstanding (Diluted)	6	5	3	3	3	3
Shares Change	1.57%	42.72%	5.44%	4.58%	-3.43%	10.29%
EPS (Basic)	-28.80	-30.00	-19.20	-7.20	-5.60	3.60
EPS (Diluted)	-28.80	-30.00	-19.20	-7.20	-5.60	3.20
Free Cash Flow	-58.62	-47.14	-20.73	-7.14	-32.91	3.74
Free Cash Flow Per Share	-10.48	-10.34	-6.49	-2.35	-11.36	1.34
Gross Margin	28.94%	31.76%	27.01%	35.84%	40.64%	47.77%
Operating Margin	-38.57%	-43.66%	-26.66%	-7.69%	-7.84%	-2.47%
Profit Margin	-40.38%	-40.32%	-30.41%	-9.88%	-8.00%	5.03%
Free Cash Flow Margin	-15.43%	-13.92%	-10.31%	-3.19%	-16.40%	1.91%
Effective Tax Rate	-	-	-	-	-	5.18%
EBITDA	-105.37	-108.59	-27.69	5.86	4.85	29.06
EBITDA Margin	-27.73%	-32.07%	-13.77%	2.61%	2.42%	14.85%
Depreciation & Amortization	41.9	42.91	26.9	23.38	20.07	18.59
EBIT	-147.27	-151.51	-54.59	-17.52	-15.22	10.47
EBIT Margin	-38.76%	-44.74%	-27.14%	-7.82%	-7.58%	5.35%

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).