eMagin Corporation (EMAN)

eMagin 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	27.56	30.53	26.05	29.42	26.73	26.24
Revenue Growth (YoY)	0.19%	17.22%	-11.48%	10.10%	1.87%	19.08%
Cost of Revenue	20.33	20.21	21.45	23.06	20	22.24
Gross Profit	7.23	10.32	4.59	6.37	6.73	3.99
Selling, General & Admin	15.64	7.88	7.58	7.57	7.25	8.97
Research & Development	5.28	5.38	6.98	5.72	5.05	6.69
Operating Expenses	20.91	13.26	14.56	13.28	12.3	15.66
Operating Income	-13.68	-2.94	-9.96	-6.92	-5.57	-11.67
Interest Expense / Income	0.99	0.96	0.85	0.13	0.2	0.07
Other Expense / Income	-1.35	-2.8	-5.61	4.4	-1.47	-2.19
Pretax Income	-13.32	-1.1	-5.21	-11.45	-4.3	-9.54
Net Income	-13.32	-1.1	-5.21	-11.45	-4.3	-9.54
Shares Outstanding (Basic)	83	76	72	60	48	44
Shares Outstanding (Diluted)	83	76	73	60	48	44
Shares Change	12.36%	3.36%	21.04%	25.61%	8.34%	31.99%
EPS (Basic)	-0.14	-0.01	-0.07	-0.19	-0.09	-0.21
EPS (Diluted)	-0.14	-0.01	-0.12	-0.19	-0.09	-0.21
Free Cash Flow	-22.59	-22.73	-19.33	-7.35	-6.21	-8.68
Free Cash Flow Per Share	-0.27	-0.30	-0.27	-0.12	-0.13	-0.20
Gross Margin	26.24%	33.81%	17.63%	21.63%	25.17%	15.22%
Operating Margin	-49.62%	-9.61%	-38.25%	-23.51%	-20.84%	-44.47%
Profit Margin	-48.31%	-3.61%	-19.99%	-38.91%	-16.08%	-36.37%
Free Cash Flow Margin	-81.95%	-74.45%	-74.20%	-24.97%	-23.24%	-33.07%
EBITDA	-9.6	2.75	-1.6	-8.51	-1.51	-7.48
EBITDA Margin	-34.82%	8.99%	-6.15%	-28.91%	-5.66%	-28.53%
Depreciation & Amortization	2.73	2.89	2.75	2.81	2.58	1.99
EBIT	-12.33	-0.14	-4.36	-11.32	-4.1	-9.47
EBIT Margin	-44.74%	-0.46%	-16.72%	-38.46%	-15.33%	-36.11%

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).