MLP Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Year	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014	2013 - 1994
Revenue	10.92	20.96	12.44	7.54	10.05	8.86	24.58	47.36	22.79	33.26	Upgrade
Revenue Growth (YoY)	-47.92%	68.45%	65.03%	-24.94%	13.37%	-63.96%	-48.10%	107.86%	-31.50%	118.67%	Upgrade
Cost of Revenue	5.95	5.15	4.85	4.13	4.26	4.15	7.03	13.7	7.91	8.34	Upgrade
Gross Profit	4.96	15.82	7.59	3.41	5.79	4.71	17.55	33.66	14.88	24.93	Upgrade
Selling, General & Admin	4	2.8	2.57	2.45	2.25	2.9	2.52	2.2	2.18	1.97	Upgrade
Other Operating Expenses	4.15	10.27	7.37	3.4	4.16	3.54	3.95	7.99	3.37	3.05	Upgrade
Operating Expenses	8.15	13.07	9.94	5.84	6.41	6.44	6.46	10.19	5.55	5.02	Upgrade
Operating Income	-3.19	2.75	-2.35	-2.43	-0.63	-1.73	11.09	23.47	9.33	19.91	Upgrade
Interest Expense / Income	0.01	0.01	0.12	0.13	0.2	0.16	0.19	1.66	2.52	2.27	Upgrade
Other Expense / Income	-0.11	0.96	0.95	0.04	4.54	2.62	-	-	-	-	Upgrade
Pretax Income	-3.08	1.79	-3.42	-2.6	-5.37	-4.5	10.9	21.81	6.81	17.64	Upgrade
Income Tax	0	0	0	0	5	-5	0	0	0	0	Upgrade
Net Income	-3.08	1.79	-3.42	-2.6	-10.37	0.5	10.9	21.81	6.81	17.64	Upgrade
Net Income Growth	-	-	-	-	-	-95.43%	-50.03%	220.18%	-61.37%	-	Upgrade
Shares Outstanding (Basic)	20	20	19	19	19	19	19	19	19	19	Upgrade
Shares Change	0.54%	0.42%	0.38%	0.29%	0.62%	0.41%	0.47%	0.62%	0.62%	0.08%	Upgrade
EPS (Basic)	-0.15	0.09	-0.18	-0.14	-0.54	0.03	0.57	1.15	0.36	0.94	Upgrade
EPS (Diluted)	-0.15	0.09	-0.18	-0.14	-0.54	0.03	0.57	1.15	0.36	0.94	Upgrade
EPS Growth	-	-	-	-	-	-94.74%	-50.43%	219.44%	-61.70%	-	Upgrade
Free Cash Flow	-1.99	6.26	5.56	2.12	1.06	0.57	8.35	33.61	10.67	-0.49	Upgrade
Free Cash Flow Per Share	-0.10	0.32	0.29	0.11	0.06	0.03	0.44	1.77	0.56	-0.03	Upgrade
Gross Margin	45.47%	75.45%	61.02%	45.28%	57.61%	53.21%	71.40%	71.07%	65.29%	74.93%	Upgrade
Operating Margin	-29.19%	13.11%	-18.85%	-32.19%	-6.24%	-19.48%	45.11%	49.55%	40.95%	59.84%	Upgrade
Profit Margin	-28.22%	8.53%	-27.49%	-34.54%	-103.20%	5.62%	44.34%	46.06%	29.90%	53.02%	Upgrade
Free Cash Flow Margin	-18.22%	29.88%	44.69%	28.10%	10.55%	6.44%	33.97%	70.96%	46.84%	-1.48%	Upgrade
EBITDA	-2.29	2.91	-2	-1.07	-3.67	-2.79	13.03	26.46	11.64	22.42	Upgrade
EBITDA Margin	-20.97%	13.88%	-16.05%	-14.16%	-36.57%	-31.44%	52.99%	55.87%	51.08%	67.40%	Upgrade
Depreciation & Amortization	0.79	1.12	1.3	1.4	1.5	1.56	1.94	2.99	2.31	2.51	Upgrade
EBIT	-3.07	1.79	-3.3	-2.47	-5.17	-4.35	11.09	23.47	9.33	19.91	Upgrade
EBIT Margin	-28.16%	8.55%	-26.50%	-32.76%	-51.46%	-49.04%	45.11%	49.55%	40.95%	59.84%	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).