Noble Roman's, Inc. (NROM)

Noble Roman's Income Statement

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

Year Ending	TTM	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019
Revenue	14.73	14.37	14.45	13.88	11.54	11.7
Revenue Growth (YoY)	3.05%	-0.55%	4.09%	20.36%	-1.44%	-5.97%
Cost of Revenue	10.41	9.22	11.41	9.5	7.12	6.97
Gross Profit	4.33	5.16	3.05	4.38	4.41	4.74
Selling, General & Admin	1.61	1.55	2.17	1.79	1.72	1.74
Other Operating Expenses	6.2	7.29	0.45	0.85	0.38	0.38
Operating Expenses	1.89	1.55	2.62	2.64	2.1	2.12
Operating Income	2.51	3.61	0.43	1.74	2.31	1.31
Interest Income	-0.38	0	1.63	1.36	1.91	0.77
Interest Expense	1.76	1.74	1.63	1.36	1.91	0.77
Other Expense / Income	0.14	0.4	1.63	1.36	6.86	0.77
Pretax Income	0.23	1.46	-1.2	0.38	-4.54	0.54
Income Tax	-0.27	0	-0.14	-0.13	0.84	0.92
Net Income	0.51	1.46	-1.06	0.51	-5.38	-0.38
Shares Outstanding (Basic)	22	22	21	24	23	23
Shares Outstanding (Diluted)	22	24	22	24	23	23
Shares Change	-5.98%	6.23%	-6.03%	0.75%	0.64%	-10.65%
EPS (Basic)	0.03	0.07	-0.05	0.02	-0.23	-0.02
EPS (Diluted)	0.02	0.06	-0.05	0.02	-0.23	-0.02
Free Cash Flow	2.33	1.58	-0.48	0.07	-0.41	1.22
Free Cash Flow Per Share	0.10	0.07	-0.02	0.00	-0.02	0.05
Gross Margin	29.37%	35.88%	21.08%	31.57%	38.26%	40.46%
Operating Margin	17.05%	25.10%	2.96%	12.56%	20.06%	11.22%
Profit Margin	3.43%	10.16%	-7.31%	3.67%	-46.65%	-3.23%
Free Cash Flow Margin	15.82%	11.01%	-3.31%	0.50%	-3.55%	10.41%
Effective Tax Rate	-118.52%	0.00%	-	-33.38%	-	170.14%
EBITDA	3.25	3.99	1.37	3.07	-1.19	1.78
EBITDA Margin	22.09%	27.74%	9.48%	22.14%	-10.35%	15.24%
Depreciation & Amortization	0.74	0.38	0.94	1.33	1.43	0.47
EBIT	2.51	3.61	0.43	1.74	-2.63	1.31
EBIT Margin	17.05%	25.10%	2.96%	12.56%	-22.78%	11.22%

Sources: The data provider is Financial Modeling Prep and the numbers are sourced from SEC filings.