SRAX, Inc. (SRAX)

SRAX, Inc. Income Statement

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

Year Ending	TTM	Dec 31, 2021	Dec 31, 2020	Dec 31, 2019	Dec 31, 2018	Dec 31, 2017
Revenue	30.12	28.55	8.65	3.58	9.88	23.35
Revenue Growth (YoY)	16.04%	230.17%	141.27%	-63.73%	-57.68%	-34.71%
Cost of Revenue	9.8	6.29	2.59	1.68	3.16	9.33
Gross Profit	20.32	22.26	6.06	1.9	6.72	14.02
Selling, General & Admin	19.38	19.46	16.35	18.6	18.44	17.02
Other Operating Expenses	1.58	0.84	1.3	1.16	-0.01	0
Operating Expenses	19.92	20.3	17.66	19.76	18.44	17.02
Operating Income	0.4	1.96	-11.6	-17.86	-11.72	-3
Interest Income	0.02	0.04	0	0.01	0	0
Interest Expense	-1.71	10.3	12.15	0.73	4.27	0.75
Other Expense / Income	20.31	-10.13	-9.07	-1.72	-24.92	2.91
Pretax Income	-22.64	1.96	-14.68	-16.86	8.94	-6.66
Income Tax	4.47	-0.13	0.03	0.73	-25.69	0.81
Net Income	-22.64	1.96	-14.71	-17.59	34.63	-7.47
Shares Outstanding (Basic)	26	24	15	12	10	8
Shares Outstanding (Diluted)	26	24	15	12	10	8
Shares Change	5.28%	60.76%	18.35%	22.29%	22.63%	33.21%
EPS (Basic)	-0.87	0.08	-1.00	-1.42	3.42	-0.91
EPS (Diluted)	-0.87	0.08	-1.00	-1.42	3.42	-0.91
Free Cash Flow	-14.17	-24.3	-14.69	-16.72	-14.71	-5.12
Free Cash Flow Per Share	-0.54	-1.03	-1.00	-1.35	-1.45	-0.62
Gross Margin	67.48%	77.95%	70.06%	53.13%	68.05%	60.05%
Operating Margin	1.34%	6.85%	-134.12%	-498.27%	-118.61%	-12.84%
Profit Margin	-75.17%	6.85%	-170.06%	-490.65%	350.45%	-32.00%
Free Cash Flow Margin	-47.05%	-85.12%	-169.93%	-466.38%	-148.83%	-21.95%
Effective Tax Rate	-	-6.50%	-	-	-287.44%	-
EBITDA	2.38	2.8	-10.29	-16.69	-11.72	-4.57
EBITDA Margin	7.92%	9.80%	-119.05%	-465.54%	-118.61%	-19.57%
Depreciation & Amortization	0.3	0.92	1.3	1.16	0.77	0.53
EBIT	2.09	1.88	-11.6	-17.85	-12.49	-5.1
EBIT Margin	6.94%	6.58%	-134.12%	-497.99%	-126.38%	-21.84%

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