$0.00

+0.00 (+0.00%)

OTC · Technology · Communication Equipment · Tech Score Neutral · Power 52 · $1206 mcap · 60M float · 0.0000% daily turnover

Revenue

$1M +54.1% ▲

Gross Profit

-$117K -177.1% ▼

Operating Income

$6M -22.1% ▼

Net Income

-$7M +27.8% ▲

EPS (Diluted)

$-0.31 +35.4% ▲

EBITDA

-$4M -104.1% ▼

View Full Income Statement

Line Item	FY1999	FY2000	FY2001
Revenue	$1M	$712K	$1M
YoY Growth	+0.0%	-31.5%	+54.1%
Cost of Revenue	$112K	$560K	$1M
Gross Profit	$926K	$151K	-$117K
Gross Margin	89.2%	21.3%	-10.6%
R&D Expenses	$0	$0	$0
SG&A Expenses	$3M	$2M	$3M
Operating Expenses	-$855K	-$8M	-$6M
Operating Income	$2M	$8M	$6M
Operating Margin	171.5%	1089.1%	550.2%
Interest Expense	$0	$0	$0
Income Before Tax	$0	$0	-$7M
Tax Expense	$0	$0	-$125K
Net Income	-$2M	-$9M	-$7M
Net Margin	-177.6%	-1314.9%	-616.3%
EPS (Diluted)	$-0.12	$-0.48	$-0.31
EBITDA	-$2M	-$2M	-$4M
Shares Outstanding	16M	20M	23M

Line Item	FY2000 Q4	FY2001 Q1	FY2001 Q2	FY2001 Q3	FY2001 Q4	FY2002 Q1	FY2002 Q2	FY2002 Q3
Revenue	-$923K	$428K	$273K	$255K	$140K	$159K	$114K	$159K
Cost of Revenue	-$72K	$225K	$154K	$89K	$746K	$73K	$78K	$81K
Gross Profit	-$851K	$203K	$120K	$166K	-$605K	$86K	$36K	$78K
Gross Margin	92.2%	47.5%	43.7%	65.0%	-431.0%	53.9%	31.6%	48.8%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$487K	$639K	$1M	$1M	$498K	$686K	$717K	$989K
Operating Expenses	$504K	$766K	-$1M	$1M	$1M	-$1M	-$1M	-$1M
Operating Income	-$1M	-$563K	$1M	-$973K	-$2M	$1M	$1M	$1M
Operating Margin	146.7%	-131.6%	491.2%	-381.7%	-1317.7%	860.8%	1110.5%	942.6%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$0
Income Before Tax	$0	$0	$0	$0	$0	$0	$0	$0
Tax Expense	$0	$0	$0	$0	$0	$0	$0	$0
Net Income	-$7M	-$1M	-$1M	-$980K	-$3M	-$1M	-$1M	-$2M
Net Margin	812.0%	-312.2%	-492.4%	-384.4%	-2205.5%	-874.6%	-1148.6%	-952.1%
EPS (Diluted)	$-0.37	$-0.07	$-0.06	$-0.05	$-0.12	$-0.05	$-0.04	$-0.03
EBITDA	-$1M	-$436K	-$1M	-$850K	-$2M	-$1M	-$681K	-$911K
Shares Outstanding	20M	21M	23M	23M	25M	27M	35M	46M

LMGR OTC