$0.85

+0.04 (+4.49%)

Weekly Expected Move ±10.4%

$1 $1 $1 $1 $1

NASDAQ · Technology · Information Technology Services · Tech Score Sell · Power 31 · $954854 mcap · 821603 float · 491.32% daily turnover · Short 34% of daily vol

Overview Chart Smart Money Financials Income Statement Cash Flow Balance Sheet Earnings

Analysis Technicals Weather Peers ESG Institutions Dark Pool Short Interest

Income Trends

Revenue

$5M +6.0% ▲

3Y CAGR: +55.1%

Gross Profit

$2M +4.5% ▲

3Y CAGR: +40.3%

Operating Income

$2M +5.9% ▲

3Y CAGR: +58.2%

Net Income

$765K -50.6% ▼

3Y CAGR: +20.3%

EPS (Diluted)

$0.14 +0.0% ▲

3Y CAGR: +60.6%

EBITDA

$2M +6.3% ▲

3Y CAGR: +55.2%

Profit Margins

Year-over-Year Growth

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024
Revenue	$1M	$2M	$5M	$5M
YoY Growth	+0.0%	+28.9%	+173.0%	+6.0%
Cost of Revenue	$424K	$400K	$2M	$2M
Gross Profit	$873K	$1M	$2M	$2M
Gross Margin	67.3%	76.1%	50.5%	49.8%
R&D Expenses	$113K	$86K	$192K	$0
SG&A Expenses	$272K	$173K	$303K	$478K
Operating Expenses	$386K	$208K	$482K	$478K
Operating Income	$487K	$1M	$2M	$2M
Operating Margin	37.6%	63.6%	40.0%	39.9%
Interest Expense	$0	$0	$0	$22K
Income Before Tax	$489K	$1M	$2M	$2M
Tax Expense	$49K	$74K	$284K	$431K
Net Income	$439K	$996K	$2M	$765K
Net Margin	33.9%	59.6%	33.9%	15.8%
EPS (Diluted)	$0.03	$0.09	$0.14	$0.14
EBITDA	$516K	$1M	$2M	$2M
Shares Outstanding	13M	11M	11M	12M

Line Item	FY2022 Q2	FY2022 Q4	FY2023 Q2	FY2023 Q3	FY2023 Q4	FY2024 Q1	FY2024 Q2	FY2024 Q4
Revenue	$270K	$1M	$3M	$795K	$2M	$2M	$3M	$2M
Cost of Revenue	$219K	$181K	$2M	$178K	$352K	$764K	$2M	$892K
Gross Profit	$51K	$1M	$1M	$617K	$1M	$800K	$2M	$815K
Gross Margin	18.9%	87.1%	35.9%	77.6%	77.8%	51.1%	50.9%	47.8%
R&D Expenses	$17K	$69K	$119K	$36K	$72K	$75K	$150K	$0
SG&A Expenses	$86K	$87K	$132K	$86K	$172K	$100K	$200K	$129K
Operating Expenses	$103K	$157K	$251K	$101K	$244K	$167K	$349K	$129K
Operating Income	-$52K	$1M	$816K	$516K	$994K	$633K	$1M	$686K
Operating Margin	-19.1%	75.9%	27.5%	64.9%	62.5%	40.5%	39.8%	40.2%
Interest Expense	$0	$0	$0	$0	$0	$0	$0	$22K
Income Before Tax	-$43K	$1M	$801K	$516K	$1M	$634K	$1M	$642K
Tax Expense	-$363	$75K	$117K	$84K	$168K	$99K	$198K	$233K
Net Income	-$43K	$1M	$684K	$432K	$864K	$535K	$1M	$576K
Net Margin	-15.9%	74.2%	23.0%	54.3%	54.3%	34.2%	34.2%	33.8%
EPS (Diluted)	$-0.00	$0.09	$0.06	$0.04	$0.08	$0.05	$0.10	$0.05
EBITDA	-$40K	$1M	$804K	$498K	$1M	$623K	$1M	$664K
Shares Outstanding	11M	11M	11M	10M	11M	10M	11M	12M

MASK NASDAQ

Income Trends

Profit Margins

Year-over-Year Growth

Sign in to InsiderStreet