Rocket


Overview
Financials
News + Filings
Key Docs
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement

Common Size IS
Op Efficiency
Credit Analysis

MODIV INC.

Income Statement

Standardized | As Reported Annual | Quarterly | TTM
 
In millions, except per share itemsDec-31-22Dec-31-21Dec-31-20Dec-31-19Dec-31-18Dec-31-17Dec-31-16
   10-K10-K10-K10-K10-K10-K10-K
Revenues   [+]46.237.938.624.518.07.40.9
            Revenue growth  21.9%-1.9%57.4%36.5%143.4%757.6% 
Cost of goods sold   [+]8.96.97.08.26.02.50.8
Gross profit  37.331.031.616.412.04.90.1
            Gross margin  80.7%81.8%81.9%66.7%66.5%66.6%11.6%
Selling, general and administrative   [+]7.89.710.42.72.63.71.3
Equity in earnings  0.30.30.30.20.20.2-0.1
Other operating expenses  0.43.817.67.1-0.9-2.3-1.1
EBITDA   [+]29.317.83.96.810.53.6-0.2
            EBITDA margin  63.6%46.9%10.2%27.8%58.4%49.2%-23.1%
Depreciation  14.915.315.89.87.03.10.5
EBITA  14.42.5-11.8-3.03.50.6-0.7
            EBITA margin  31.2%6.6%-30.6%-12.3%19.5%7.5%-80.3%
Amortization of intangibles    1.8    
EBIT   [+]14.42.5-13.6-3.03.50.6-0.7
            EBIT margin  31.2%6.6%-35.3%-12.3%19.5%7.5%-80.3%
Non-recurring items   [+]17.33.834.81.5  0.1
Interest expense, net   [+]8.17.611.57.35.61.60.4
Other income (expense), net   [+]6.58.410.77.40.20.2-0.1
Pre-tax income  -4.5-0.4-49.1-4.4-1.8-0.9-1.2
Income taxes  -1.20.00.00.00.00.00.0
            Tax rate  27.1%0.0%0.0%0.0%0.0%0.0%0.0%
Minority interest  -1.2      
Net income  -7.0-1.5-49.1-4.4-1.8-0.9-1.2
            Net margin  -15.1%-4.0%-127.2%-18.0%-10.0%-11.8%-143.6%
   
Basic EPS   [+]($0.93)($0.20)($6.14)($0.88) ($0.15)($2.89)
Diluted EPS   [+]($0.93)($0.20)($6.14)($0.88)($0.16)($0.15)($2.89)
   
Dividends per share   [+]  $0.63$2.11$0.70$0.70$0.32
   
Shares outstanding (basic)   [+]7.57.58.05.0 6.00.4
Shares outstanding (diluted)   [+]7.57.58.05.011.16.00.4
   
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.  

Rocket Data Systems, Inc. © 2019 | Contact Us | Data Disclaimer | Terms of Use | Privacy