MYO

Value 202020212022202320242025 TTM Total revenue 7.58 M13.86 M15.56 M19.24 M32.55 M40.93 M 40.93 M Gross profit 4.98 M10.31 M10.25 M13.18 M23.19 M26.89 M 26.89 M Operating expenses 15.49 M20.58 M20.93 M21.41 M29.39 M41.29 M 41.29 M Selling/general/admin expenses 13.82 M18.02 M18.44 M18.78 M24.62 M34.35 M 34.35 M Research & development 1.67 M2.56 M2.48 M2.64 M4.77 M6.94 M 6.94 M Operating income -10.5 M-10.27 M-10.67 M-8.23 M-6.21 M-14.4 M -14.4 M Non-Operating Income, Total -938.52 K-15.34 K-45.38 K69.73 K388.42 K-666.58 K -667.5 K Interest expense, net of interest capitalized 218.8 K————215 K — Non-Operating Income, excl. Interest Expenses -96.1 K0-66.5 K-170.26 K-165-214.08 K 0 Unusual income/expense -1.06 M-15.34 K21.12 K239.99 K388.59 K-667.5 K -667.5 K Pretax income -12.37 M-10.28 M-10.65 M-7.99 M-5.82 M-15.07 M -15.07 M Equity in earnings —————— — Taxes -2.58 M88.93 K69.94 K156 K365.62 K504.53 K 652.63 K Non-controlling/minority interest -11.51 M————— — After tax other income/expense 18.45 K19.93 K-111.75 K38.81 K-16.02 K-3 772 -3 772 Net income before discontinued operations -11.56 M-10.37 M-10.72 M-8.15 M-6.18 M-15.57 M -15.57 M Discontinued operations —————— — Net income -11.56 M-10.37 M-10.72 M-8.15 M-6.18 M-15.57 M -15.57 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -12.23 M-11.01 M-10.72 M-8.15 M-6.18 M-15.57 M -15.57 M Basic earnings per share (Basic EPS) ——-1.52-0.28-0.16-0.37 -0.37 Diluted earnings per share (Diluted EPS) ——-1.52-0.28-0.16-0.37 -0.37 Average basic shares outstanding ——7.05 M29.5 M37.76 M41.86 M 167.06 M Diluted shares outstanding ——7.05 M29.5 M37.76 M41.86 M 167.06 M EBITDA -10.23 M-9.93 M-10.13 M-7.82 M-5.55 M-12.47 M -12.68 M EBIT -10.5 M-10.27 M-10.67 M-8.23 M-6.21 M-14.4 M -14.4 M Cost of revenue 2.6 M3.54 M5.3 M6.06 M9.37 M14.04 M 14.04 M Other cost of goods sold —————— — Depreciation & amortization (cash flow) 270.54 K335.96 K542.63 K406.89 K658.37 K1.94 M 1.72 M