2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Revenue | $25M | $24M | $36M | $41M | $43M |
Cost of Revenue | $5M | $2.6M | $3.9M | $3.6M | $873K |
Gross Profit | $20M | $21M | $32M | $37M | $42M |
Gross Profit % | 80% | 89% | 89% | 91% | 98% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Net Income | -$1.2M | -$1.9M | -$6.5M | -$4.8M | -$24M |
Dep. & Amort. | $1.9M | $2M | $1.9M | $1.8M | $2.4M |
Def. Tax | -$342K | -$182K | $37K | $177K | $54K |
Stock Comp. | $0 | $0 | $18K | $216K | $305K |
Chg. in WC | -$315K | -$909K | -$1.3M | -$2.6M | $0 |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Cash | $2.2M | $7.9M | $7.7M | $6.1M | $6.4M |
ST Investments | $0 | $0 | $0 | $0 | $1.1M |
Cash & ST Inv. | $2.2M | $7.9M | $7.7M | $6.1M | $7.6M |
Receivables | $3.6M | $3.7M | $9.6M | $6.2M | $12M |
Inventory | $714K | $714K | $542K | $1.1M | $0 |
Q3 2024 revenue increased by 24.5% year-over-year to $12.7 million, driven by strong performance across all operating segments. Adjusted operating income improved to $492,000 compared to a loss of $850,000 in Q3 2023.
The company remains on track to exceed $50 million in revenue for the full year 2024, with $39.4 million in revenue through the first nine months and positive adjusted operating income of $1.4 million year-to-date.
Key updates include the acquisition of L Communications, expansion into women's sports management with Always Dolphin, and a partnership with Lodi AI for digital protection services, which also opens potential venture opportunities in AI.
Ventures like the IMAX co-production "Blue Angels" have already recouped investment and generated over $1 million in ROI, with additional long-term revenue expected from institutional theater runs starting January 2025.
The company plans to focus on organic growth, cross-selling, and expanding ventures like Staple Gin and Always Dolphin in 2025, while emphasizing its undervalued market cap and launching a shareholder rewards program in January 2025.