DMRC
Digimarc Corporation
$9.73
+$0.39(+4.18%)
57
Overall
55
Value
60
Tech
57
Quality
Market Cap
$226.79M
Volume
344.29K
52W Range
$7.77 - $48.32
Target Price
$22.50
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $22.2M | $21.8M | $25.2M | $21.2M | $23.0M | $24.0M | $26.5M | $30.2M | $34.9M | $38.4M | ||
| Total Revenue | $22.2M | $21.8M | $25.2M | $21.2M | $23.0M | $24.0M | $26.5M | $30.2M | $34.9M | $38.4M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-5.5M | $-5.7M | $-8.6M | $-8.4M | $-8.0M | $7.9M | $8.8M | $14.9M | $4.5M | $14.2M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $13.2M | $13.3M | $16.7M | $12.8M | $15.0M | $16.1M | $17.7M | $15.3M | $20.2M | $24.2M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $-31.2M | $-35.2M | $-43.2M | $-46.3M | $-48.7M | $48.9M | $57.6M | $76.2M | $68.4M | $65.5M | ||
| Research & Development | $12.5M | $13.4M | $15.4M | $16.0M | $16.5M | $17.3M | $17.5M | $26.5M | $26.6M | $26.2M | ||
| Research Expense | $12.5M | $13.4M | $15.4M | $16.0M | $16.5M | $17.3M | $17.5M | $26.5M | $26.6M | $26.2M | ||
| Selling, General & Administrative | $17.2M | $22.6M | $26.3M | $29.0M | $32.2M | $31.6M | $40.1M | $48.7M | $40.5M | $38.2M | ||
| Selling & Marketing Expenses | $9.3M | $14.3M | $16.6M | $19.1M | $19.9M | $18.8M | $20.4M | $29.7M | $22.4M | $21.2M | ||
| General & Administrative Expenses | $8.0M | $8.3M | $9.7M | $9.9M | $12.3M | $12.7M | $19.6M | $18.9M | $18.1M | $17.1M | ||
| Salaries & Wages | $-5.3M | $-5.7M | $-7.0M | $-7.5M | $-8.4M | $9.3M | $12.1M | $11.4M | $11.2M | $10.1M | ||
| Depreciation & Amortization | $3.1M | -- | -- | -- | -- | -- | -- | -- | $2.6M | $2.1M | ||
| Depreciation & Amortization | $3.1M | -- | -- | -- | -- | -- | -- | -- | $2.6M | $2.1M | ||
| Amortization | $-722.0K | $-693.0K | $-741.0K | $-516.0K | $-567.0K | $6.6M | $6.6M | $8.2M | $8.6M | $8.5M | ||
| Other Operating Expenses | $1.5M | $1.6M | $1.5M | $1.3M | $-61.0K | $-92.0K | $-84.0K | $-1.1M | $-94.0K | $-85.0K | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-14.9M | $-21.9M | $-26.6M | $-33.5M | $-33.7M | $-32.8M | $-39.9M | $-61.8M | $-48.2M | $-41.3M | ||
| EBITDA | $-15.4M | $-19.2M | $-23.6M | $-30.3M | $-29.5M | $-30.0M | $-37.3M | $-52.3M | $-37.6M | $-31.4M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Intinc | $109.0K | $258.0K | $588.0K | $1.1M | $912.0K | $277.0K | -- | $744.0K | $1.7M | $1.8M | ||
| Net Non-Operating Interest Income/Expense | $109.0K | $258.0K | $588.0K | $1.1M | $912.0K | $277.0K | -- | $744.0K | $1.7M | $1.8M | ||
| Other Income/Expense | $3.1M | -- | -- | -- | -- | $-11.7M | $-5.1M | $1.2M | $-2.2M | $-2.3M | ||
| Other Special Charges | -- | -- | -- | -- | -- | $11.7M | $5.1M | $2.1M | $2.5M | $2.3M | ||
| SPECIAL ITEMS | ||||||||||||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | -- | -- | $915.0K | $250.0K | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-17.9M | $-21.7M | $-26.0M | $-32.5M | $-32.8M | $-32.8M | $-39.9M | $-60.9M | $-45.8M | $-39.0M | ||
| Pre-Tax Income | $-17.9M | $-21.7M | $-26.0M | $-32.5M | $-32.8M | $-32.5M | $-34.7M | $-59.7M | $-45.8M | $-39.0M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $66.0K | $10.0K | $-206.0K | $39.0K | $-21.0K | $1.0K | $16.0K | $97.0K | $204.0K | $44.0K | ||
| NET INCOME | ||||||||||||
| Net Income | $-17.9M | $-21.7M | $-25.8M | $-32.5M | $-32.8M | $-32.5M | $-34.8M | $-59.8M | $-46.0M | $-39.0M | ||
| Net Income (Continuing Operations) | $-17.9M | $-21.7M | $-25.8M | $-32.5M | $-32.8M | $-32.5M | $-34.8M | $-59.8M | $-46.0M | $-39.0M | ||
| Net Income (Discontinued Operations) | $-17.9M | $-21.7M | $-25.8M | $-32.5M | $-32.8M | $-32.5M | $-34.8M | $-59.8M | $-46.0M | $-39.0M | ||
| Net Income (Common Stockholders) | $-17.9M | $-21.7M | $-25.8M | $-32.5M | $-32.8M | $-44.0M | $-34.8M | $-59.8M | $-46.0M | $-39.0M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | $-27.4M | -- | -- | $-38.6M | ||
| TOTALS | ||||||||||||
| Total Expenses | $-36.7M | $-40.9M | $-51.8M | $-54.7M | $-56.7M | $56.8M | $66.4M | $91.1M | $72.8M | $70.1M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $8.2M | $9.2M | $10.6M | $11.4M | $11.8M | $12.9M | $16.5M | $19.1M | $20.3M | $21.3M | ||
| Average Shares Outstanding (Diluted) | $8.2M | $9.2M | $10.6M | $11.4M | $11.8M | $12.9M | $16.5M | $19.1M | $20.3M | $21.3M | ||
| Shares Outstanding | $9.1M | $10.7M | $11.9M | $12.1M | $12.6M | $16.8M | $17.7M | $20.3M | $20.4M | $21.5M | ||
| Basic EPS | $-2.19 | $-2.36 | $-2.44 | $-2.86 | $-2.79 | $-3.41 | $-2.11 | $-3.12 | $-2.26 | $-1.83 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | -- | $-3.41 | $-2.11 | $-3.12 | $-2.26 | $-1.83 | ||
| Diluted EPS | $-2.19 | $-2.36 | $-2.44 | $-2.86 | $-2.79 | $-3.41 | $-2.11 | $-3.12 | $-2.26 | $-1.83 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | $-3.41 | $-2.11 | $-3.12 | $-2.26 | $-1.83 | ||
| OTHER METRICS | ||||||||||||
| Allowances For Construction | $3.1M | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Loss And Loss Adjustment Expected Incurred | -- | $2.4M | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Other Gand A | $8.0M | $8.3M | $9.7M | $9.9M | $12.3M | $12.7M | $19.6M | $18.9M | $18.1M | $17.1M | ||
| Otherunder Preferred Stock Dividend | -- | -- | -- | -- | -- | $11.4M | -- | -- | -- | -- | ||
| Preferred Stock Dividends | -- | -- | -- | -- | -- | $11.4M | -- | -- | -- | -- | ||
| Rent And Landing Fees | $8.0M | $8.3M | $9.7M | $9.9M | $12.3M | -- | -- | -- | -- | -- | ||
| Selling Expense | $9.3M | $14.3M | $16.6M | $19.1M | $19.9M | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | DMRC | $9.73 | +4.2% | 344.29K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |