JYNT
The Joint Corp.
$10.36
+$0.40(+4.02%)
50
Overall
--
Value
50
Tech
--
Quality
Market Cap
$152.42M
Volume
62.42K
52W Range
$9.58 - $13.47
Target Price
$14.88
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 | $13.5M | $20.2M | $24.9M | $36.7M | $48.5M | $58.7M | $80.9M | $101.3M | $47.0M | $51.9M | ||
| Total Revenue | $13.8M | $20.5M | $24.9M | $36.7M | $48.5M | $58.7M | $80.0M | $101.3M | $47.0M | $14.4M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-2.8M | $-2.9M | $-2.9M | $-4.0M | $-5.2M | $6.5M | $7.7M | $9.2M | -- | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $10.7M | $17.3M | $-6.4M | $-4.3M | $-5.6M | $52.2M | $72.3M | $92.1M | $47.0M | $11.3M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $20.3M | $29.1M | $24.6M | $31.6M | $39.4M | $46.7M | $67.0M | $90.8M | $36.2M | $42.1M | ||
| Selling, General & Administrative | $19.1M | $26.5M | $22.6M | $30.1M | $37.5M | $44.0M | $60.9M | $84.2M | $34.9M | $40.8M | ||
| Selling & Marketing Expenses | $2.8M | $4.4M | $4.5M | $4.8M | $6.9M | $7.8M | $11.4M | $14.0M | $8.7M | $10.9M | ||
| General & Administrative Expenses | $16.2M | $22.1M | $18.1M | $25.2M | $30.5M | $36.2M | $49.5M | $70.2M | $26.2M | $29.8M | ||
| Promotion & Advertising | $-1.5M | $-2.3M | $-1.4M | $-1.6M | $-2.3M | $2.6M | $4.1M | $5.2M | -- | -- | ||
| Salaries & Wages | -- | -- | -- | -- | -- | $886.0K | $1.1M | $1.3M | -- | -- | ||
| Depreciation & Amortization | $1.3M | $2.6M | $2.0M | $1.6M | $1.9M | $2.7M | $6.1M | $6.6M | $1.3M | $1.4M | ||
| Depreciation & Amortization | $1.3M | $2.6M | $2.0M | $1.6M | $1.9M | $2.7M | $6.1M | $6.6M | $1.3M | $1.4M | ||
| Amortization | $-476.2K | $-747.7K | $-578.9K | $-506.3K | $-1.1M | $4.7M | $5.2M | $11.0M | $7.4M | -- | ||
| Other Operating Expenses | $-643.0K | $-461.0K | -- | -- | $-3.0M | $3.6M | $4.7M | $5.7M | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-9.6M | $-11.8M | $-31.1M | $-35.9M | $-44.9M | $5.5M | $5.4M | $1.2M | $318.3K | $-1.8M | ||
| EBITDA | $-7.8M | $-12.5M | $-1.5M | $1.6M | $5.2M | $8.2M | $10.1M | $7.9M | $8.8M | $3.2M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | -- | -- | -- | -- | $-6.8K | $11.6K | $9.0K | $4.5K | -- | -- | ||
| Intinc | -- | -- | -- | $-33.6K | $-42.2K | -- | -- | -- | -- | -- | ||
| Net Non-Operating Interest Income/Expense | -- | -- | -- | $-33.6K | $6.8K | $-11.6K | $-9.0K | $-4.5K | $-3.2K | -- | ||
| Other Income/Expense | $-615.0K | $-294.6K | $-24.9M | $-36.6M | $-48.4M | $28.2K | $96.7K | $-543.3K | $43.4K | $-265.6K | ||
| Other Special Charges | $353.8K | $294.6K | $24.9M | $36.6M | $48.4M | $-79.5K | $-69.9K | $-133.1K | $-64.3K | $280.3K | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | -- | $-3.5M | $-418.0K | $-594.9K | $-114.4K | -- | -- | -- | -- | $-3.0M | ||
| Impairment of Capital Assets | -- | $3.5M | $418.0K | $594.9K | $114.4K | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-9.0M | $-15.0M | $-3.5M | $9.0K | $3.3M | $5.4M | $6.2M | $1.2M | $254.0K | $-1.5M | ||
| Pre-Tax Income | $-9.0M | $-15.0M | $-3.4M | $109.0K | $3.4M | $5.4M | $5.3M | $695.2K | $254.0K | $-1.5M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $-235.9K | $164.4K | $35.9K | $-37.7K | $48.7K | $-7.8M | $-1.5M | $68.4K | $11.0M | $62.1K | ||
| NET INCOME | ||||||||||||
| Net Income | $-8.8M | $-15.2M | $-6.7M | $146.7K | $3.3M | $13.2M | $7.6M | $626.7K | $-9.8M | $-8.5M | ||
| Net Income (Continuing Operations) | $-8.8M | $-15.2M | $-6.7M | $146.7K | $3.3M | $13.2M | $6.6M | $626.7K | $-10.8M | $-1.5M | ||
| Net Income (Discontinued Operations) | $-8.8M | $-15.2M | $-6.7M | $146.7K | $3.3M | $13.2M | $7.6M | $626.7K | $-9.8M | $-8.5M | ||
| Net Income (Common Stockholders) | $-8.8M | $-15.2M | $-6.7M | $146.7K | $3.3M | $13.2M | $7.6M | $626.7K | $-9.8M | $-8.5M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | $4.1M | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $17.5M | $26.1M | $21.7M | $27.7M | $34.2M | $53.2M | $75.5M | $100.0M | $36.2M | $42.1M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $10.0M | $12.7M | $13.2M | $13.7M | $13.8M | $14.0M | $14.3M | $14.5M | $14.7M | $14.9M | ||
| Average Shares Outstanding (Diluted) | $10.0M | $12.7M | $13.2M | $14.0M | $14.5M | $14.6M | $14.9M | $14.9M | $14.9M | $15.1M | ||
| Shares Outstanding | $12.6M | $13.1M | $13.6M | $13.7M | $13.9M | $14.1M | $14.4M | $14.6M | $14.8M | $15.2M | ||
| Basic EPS | -- | -- | $-0.26 | $0.01 | $0.24 | $0.94 | $0.46 | $0.08 | $-0.66 | $-0.57 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | -- | $0.94 | $0.46 | $0.08 | $-0.66 | $-0.10 | ||
| Diluted EPS | $-0.88 | $-1.2 | $-0.26 | $0.01 | $0.23 | $0.90 | $0.44 | $0.08 | $-0.66 | $-0.57 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | $0.90 | $0.44 | $0.08 | $-0.65 | $-0.10 | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-0.47 | ||
| Diluted Discontinuous Operations | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-0.46 | ||
| Gain On Sale Of P P E | -- | -- | -- | -- | -- | $51.3K | $-26.8K | $-410.2K | $20.9K | $-14.6K | ||
| Gains Loss On Disposal Of Discontinued Operations | -- | -- | -- | -- | -- | -- | -- | -- | $-367.5K | $-212.6K | ||
| Interest Expense Operating | $-2.3K | $-15.3K | $-108.0K | $-100.0K | $-97.0K | $-42.8K | $-69.3K | $-71.3K | -- | -- | ||
| Minority Interests | -- | -- | -- | -- | -- | $21.1M | $29.6M | -- | -- | -- | ||
| Net Income Discontinuous Operations | -- | -- | -- | -- | -- | -- | -- | -- | $1.0M | $-7.0M | ||
| Other Gain Loss From Disposition Of Discontinued Operations | -- | -- | -- | -- | -- | -- | -- | -- | $1.4M | $-6.8M | ||
| Other Gand A | $16.2M | $22.1M | $18.1M | $25.2M | $30.5M | $36.2M | $49.5M | $70.2M | $26.2M | $29.8M | ||
| Other Impairment Of Capital Assets | -- | $-2.3M | -- | $-343.0K | -- | -- | $100.0K | $200.0K | -- | -- | ||
| Other Write Off | -- | $-731.9K | $-47.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $16.2M | $22.1M | $18.1M | $25.2M | $30.5M | -- | -- | -- | -- | -- | ||
| Selling Expense | $2.8M | $4.4M | $4.5M | $4.8M | $6.9M | -- | -- | -- | -- | -- | ||
| Write Down | -- | $-55.0K | -- | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | JYNT | $10.36 | +4.0% | 62.42K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |