MRAM
Everspin Technologies Inc.
$10.60
+$0.18(+1.73%)
64
Overall
60
Value
63
Tech
71
Quality
Market Cap
$223.54M
Volume
110.38K
52W Range
$4.34 - $12.27
Target Price
$9.00
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | |||||||||||
| Total Revenue | $24.7M | $35.9M | $49.4M | $37.5M | $42.0M | $55.1M | $60.0M | $63.8M | $50.4M | ||
| Total Revenue | $24.2M | $35.9M | $49.4M | $37.5M | $42.0M | $55.1M | $60.0M | $63.8M | $50.4M | ||
| COST OF GOODS SOLD | |||||||||||
| Cost of Revenue | $-12.4M | $-14.5M | $-24.1M | $-19.2M | $23.9M | $22.1M | $26.0M | $26.5M | $24.3M | ||
| GROSS PROFIT | |||||||||||
| Gross Profit | $14.7M | $21.5M | $25.3M | $18.3M | $18.1M | $33.1M | $33.9M | $37.2M | $26.1M | ||
| OPERATING EXPENSES | |||||||||||
| Operating Expenses | $-30.2M | $-41.7M | $-42.7M | $-32.7M | $25.7M | $28.0M | $27.7M | $31.4M | $33.2M | ||
| Research & Development | $19.2M | $25.4M | $23.6M | $14.2M | $10.9M | $12.6M | $11.1M | $11.8M | $13.7M | ||
| Research Expense | $19.2M | $25.4M | $23.6M | $14.2M | $10.9M | $12.6M | $11.1M | $11.8M | $13.7M | ||
| Selling, General & Administrative | $11.0M | $16.3M | $19.0M | $17.8M | $14.8M | $15.4M | $16.6M | $19.6M | $19.5M | ||
| Selling & Marketing Expenses | $3.7M | $4.7M | $6.5M | $5.4M | $4.0M | $4.5M | $4.9M | $5.3M | $5.4M | ||
| General & Administrative Expenses | $7.3M | $11.5M | $12.6M | $12.4M | $10.8M | $10.9M | $11.7M | $14.3M | $14.1M | ||
| Salaries & Wages | -- | -- | $2.7M | $3.6M | $4.0M | $3.2M | $4.4M | -- | -- | ||
| Depreciation & Amortization | -- | -- | $-1.5M | $-1.7M | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | -- | -- | $-1.5M | $-1.7M | -- | -- | -- | -- | -- | ||
| Amortization | $-132.0K | -- | -- | -- | -- | -- | -- | -- | $100.0K | ||
| Other Operating Expenses | -- | -- | $-1.6M | $-1.6M | $1.5M | $1.5M | $1.4M | -- | -- | ||
| OPERATING INCOME | |||||||||||
| Operating income | $-17.9M | $-20.2M | $-20.0M | $-13.6M | $-7.6M | $5.0M | $6.2M | $5.9M | $-7.1M | ||
| EBITDA | $-14.7M | $-18.8M | $-17.7M | $-11.9M | $-5.6M | $6.3M | $7.4M | $10.3M | $2.5M | ||
| NON-OPERATING ITEMS | |||||||||||
| Interest Expense (Non-Operating) | $2.3M | $764.0K | $890.0K | $747.0K | $665.0K | $547.0K | $274.0K | $63.0K | -- | ||
| Net Non-Operating Interest Income/Expense | $-2.3M | $-764.0K | $-890.0K | $-747.0K | $-665.0K | $-547.0K | $-274.0K | $-63.0K | -- | ||
| Other Income/Expense | $-1.2M | $128.0K | $-457.0K | $-490.0K | $24.0K | $141.0K | $190.0K | $-3.2M | $-7.8M | ||
| Other Special Charges | $1.2M | $-128.0K | $457.0K | $490.0K | $-24.0K | $-141.0K | $190.0K | $3.2M | $7.8M | ||
| SPECIAL ITEMS | |||||||||||
| Restructring And Mn A Income | -- | -- | -- | $782.0K | -- | -- | -- | -- | -- | ||
| Special Income Charges | -- | -- | $356.0K | $-782.0K | -- | -- | -- | -- | -- | ||
| Impairment of Capital Assets | -- | -- | $-356.0K | $-238.0K | -- | -- | -- | -- | -- | ||
| PRE-TAX INCOME | |||||||||||
| EBIT | $-16.7M | $-20.3M | $-19.5M | $-13.9M | $-7.6M | $4.9M | $6.4M | $9.1M | $741.0K | ||
| Pre-Tax Income | $-19.1M | $-21.1M | $-20.4M | $-14.7M | $-8.3M | $4.3M | $6.1M | $9.0M | $741.0K | ||
| INCOME TAX | |||||||||||
| Tax Provision | -- | -- | -- | -- | $260.0K | $4.0K | $14.0K | $-16.0K | $-40.0K | ||
| NET INCOME | |||||||||||
| Net Income | $-19.1M | $-21.1M | $-20.4M | $-14.7M | $-8.5M | $4.3M | $6.1M | $9.1M | $781.0K | ||
| Net Income (Continuing Operations) | $-19.1M | $-21.1M | $-20.4M | $-14.7M | $-8.5M | $4.3M | $6.1M | $9.1M | $781.0K | ||
| Net Income (Discontinued Operations) | $-19.1M | $-21.1M | $-20.4M | $-14.7M | $-8.5M | $4.3M | $6.1M | $9.1M | $781.0K | ||
| Net Income (Common Stockholders) | $-19.1M | $-21.1M | $-20.4M | $-14.7M | $-8.5M | $4.3M | $6.1M | $9.1M | $781.0K | ||
| Normalized Income | -- | -- | -- | -- | -- | $3.4M | -- | -- | -- | ||
| TOTALS | |||||||||||
| Total Expenses | $-42.6M | $-56.1M | $-66.7M | $-51.9M | $49.6M | $50.1M | $53.8M | $57.9M | $57.5M | ||
| SHARE & EPS DATA | |||||||||||
| Average Shares Outstanding | $4.7M | $12.5M | $16.4M | $17.3M | $18.8M | $19.4M | $20.1M | $20.7M | $21.6M | ||
| Average Shares Outstanding (Diluted) | $4.7M | $12.5M | $18.9M | $21.4M | -- | $20.0M | $20.8M | $21.4M | $22.2M | ||
| Shares Outstanding | $12.5M | $16.6M | $17.1M | $18.6M | $19.1M | $19.9M | $20.4M | $21.2M | $22.1M | ||
| Basic EPS | -- | -- | -- | -- | $-0.45 | $0.22 | $0.30 | $0.44 | $0.04 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $-0.45 | $0.22 | $0.30 | $0.44 | $0.04 | ||
| Diluted EPS | $-3.53 | $-1.69 | $-1.08 | $-0.85 | $-0.45 | $0.22 | $0.29 | $0.42 | $0.04 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | $0.22 | $0.29 | $0.42 | $0.04 | ||
| OTHER METRICS | |||||||||||
| Other Gand A | $7.3M | $11.5M | $12.6M | $12.4M | $10.8M | $10.9M | $11.7M | $14.3M | $14.1M | ||
| Rent And Landing Fees | $7.3M | $11.5M | $12.6M | $12.4M | -- | -- | -- | -- | -- | ||
| Selling Expense | $3.7M | $4.7M | $6.5M | $5.4M | -- | -- | -- | -- | -- | ||
| Restruct | -- | -- | -- | $782.0K | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | MRAM | $10.60 | +1.7% | 110.38K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Everspin Technologies Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW