OMEX
Odyssey Marine Exploration Inc.
$1.82
+$0.07(+4.00%)
48
Overall
60
Value
58
Tech
26
Quality
Market Cap
$75.92M
Volume
2.31M
52W Range
$0.27 - $2.25
Target Price
$7.50
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 | $5.3M | $4.7M | $1.2M | $2.4M | $3.1M | $2.0M | $921.2K | $1.3M | $803.8K | $768.7K | ||
| Total Revenue | $1.9M | $7.1K | $1.2M | $2.4M | $3.1M | $2.0M | $921.2K | $1.3M | $803.8K | $768.7K | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-1.4M | $8.3M | $3.4M | $3.7M | $-7.9M | $-10.9M | $-9.6M | $9.9M | -- | -- | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $-10.1M | $-3.6M | $-3.4M | $-3.7M | $11.0M | $-8.9M | $-8.6M | $-8.6M | $803.8K | $768.7K | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $11.5M | $8.0M | $6.2M | $5.7M | $5.5M | $3.7M | $6.3M | $8.5M | $6.8M | $9.7M | ||
| Selling, General & Administrative | $11.5M | $8.0M | $6.2M | $5.7M | $5.5M | $3.7M | $6.3M | $9.4M | $6.8M | $9.7M | ||
| Selling & Marketing Expenses | $11.5M | $8.0M | $6.2M | $5.7M | -- | -- | -- | -- | -- | -- | ||
| General & Administrative Expenses | $-716.0K | $-401.0K | $-227.0K | $-230.5K | $5.5M | $3.7M | $6.3M | $9.4M | $6.8M | $9.7M | ||
| Salaries & Wages | $-2.3M | $-1.8M | $-834.0K | $-415.6K | -- | -- | $-1.3M | $-1.8M | -- | -- | ||
| Depreciation & Amortization | $-1.4M | -- | -- | -- | -- | -- | -- | $88.4K | $243.0K | $79.0K | ||
| Depreciation & Amortization | $-1.4M | -- | -- | -- | -- | -- | -- | $88.4K | -- | -- | ||
| Amortization | $-383.1K | -- | -- | -- | $129.5K | $323.2K | $195.9K | -- | $2.0M | $3.3M | ||
| Other Operating Expenses | $13.9M | -- | -- | -- | $67.4K | $194.0K | $216.0K | $19.2M | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-21.5M | $-11.5M | $-9.6M | $-9.3M | $-10.3M | $-12.6M | $-15.0M | $-17.9M | $-10.3M | $-12.0M | ||
| EBITDA | $-15.3M | $-5.6M | $-7.5M | $-5.5M | $-10.0M | $-14.0M | $-5.1M | $-17.5M | $6.2M | $13.6M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $4.6M | $2.4M | $2.7M | $3.1M | $5.4M | $6.9M | $10.8M | $14.1M | $5.0M | $6.5M | ||
| Intinc | -- | -- | -- | $56.4K | $151 | $5.1K | $4.0K | $96.5K | $412.6K | $169.4K | ||
| Net Non-Operating Interest Income/Expense | $-4.6M | $-2.4M | $-2.7M | $-3.1M | $-5.4M | $-6.9M | $-10.8M | $14.0M | $-4.6M | $-6.3M | ||
| Gain on Sale of Securities | $-1.2M | $3.4M | $112 | $56.4K | $-322.5K | $-733.0K | -- | $-9.9M | $-8.3M | $18.9M | ||
| Other Income/Expense | $-4.8M | $-4.9M | $-1.3M | $-3.3M | $-207.0K | $1.5M | $-4.4M | $150.6K | $-11.1M | $-19.0M | ||
| Other Special Charges | $6.0M | $467.4K | $1.3M | $3.3M | $529.5K | $-813.7K | $4.4M | $-164.6K | $19.7M | $413.2K | ||
| SPECIAL ITEMS | ||||||||||||
| Special Income Charges | -- | -- | -- | -- | -- | -- | -- | -- | $-858.8K | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-16.7M | $-6.7M | $-8.3M | $-6.0M | $-10.1M | $-14.2M | $-5.3M | $-18.0M | $3.4M | $9.4M | ||
| Pre-Tax Income | $-21.3M | $-9.1M | $-11.0M | $-9.1M | $-15.5M | $-21.1M | $-16.1M | $-30.9M | $-3.9M | $6.2M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | -- | -- | -- | -- | $-156.9K | $-940.3K | $5.2M | $-1.2M | $2.2M | $-3.4M | ||
| NET INCOME | ||||||||||||
| Net Income | $-18.2M | $-6.3M | $-7.8M | $-5.2M | $-10.4M | $-14.8M | $-10.0M | $-23.1M | $5.3M | $15.7M | ||
| Net Income (Continuing Operations) | $-18.2M | $-6.3M | $-7.8M | $-5.2M | $-10.4M | $-14.8M | $-10.0M | $-30.9M | $-3.9M | $6.2M | ||
| Net Income (Discontinued Operations) | $-18.2M | $-6.3M | $-7.8M | $-5.2M | $-10.4M | $-14.8M | $-10.0M | $-23.1M | $5.3M | $15.7M | ||
| Net Income (Common Stockholders) | $-18.2M | $-6.3M | $-7.8M | $-5.2M | $5.4M | $-14.8M | $-10.0M | $-23.1M | $5.3M | $15.7M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | $-12.7M | -- | -- | -- | ||
| TOTALS | ||||||||||||
| Total Expenses | $10.0M | $16.2M | $9.6M | $9.3M | $-2.4M | $-7.2M | $-3.2M | $18.4M | $6.8M | $9.7M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $7.4M | $7.6M | $8.2M | $8.6M | $9.3M | $10.5M | $13.3M | $17.3M | $19.9M | $21.0M | ||
| Average Shares Outstanding (Diluted) | $7.4M | $7.5M | $8.2M | $8.6M | $9.3M | $10.5M | $13.3M | $17.3M | $20.1M | $28.4M | ||
| Shares Outstanding | $7.5M | $7.7M | $8.5M | $9.2M | $9.5M | $12.6M | $14.3M | $19.6M | $20.4M | $29.2M | ||
| Basic EPS | -- | -- | -- | -- | $-1.12 | $-1.41 | $-0.75 | $-1.34 | $0.27 | $0.75 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $-1.12 | $-1.41 | $-0.75 | $-1.34 | $0.27 | $0.75 | ||
| Diluted EPS | $-2.46 | $-0.84 | $-0.95 | $-0.60 | $-1.12 | $-1.41 | $-0.75 | $-1.34 | $0.27 | $0.07 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | $-0.60 | -- | -- | -- | $-1.34 | $0.27 | $0.07 | ||
| OTHER METRICS | ||||||||||||
| Earnings from equity interest | -- | -- | -- | -- | -- | -- | -- | -- | $-278.9K | $-271.8K | ||
| Earnings From Equity Interest Net Of Tax | -- | -- | -- | -- | -- | -- | -- | -- | $-278.9K | $-271.8K | ||
| Gain On Sale Of P P E | -- | $992.6K | $289.3K | $897.7K | -- | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | -- | -- | -- | -- | -- | -- | -- | $-222.7K | -- | -- | ||
| Minority Interests | $3.0M | $2.8M | $3.3M | $3.9M | $5.1M | $6.3M | $6.2M | $7.7M | $9.2M | $9.4M | ||
| Other Gand A | $-716.0K | $-401.0K | $-227.0K | $-230.5K | $5.5M | $3.7M | $6.3M | $9.4M | $6.8M | $9.7M | ||
| Rent And Landing Fees | -- | -- | -- | -- | $171.0K | $194.0K | -- | -- | -- | -- | ||
| Selling Expense | $11.5M | $8.0M | $6.2M | $5.7M | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | OMEX | $1.82 | +4.0% | 2.31M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |
Get Odyssey Marine Exploration Inc. Data in Excel
Stream real-time data directly to your spreadsheets
BUY NOW