Digimarc Corporation (DMRC)

Digimarc Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	37.85	38.42	34.85	30.2	26.52	23.99
Revenue Growth (YoY)	2.44%	10.23%	15.41%	13.87%	10.55%	4.36%
Cost of Revenue	9.15	9.59	10.23	10.44	8.78	7.93
Gross Profit	28.7	28.83	24.62	19.76	17.74	16.06
Selling, General & Admin	37.84	37.64	39.88	48.66	32.57	31.36
Research & Development	27.1	26.21	25.78	26.49	17.54	16.71
Operating Expenses	70.63	69.54	71.18	80.66	50.11	48.07
Operating Income	-41.93	-40.71	-46.56	-60.89	-32.37	-32.01
Interest & Investment Income	1.7	1.82	1.68	0.74	-	-
Currency Exchange Gain (Loss)	-0.03	-0.03	0.1	0.09	-	-
Other Non Operating Income (Expenses)	0.51	0.55	0.68	1.28	0.03	0.28
EBT Excluding Unusual Items	-39.75	-38.37	-44.11	-58.79	-32.34	-31.74
Merger & Restructuring Charges	-0.6	-0.6	-1.4	-	-1.3	-0.8
Asset Writedown	-	-	-0.25	-0.92	-	-
Other Unusual Items	-	-	-	-	-1.11	-
Pretax Income	-40.35	-38.97	-45.76	-59.7	-34.74	-32.54
Income Tax Expense	0.06	0.04	0.2	0.1	0.02	0
Net Income	-40.4	-39.01	-45.96	-59.8	-34.76	-32.54
Preferred Dividends & Other Adjustments	-	-	-	-	-	11.44
Net Income to Common	-40.4	-39.01	-45.96	-59.8	-34.76	-43.98
Shares Outstanding (Basic)	21	21	20	19	16	13
Shares Outstanding (Diluted)	21	21	20	19	16	13
Shares Change (YoY)	4.77%	4.62%	6.18%	16.26%	27.56%	9.73%
EPS (Basic)	-1.88	-1.83	-2.26	-3.12	-2.11	-3.41
EPS (Diluted)	-1.88	-1.83	-2.26	-3.12	-2.11	-3.41
Free Cash Flow	-23.8	-26.78	-22.31	-45.34	-27.08	-20.96
Free Cash Flow Per Share	-1.11	-1.26	-1.10	-2.37	-1.65	-1.62
Gross Margin	75.82%	75.05%	70.66%	65.44%	66.90%	66.93%
Operating Margin	-110.78%	-105.96%	-133.59%	-201.66%	-122.04%	-133.44%
Profit Margin	-106.75%	-101.54%	-131.87%	-198.03%	-131.07%	-183.33%
Free Cash Flow Margin	-62.88%	-69.72%	-64.01%	-150.15%	-102.12%	-87.36%
EBITDA	-34.83	-33.47	-38.95	-53.28	-30.32	-29.92
EBITDA Margin	-92.02%	-87.12%	-111.75%	-176.44%	-114.32%	-124.73%
D&A For EBITDA	7.1	7.24	7.61	7.61	2.05	2.09
EBIT	-41.93	-40.71	-46.56	-60.89	-32.37	-32.01
EBIT Margin	-110.78%	-105.96%	-133.59%	-201.66%	-122.04%	-133.44%
Revenue as Reported	37.85	38.42	34.85	30.2	26.52	23.99

Updated Feb 27, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q