Rocket


Overview
Financials
News + Filings
Key Docs
Charts
Ownership
Insiders





Income Statement
Balance Sheet
Cash Flow Statement
Segments

Common Size IS
Op Efficiency
Credit Analysis

Troika Media Group, Inc. (TRKA)

Income Statement Business | Geographic

Standardized | As Reported Annual | Quarterly | TTM
  Older >>
In millions, except per share itemsJun-30-22Jun-30-21Jun-30-20Jun-30-19Dec-31-15Dec-31-14Dec-31-13Dec-31-12
   10-K/A10-K/A10-KS-1/A10-K10-K10-K/A10-K
Revenues:  
    Hospitality         12.1
    Residential         0.9
    Other Foreign         0.1
Total revenues   [+]302.816.224.640.810.611.30.013.0
            Revenue growth   [+]1770.3%-34.2%-39.7% -6.1%1047606.5%-100.0%108.9%
Cost of goods sold  251.87.511.623.26.98.10.00.0
Gross profit  51.08.713.017.63.73.20.013.0
            Gross margin  16.8%53.7%52.7%43.1%35.1%28.7%100.0%100.0%
Selling, general and administrative   [+] 25.425.129.829.110.40.05.2
Research and development         1.3
Other operating expenses  96.1-3.1-28.6-7.6    
EBITDA   [+] -13.516.5-4.7-25.3-7.00.0-5.3
            EBITDA margin  -15.9%-83.6%67.0%-11.5%-238.3%-62.2%-2414.7%-41.0%
Depreciation   0.10.30.50.00.00.10.5
EBITA  -48.1-13.716.2-5.2-25.3-7.1-0.1-5.8
            EBITA margin  -15.9%-84.4%65.6%-12.7%-238.4%-62.7%-12682.6%-44.8%
Amortization of intangibles   2.24.04.00.10.1  
EBIT   [+]-48.1-15.812.2-9.2-25.4-7.2-0.1-5.8
            EBIT margin  -15.9%-97.8%49.4%-22.5%-239.3%-63.5%-12682.6%-44.8%
Non-recurring items   [+]  5.83.2    
Interest expense, net   [+]  0.20.20.80.1 0.3
Other income (expense), net   [+]18.50.1-26.80.1-0.2-0.90.1 
Pre-tax income  -29.6-15.8-20.8-12.5-26.4-8.20.0-6.1
Income taxes  0.00.20.0-0.155.13.80.01.2
            Tax rate  0.0% 0.0%0.5%    
Minority interest     -6.9    
Earnings from continuing ops  -29.6-16.0-20.3-12.6-26.6-8.8 -6.1
Earnings from discontinued ops     0.0-55.1-3.8 -1.3
Net income  -29.6-16.0-20.3-6.0-81.6-12.60.0-7.4
            Net margin  -9.8%-98.8%-82.4%-14.8%-769.5%-111.5%0.0%-56.8%
   
Basic EPS   [+]($0.60)($1.03)($1.32)($0.83)($0.20)($0.08) ($1.06)
Diluted EPS   [+]($0.60)($1.03)($0.52)($0.30)($0.20)($0.08) ($1.06)
   
Shares outstanding (basic)   [+]49.315.515.415.2130.8113.1 5.8
Shares outstanding (diluted)   [+]49.315.538.742.0130.8113.1 5.8
   
EBIT is a non-GAAP figure that excludes all non-recurring expenses: restructuring costs, asset impairments, IPR&D writeoffs, and other unusual charges.  

Rocket Data Systems, Inc. © 2019 | Contact Us | Data Disclaimer | Terms of Use | Privacy