Dynatronics Corporation (DYNT)
0.11
0.00 (0.00%)
At close: Feb 28, 2025, 3:00 PM
0.22
95.68%
After-hours: Jul 08, 2024, 07:57 PM EDT
Dynatronics Income Statement
| Year | FY24 | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY08 | FY07 | FY06 | FY05 | FY04 | FY03 | FY02 | FY01 | FY00 | FY99 | FY98 | FY97 | FY96 | FY95 | FY94 | FY93 | FY92 | FY91 | FY90 | FY89 |
| Revenue | 32.53M | 40.61M | 44.34M | 47.8M | 53.41M | 62.56M | 64.41M | 35.76M | 30.41M | 29.12M | 27.44M | 29.54M | 31.66M | 32.69M | 32.96M | 32.41M | 32.59M | 17.84M | 19.51M | 20.4M | 20.59M | 16.9M | 16.34M | 16.76M | 15.17M | 16M | 12.3M | 10.2M | 6.8M | 6.1M | 4.9M | 6M | 6.6M | 6.3M | 6.6M | 7.4M |
| Cost of Revenue | 24.9M | 30.46M | 33.66M | 34.91M | 38.31M | 43.39M | 43.99M | 24.25M | 20.06M | 20.05M | 17.42M | 18.45M | 19.72M | 20.21M | 20.32M | 20M | 20.45M | 10.93M | 12.22M | 12.11M | 12.39M | 10.71M | 9.84M | 9.71M | 8.89M | 9.1M | 7.1M | 5.6M | 3.7M | 3.3M | 2.6M | 3.1M | 3.1M | 3.3M | 3.3M | 3.4M |
| Gross Profit | 7.63M | 10.15M | 10.67M | 12.89M | 15.1M | 19.17M | 20.42M | 11.51M | 10.35M | 9.07M | 10.02M | 11.09M | 11.94M | 12.48M | 12.65M | 12.41M | 12.14M | 6.91M | 7.29M | 8.3M | 8.2M | 6.19M | 6.5M | 7.05M | 6.28M | 6.9M | 5.2M | 4.6M | 3.1M | 2.8M | 2.3M | 2.9M | 3.5M | 3M | 3.3M | 4M |
| Operating Income | -2.27M | -4.85M | -4.76M | -3.76M | -2.99M | -796K | -1.25M | -1.67M | -1.69M | -1.09M | -185.79K | 104.75K | 26.37K | 669.65K | 1.09M | 707.4K | -9.32M | -122.85K | 296.02K | 1.25M | 1.52M | 200.02K | 774.35K | 820.05K | 544.64K | 1.5M | 1.1M | 600K | 200K | 300K | -600K | 200K | 700K | 500K | 600K | 1M |
| Interest Income | n/a | 118.31K | 147.99K | 215.63K | 435.61K | 512.19K | n/a | 508.00 | 2.88K | 4.92K | 44.00 | 681.00 | 16.18K | 16.39K | 9.39K | 7.42K | 9.61K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Pretax Income | -2.7M | -4.97M | -3.99M | 1.99M | -3.44M | -916K | -1.67M | -1.87M | -1.97M | -1.4M | -397.17K | -131.13K | -190.24K | 418.86K | 700.04K | 185.26K | -9.92M | -271.24K | 209.22K | 1.15M | 1.38M | 41.51K | 511.79K | 529.87K | 180.89K | 1.2M | 900K | 900K | -400K | 300K | -100K | 400K | 600K | 500K | 700K | 1.1M |
| Net Income | -2.7M | -5.66M | -4.73M | 1.21M | -4.32M | -1.72M | -3.5M | -4.29M | -2.27M | -4.36M | -271.14K | -44.37K | -23.54K | 270.89K | 423.98K | 103.32K | -8.44M | -85.04K | 194.03K | 728.82K | 883.3K | 24.8K | 316.1K | 334.18K | 35.91K | 700K | 700K | 600K | -200K | 200K | 300K | 300K | 300K | 300K | 500K | 700K |
| Selling & General & Admin | 9.91M | 15M | 15.43M | 16.65M | 18.09M | 19.97M | 20.48M | 12.1M | 10.98M | 9.23M | 9.21M | 9.86M | 10.51M | 10.43M | 10.64M | 10.71M | 13.47M | 5.54M | 5.24M | 5.75M | 5.53M | 4.95M | 5.05M | 5.42M | 5.03M | 4.8M | 3.5M | 3M | 2.1M | 1.7M | 2M | 2.6M | 2.7M | 2.5M | 2.6M | 3M |
| Research & Development | n/a | n/a | n/a | 10K | 95K | 54.44K | 1.19M | 1.08M | 1.07M | 926.95K | 992.73K | 1.12M | 1.41M | 1.38M | 914.93K | 993.34K | 1.35M | 1.49M | 1.76M | 1.3M | 1.15M | 1.04M | 668.43K | 805.36K | 702.75K | 600K | 600K | 700K | 600K | 600K | 700K | n/a | n/a | n/a | n/a | n/a |
| Other Expenses | n/a | -121K | 764K | 5.75M | -442K | -120K | 6.79K | -435K | -270K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6.64M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 300K | 200K | 200K | 200K | 100K | 100K | n/a | 100K | n/a |
| Operating Expenses | 9.91M | 15M | 15.43M | 16.65M | 18.09M | 19.97M | 21.67M | 13.18M | 12.05M | 10.16M | 10.21M | 10.98M | 11.92M | 11.82M | 11.56M | 11.7M | 21.46M | 7.03M | 7M | 7.05M | 6.68M | 5.99M | 5.72M | 6.23M | 5.73M | 5.4M | 4.1M | 4M | 2.9M | 2.5M | 2.9M | 2.7M | 2.8M | 2.5M | 2.7M | 3M |
| Interest Expense | 418K | 118.31K | 147.99K | 215.63K | 435.61K | 512.19K | 428.46K | 277.63K | 289.15K | 330.84K | 231.87K | 260.7K | 261.99K | 294.4K | 433.43K | 553.17K | 620.47K | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Selling & Marketing Expenses | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Cost & Expenses | 34.81M | 45.46M | 49.09M | 51.56M | 56.4M | 63.36M | 65.67M | 37.43M | 32.11M | 30.2M | 27.63M | 29.43M | 31.64M | 32.02M | 31.87M | 31.7M | 41.91M | 17.96M | 19.22M | 19.16M | 19.06M | 16.7M | 15.56M | 15.94M | 14.63M | 14.5M | 11.2M | 9.6M | 6.6M | 5.8M | 5.5M | 5.8M | 5.9M | 5.8M | 6M | 6.4M |
| Income Tax | n/a | 690.98K | -763.88K | -10K | -10K | 5K | -70.31K | 277.63K | -64.55K | 851.09K | -126.02K | -86.75K | -166.71K | 147.98K | 276.07K | 81.94K | -1.47M | -186.2K | 15.19K | 422.04K | 494.14K | 16.71K | 195.69K | 195.69K | 144.98K | 400K | 300K | 300K | -200K | 100K | -100K | 100K | 300K | 200K | 200K | 400K |
| Shares Outstanding (Basic) | 3.42M | 3.87M | 3.57M | 3.09M | 2.05M | 1.65M | 1.32M | 630.49K | 541.28K | 504.14K | 492.99K | 443.71K | 512.44K | 533.3K | 545.34K | 546.62K | 544.39K | 356.65K | 360.78K | 358.96K | 354.85K | 354.77K | 354.2K | 351.45K | 349.82K | 347.06K | 350K | 342.86K | 400K | 317.15K | 320K | 300K | 300K | 300K | 285.71K | 311.11K |
| Shares Outstanding (Diluted) | 3.42M | 3.87M | 3.57M | 3.09M | 2.05M | 1.65M | 1.32M | 630.49K | 541.28K | 504.14K | 503.9K | 505.31K | 512.44K | 534.68K | 545.9K | 546.68K | 544.39K | 356.65K | 366.81K | 368.55K | 368.53K | 354.77K | 355.94K | 366.01K | 350.94K | 361.03K | 400K | 342.86K | 400K | 400K | 320K | 300K | 300K | 300K | 285.71K | 311.11K |
| EPS (Basic) | -1 | -1.46 | -1.32 | 0.39 | -2.1 | -1.04 | -2.64 | -6.81 | -4.2 | -8.65 | -0.54 | -0.09 | -0.05 | 0.50 | 0.75 | 0.25 | -15.51 | -0.24 | 0.50 | 2.00 | 2.50 | 0.07 | 1.00 | 1.00 | 0.10 | 2.00 | 2.00 | 1.75 | -0.5 | 0.75 | 2.00 | 1.00 | 1.00 | 1.00 | 1.75 | 2.25 |
| EPS (Diluted) | -1 | -1.46 | -1.32 | 0.39 | -2.1 | -1.04 | -2.64 | -6.81 | -4.2 | -8.65 | -0.55 | -0.1 | -0.05 | 0.50 | 0.75 | 0.25 | -15.51 | -0.24 | 0.50 | 2.00 | 2.50 | 0.07 | 1.00 | 1.00 | 0.10 | 2.00 | 1.75 | 1.75 | -0.5 | 0.75 | 2.00 | 1.00 | 1.00 | 1.00 | 1.75 | 2.25 |
| EBITDA | -976.01K | -3.5M | -3.33M | -2.28M | -1.26M | 1.16M | 67.82K | -1.08M | -1.17M | -621.43K | 364.24K | 683.27K | 520.76K | 1.17M | 1.51M | 1.15M | -8.83M | 250.53K | 657.56K | 1.63M | 1.85M | 582.21K | 1.2M | 1.23M | 919.12K | 1.9M | 1.4M | 900K | 400K | 500K | -400K | 300K | 800K | 500K | 700K | 900K |
| Depreciation & Amortization | 1.3M | 1.35M | 1.42M | 1.61M | 1.74M | 1.61M | 1.31M | 589.48K | 512.54K | 395.6K | 580.91K | 553.7K | 449.01K | 453.93K | 374.38K | 452.94K | 467.02K | 373.37K | 361.54K | 379.66K | 328.33K | 382.19K | 427.62K | 410.29K | 374.48K | 400K | 300K | 300K | 200K | 200K | 200K | 100K | 100K | n/a | 100K | -100K |