Marin Software (MRIN)
1.47
-0.13 (-8.13%)
At close: Mar 04, 2025, 12:44 PM
Marin Software Income Statement
| Year | FY23 | FY22 | FY21 | FY20 | FY19 | FY18 | FY17 | FY16 | FY15 | FY14 | FY13 | FY12 | FY11 | FY10 | FY09 | FY01 |
| Revenue | 17.73M | 20.02M | 24.42M | 29.98M | 49.04M | 58.63M | 74.99M | 99.88M | 108.53M | 99.35M | 77.31M | 59.56M | 36.12M | 19M | 7.53M | 24.42M |
| Cost of Revenue | 11.63M | 12.79M | 12.88M | 17.95M | 22.84M | 27.15M | 32.52M | 35.2M | 40.14M | 35.61M | 31.11M | 24.76M | 18.69M | 11.04M | 5.1M | 12.88M |
| Gross Profit | 6.1M | 7.22M | 11.54M | 12.04M | 26.19M | 31.48M | 42.47M | 64.67M | 68.39M | 63.74M | 46.21M | 34.79M | 17.43M | 7.96M | 2.43M | 11.54M |
| Operating Income | -22.81M | -22M | -14.06M | -16.3M | -17.93M | -42.25M | -30.27M | -15.95M | -32.45M | -33.98M | -34.34M | -25.29M | -16.68M | -10.68M | -9.3M | -14.06M |
| Interest Income | 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 | -22.07M | -17.92M | -13.08M | -14.76M | -12.53M | -40.66M | -30.48M | -15.08M | -32.34M | -34.63M | -35.36M | -26.26M | -17.28M | -10.83M | -9.61M | -13.08M |
| Net Income | -21.92M | -18.23M | -12.94M | -14.05M | -12.41M | -41.67M | -31.49M | -16.48M | -33.35M | -33.17M | -35.85M | -26.48M | -17.42M | -10.86M | -9.71M | -12.94M |
| Selling & General & Admin | 15.39M | 17.39M | 14.81M | 15.52M | 26.28M | 36.54M | 43.38M | 52.78M | 67.52M | 68.97M | 59.83M | 46.06M | 27.04M | 14.08M | 8.32M | 14.81M |
| Research & Development | 10.23M | 11.83M | 10.79M | 12.81M | 17.84M | 22.45M | 26.56M | 27.84M | 33.32M | 28.75M | 20.71M | 14.01M | 7.07M | 4.57M | 3.41M | 10.79M |
| Other Expenses | 3.28M | 4.08M | 984K | 1.53M | 2.25M | 1.59M | 2.8M | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Operating Expenses | 28.9M | 29.23M | 25.6M | 28.33M | 44.13M | 58.99M | 69.94M | 80.62M | 100.84M | 97.72M | 80.54M | 60.08M | 34.11M | 18.65M | 11.73M | 25.6M |
| Interest Expense | n/a | n/a | n/a | n/a | 100K | n/a | 137K | 129K | 118K | 177K | 453K | 520K | 378K | 230K | 212K | n/a |
| Selling & Marketing Expenses | 6.52M | 7M | 5.48M | 6.96M | 15.84M | 23.43M | 26.94M | 32.89M | 45.13M | 47.72M | 42.8M | 32.63M | 20.36M | 8.88M | 6.15M | 5.48M |
| Cost & Expenses | 40.54M | 42.02M | 38.48M | 46.28M | 66.97M | 86.14M | 102.46M | 115.82M | 140.98M | 133.34M | 111.65M | 84.84M | 52.8M | 29.69M | 16.83M | 38.48M |
| Income Tax | -150K | 305K | -134K | -711K | -120K | 1.01M | 1.01M | 1.4M | 1M | -1.46M | 492K | 221K | 139K | 23K | 103K | -134K |
| Shares Outstanding (Basic) | 2.94M | 2.65M | 2.14M | 1.22M | 1.06M | 963.83K | 939.67K | 912.33K | 870.95K | 814.52K | 626.48K | 105.17K | 96.62K | 105.17K | 105.17K | 12.85M |
| Shares Outstanding (Diluted) | 2.94M | 2.65M | 2.14M | 1.22M | 1.06M | 963.83K | 939.67K | 912.33K | 870.95K | 814.52K | 626.48K | 105.17K | 96.62K | 105.17K | 105.17K | 12.85M |
| EPS (Basic) | -7.45 | -6.9 | -6.06 | -11.46 | -11.7 | -43.26 | -33.54 | -18.06 | -38.22 | -40.74 | -57.12 | -252 | -180.18 | -113.06 | -92.31 | -1.01 |
| EPS (Diluted) | -7.45 | -6.9 | -6.06 | -11.46 | -11.7 | -43.26 | -33.54 | -18.06 | -38.22 | -40.74 | -57.12 | -252 | -180.18 | -113.06 | -92.31 | -1.01 |
| EBITDA | -16.28M | -19.74M | -10.86M | -11.29M | -13.44M | -18.54M | -19.07M | -2.84M | -19.55M | -25.28M | -29.03M | -22.12M | -14.88M | -9.59M | -9.01M | -14.06M |
| Depreciation & Amortization | 3.25M | 2.61M | 3.64M | 5.88M | 9.19M | 11.01M | 11.28M | 12.1M | 12.68M | 8.71M | 5.88M | 3.17M | 1.8M | 1.02M | 382K | n/a |