Luna Innovations Incorporated
LUNA · OTC
12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |
|---|---|---|---|---|
| Revenue | $109 | $88 | $59 | $71 |
| % Growth | 25.1% | 48% | -16.2% | – |
| Cost of Goods Sold | $43 | $36 | $40 | $35 |
| Gross Profit | $66 | $52 | $42 | $35 |
| % Margin | 60.7% | 58.9% | 71.4% | 49.9% |
| R&D Expenses | $11 | $10 | $7 | $7 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $58 | $44 | $28 | $24 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $68 | $54 | $34 | $32 |
| Operating Income | -$2 | -$3 | $1 | $3 |
| % Margin | -1.7% | -3% | 1.4% | 4.7% |
| Other Income/Exp. Net | -$1 | -$0 | $0 | $0 |
| Pre-Tax Income | -$3 | -$3 | $1 | $4 |
| Tax Expense | -$0 | -$2 | -$0 | -$2 |
| Net Income | $9 | $1 | $3 | $5 |
| % Margin | 8.5% | 1.6% | 5.6% | 7.6% |
| EPS | -0.018 | 0.044 | 0.11 | 0.18 |
| % Growth | -140.1% | -60.4% | -38.9% | – |
| EPS Diluted | -0.018 | 0.044 | 0.1 | 0.16 |
| Weighted Avg Shares Out | 33 | 32 | 31 | 29 |
| Weighted Avg Shares Out Dil | 33 | 32 | 33 | 32 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $1 | $0 | $0 | $0 |
| Depreciation & Amortization | $5 | $5 | $3 | $3 |
| EBITDA | $4 | $2 | $4 | $6 |
| % Margin | 3.5% | 2.3% | 6.6% | 8.8% |