Mynaric AG
MYNA · NASDAQ
12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | |
|---|---|---|---|---|
| Revenue | $5,390 | $4,422 | $2,355 | $679 |
| % Growth | 21.9% | 87.8% | 246.8% | – |
| Cost of Goods Sold | $16,729 | $56,975 | $33,324 | $16,002 |
| Gross Profit | -$11,339 | -$52,553 | -$30,969 | -$15,323 |
| % Margin | -210.4% | -1,188.4% | -1,315% | -2,256.7% |
| R&D Expenses | $0 | $18,019 | $17,830 | $6,203 |
| G&A Expenses | $49,699 | $50,034 | $27,341 | $19,691 |
| SG&A Expenses | $50,814 | $52,313 | $28,979 | $20,142 |
| Sales & Mktg Exp. | $1,115 | $2,279 | $1,638 | $451 |
| Other Operating Expenses | $17,010 | $0 | -$240 | $0 |
| Operating Expenses | $67,824 | $22,082 | $11,830 | $5,344 |
| Operating Income | -$79,163 | -$74,635 | -$42,799 | -$20,667 |
| % Margin | -1,468.7% | -1,687.8% | -1,817.4% | -3,043.7% |
| Other Income/Exp. Net | -$14,917 | -$16 | -$1,322 | -$513 |
| Pre-Tax Income | -$94,080 | -$73,761 | -$43,686 | -$20,642 |
| Tax Expense | -$552 | -$24 | $1,791 | -$1 |
| Net Income | -$93,528 | -$73,782 | -$45,477 | -$20,642 |
| % Margin | -1,735.2% | -1,668.5% | -1,931.1% | -3,040.1% |
| EPS | -3.87 | -3.39 | -2.67 | -1.54 |
| % Growth | -14.2% | -27% | -73.4% | – |
| EPS Diluted | -3.87 | -3.39 | -2.67 | -1.54 |
| Weighted Avg Shares Out | 24,173 | 21,743 | 17,001 | 13,398 |
| Weighted Avg Shares Out Dil | 24,173 | 21,743 | 17,001 | 13,398 |
| Supplemental Information | – | – | – | – |
| Interest Income | $333 | $0 | $0 | $18 |
| Interest Expense | $15,862 | $2,545 | $2,148 | $0 |
| Depreciation & Amortization | $7,142 | $6,458 | $4,518 | $1,843 |
| EBITDA | -$71,076 | -$68,177 | -$40,370 | -$17,927 |
| % Margin | -1,318.7% | -1,541.8% | -1,714.2% | -2,640.2% |