ZST Digital Networks, Inc.
ZSTN · OTC
12/31/2010 | 12/31/2009 | 12/31/2008 | 12/31/2007 | |
|---|---|---|---|---|
| Revenue | $134,569 | $100,414 | $55,431 | $28,717 |
| % Growth | 34% | 81.2% | 93% | – |
| Cost of Goods Sold | $99,770 | $83,333 | $45,594 | $23,221 |
| Gross Profit | $34,799 | $17,081 | $9,837 | $5,496 |
| % Margin | 25.9% | 17% | 17.7% | 19.1% |
| R&D Expenses | $399 | $221 | $0 | $89 |
| G&A Expenses | $3,691 | $1,806 | $1,027 | $715 |
| SG&A Expenses | $4,435 | $2,265 | $1,173 | $718 |
| Sales & Mktg Exp. | $744 | $459 | $146 | $3 |
| Other Operating Expenses | $0 | $567 | $0 | $44 |
| Operating Expenses | $4,835 | $3,053 | $1,173 | $850 |
| Operating Income | $29,964 | $14,028 | $8,663 | $4,646 |
| % Margin | 22.3% | 14% | 15.6% | 16.2% |
| Other Income/Exp. Net | $113 | $236 | -$422 | -$263 |
| Pre-Tax Income | $30,077 | $14,264 | $8,241 | $4,383 |
| Tax Expense | $7,983 | $4,085 | $2,133 | $1,515 |
| Net Income | $22,094 | $10,179 | $6,108 | $2,867 |
| % Margin | 16.4% | 10.1% | 11% | 10% |
| EPS | 1.9 | 1.16 | 1.04 | 0.35 |
| % Growth | 63.8% | 11.5% | 197.1% | – |
| EPS Diluted | 1.9 | 1.16 | 1.04 | 0.35 |
| Weighted Avg Shares Out | 11,650 | 8,776 | 5,897 | 8,089 |
| Weighted Avg Shares Out Dil | 11,650 | 8,776 | 5,897 | 8,256 |
| Supplemental Information | – | – | – | – |
| Interest Income | $79 | $59 | $10 | $3 |
| Interest Expense | $0 | $187 | $410 | $266 |
| Depreciation & Amortization | $316 | $110 | $21 | $44 |
| EBITDA | $30,280 | $14,705 | $8,672 | $4,693 |
| % Margin | 22.5% | 14.6% | 15.6% | 16.3% |