Digimarc Corporation (DMRC) Annual Margin Report - Discounting Cash Flows
DMRC
Digimarc Corporation
DMRC (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Jan 28
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 31.27 33.66 38.42 34.85 30.2 26.52 23.99
Revenue Growth Rate 7.01% -12.38% 10.24% 15.41% 13.87% 10.55% 4.36%
Cost of Revenue 12.27 13.16 14.18 14.69 14.87 8.78 7.93
Gross Profit 19.01 20.5 24.24 20.16 15.32 17.74 16.06
Gross Margin 61.07% 60.91% 63.09% 57.86% 50.74% 66.9% 66.93%
Operating Income -43.52 -37.12 -41.31 -48.21 -61.81 -39.87 -32.81
Operating Margin -141.3% -110.3% -107.5% -138.3% -204.7% -150.3% -136.8%
Net Income -41.47 -36.75 -39.01 -45.96 -59.8 -34.76 -32.54
Net Margin -134.6% -109.2% -101.5% -131.9% -198% -131.1% -135.6%

Monetary values in USD

amounts except #

Average LTM
Jan 28
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 31.27 33.66 38.42 34.85 30.2 26.52 23.99
Cash From Operating Activities Margin -85.25% -50.52% -69.17% -63.11% -147.1% -98.48% -83.11%
Cash From Operating Activities -26.01 -17 -26.57 -22 -44.41 -26.12 -19.94
Free Cash Flow Margin -88.97% -52.67% -69.72% -65.23% -151.9% -104.4% -89.91%
Free Cash Flow -27.06 -17.73 -26.78 -22.73 -45.88 -27.69 -21.57
Depreciation and Amortization Margin 19.05% 21.67% 19.77% 23.32% 28.41% 9.58% 11.55%
Depreciation and Amortization 6.15 7.29 7.59 8.13 8.58 2.54 2.77
Capital Expenditure Margin -3.74% -2.15% -0.552% -2.12% -4.86% -5.93% -6.8%
Capital Expenditure -1.06 -0.725 -0.212 -0.74 -1.47 -1.57 -1.63
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program