Codex DNA, Inc. (DNAY) Annual Margin Report - Discounting Cash Flows
DNAY
Codex DNA, Inc.
DNAY (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 14
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 12.04 3.12 27.43 11.04 6.58
Revenue Growth Rate 42.56% -88.64% 148.4% 67.93%
Cost of Revenue 6.11 2.91 11.84 6.74 2.95
Gross Profit 5.93 0.21 15.6 4.3 3.62
Gross Margin 39.41% 6.74% 56.84% 38.93% 55.12%
Operating Income -30.84 -16.97 -49.71 -40.31 -16.36
Operating Margin -334.9% -544.5% -181.2% -365.1% -248.8%
Net Income -31.46 -20.44 -48.42 -38.96 -18.01
Net Margin -364.8% -655.9% -176.5% -352.8% -273.9%

Monetary values in USD

amounts except #

Average LTM
Jan 14
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 12.04 3.12 27.43 11.04 6.58
Cash From Operating Activities Margin -202.6% -103% -141.1% -332.3% -233.9%
Cash From Operating Activities -23.5 -3.21 -38.72 -36.7 -15.38
Free Cash Flow Margin -196.3% -41.56% -157.4% -349.1% -237%
Free Cash Flow -24.65 -1.29 -43.18 -38.55 -15.59
Depreciation and Amortization Margin 8.77% -1.41% 6.09% 8.22% 22.16%
Depreciation and Amortization 0.998 -0.044 1.67 0.908 1.46
Capital Expenditure Margin 6.3% 61.39% -16.29% -16.79% -3.1%
Capital Expenditure -1.15 1.91 -4.47 -1.85 -0.204
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