EuroDry Ltd. (EDRY) Margin Analysis - Discounting Cash Flows

EuroDry Ltd.

EDRY (NASDAQ)

(%)

Models
EuroDry Ltd. Margin Analysis

# --- Years and Quarters
assumptions.set({
    "timeseries": "annual",
    "data": {
        "#years": """
            4
        """,
        "#quarters": """
            8
        """,
    },
    "titles": {
        "#years": "Years",
        "#quarters": "Quarters",
    },
    "properties": {
        "width": "responsive",
        "title": "Years and Quarters",
        "id": "component-1",
        "bindTo": None
    },
    "descriptions": {
        "#years": r"""
The number of historical years used to render the annual chart and tables.
        """,
        "#quarters": r"""
The number of historical quarters used to render the quarterly chart and tables.
        """,
    }
})

# Render description block
model.render_description({
    "data": r"""
## 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 annual and quarterly sections for reporting key financial margins.
""",
    "properties": {
        "width": "responsive"
    }
})

# Render description block
model.render_description({
    "data": r"""
## Annual Section

The annual section uses annual data to calculate margins and growth rates.
""",
    "properties": {
        "width": "full"
    }
})

# --- Income Statement Margins
data.compute({
    "user:%revenueGrowthRate": """
        ( income:revenue / income:revenue:-1 ) - 1
    """,
    "user:%grossMargin": """
        income:grossProfit / income:revenue
    """,
    "user:%operatingMargin": """
        income:operatingIncome / income:revenue
    """,
    "user:%netMargin": """
        income:netIncome / income:revenue
    """,
}, forecast=0, timeseries="annual")

model.render_table({
    "timeseries": "annual",
    "data": {
        "income:revenue": "Revenue",
        "user:%revenueGrowthRate": "Revenue Growth Rate",
        "income:costOfRevenue": "Cost of Revenue",
        "income:grossProfit": "Gross Profit",
        "user:%grossMargin": "Gross Margin",
        "income:operatingIncome": "Operating Income",
        "user:%operatingMargin": "Operating Margin",
        "income:netIncome": "Net Income",
        "user:%netMargin": "Net Margin",
    },
    "start": data.get("""
        -assumption:#years
    """),
    "end": 0,
    "properties": {
        "title": "Income Statement Margins",
        "order": "descending",
        "number_format": "M",
        "include_ltm": True,
        "display_averages": False,
        "width": "responsive"
    }
})

# --- Cash Flow Statement Margins
data.compute({
    "user:%cashFromOperatingActivitiesMargin": """
        flow:netCashProvidedByOperatingActivities / income:revenue
    """,
    "user:%freeCashFlowMargin": """
        flow:freeCashFlow / income:revenue
    """,
    "user:%depreciationAndAmortizationMargin": """
        flow:depreciationAndAmortization / income:revenue
    """,
    "user:%capitalExpenditureMargin": """
        flow:capitalExpenditure / income:revenue
    """,
}, forecast=0, timeseries="annual")

model.render_table({
    "timeseries": "annual",
    "data": {
        "income:revenue": "Revenue",
        "flow:netCashProvidedByOperatingActivities": "Cash from Operating Activities",
        "user:%cashFromOperatingActivitiesMargin": "Cash from Operating Activities Margin",
        "flow:freeCashFlow": "Free Cash Flow",
        "user:%freeCashFlowMargin": "Free Cash Flow Margin",
        "flow:depreciationAndAmortization": "Depreciation and Amortization",
        "user:%depreciationAndAmortizationMargin": "Depreciation and Amortization Margin",
        "flow:capitalExpenditure": "Capital Expenditure",
        "user:%capitalExpenditureMargin": "Capital Expenditure Margin",
    },
    "start": data.get("""
        -assumption:#years
    """),
    "end": 0,
    "properties": {
        "title": "Cash Flow Statement Margins",
        "order": "descending",
        "number_format": "M",
        "include_ltm": True,
        "display_averages": False,
        "width": "responsive"
    }
})

model.render_chart({
    "timeseries": "annual",
    "data": {
        "user:%grossMargin": "Gross Margin",
        "user:%operatingMargin": "Operating Margin",
        "user:%netMargin": "Net Margin",
        "user:%freeCashFlowMargin": "Free Cash Flow Margin",
    },
    "start": data.get("""
        -assumption:#years
    """),
    "end": 0,
    "properties": {
        "title": "Annual Chart",
        "include_ltm": False,
        "set_editable": [],
        "hidden_keys": [],
        "bar_keys": ["user:%grossMargin", "user:%operatingMargin", "user:%netMargin", "user:%freeCashFlowMargin"],
        "width": "full"
    }
})

# Render description block
model.render_description({
    "data": r"""
## Quarterly Section

The quarterly section uses quarterly data to calculate margins and growth rates.
""",
    "properties": {
        "width": "full"
    }
})

model.render_table({
    "timeseries": "quarterly",
    "data": {
        "income:revenue": "Revenue",
        "user:%revenueGrowthRate": "Revenue Growth Rate",
        "income:costOfRevenue": "Cost of Revenue",
        "income:grossProfit": "Gross Profit",
        "user:%grossMargin": "Gross Margin",
        "income:operatingIncome": "Operating Income",
        "user:%operatingMargin": "Operating Margin",
        "income:netIncome": "Net Income",
        "user:%netMargin": "Net Margin",
    },
    "start": data.get("""
        -assumption:#quarters
    """),
    "end": 0,
    "properties": {
        "title": "Income Statement Margins",
        "order": "descending",
        "number_format": "M",
        "display_averages": False,
        "width": "responsive"
    }
})

model.render_table({
    "timeseries": "quarterly",
    "data": {
        "income:revenue": "Revenue",
        "flow:netCashProvidedByOperatingActivities": "Cash from Operating Activities",
        "user:%cashFromOperatingActivitiesMargin": "Cash from Operating Activities Margin",
        "flow:freeCashFlow": "Free Cash Flow",
        "user:%freeCashFlowMargin": "Free Cash Flow Margin",
        "flow:depreciationAndAmortization": "Depreciation and Amortization",
        "user:%depreciationAndAmortizationMargin": "Depreciation and Amortization Margin",
        "flow:capitalExpenditure": "Capital Expenditure",
        "user:%capitalExpenditureMargin": "Capital Expenditure Margin",
    },
    "start": data.get("""
        -assumption:#quarters
    """),
    "end": 0,
    "properties": {
        "title": "Cash Flow Statement Margins",
        "order": "descending",
        "number_format": "M",
        "display_averages": False,
        "width": "responsive"
    }
})

model.render_chart({
    "timeseries": "quarterly",
    "data": {
        "user:%grossMargin": "Gross Margin",
        "user:%operatingMargin": "Operating Margin",
        "user:%netMargin": "Net Margin",
        "user:%freeCashFlowMargin": "Free Cash Flow Margin",
    },
    "start": data.get("""
        -assumption:#quarters
    """),
    "end": 0,
    "properties": {
        "title": "Quarterly Chart",
        "set_editable": [],
        "hidden_keys": [],
        "bar_keys": ["user:%grossMargin", "user:%operatingMargin", "user:%netMargin", "user:%freeCashFlowMargin"],
        "width": "full"
    }
})

Years and Quarters

Years Years The number of historical years used to render the annual chart and tables.	#
Quarters Quarters The number of historical quarters used to render the quarterly chart and tables.	#

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 annual and quarterly sections for reporting key financial margins.

Annual Section

The annual section uses annual data to calculate margins and growth rates.

Income Statement Margins

Monetary values in USD amounts except #	LTM Mar 14	2025 Dec 31	2024 Dec 31	2023 Dec 31	2022 Dec 31
Revenue	52.26	52.26	61.08	47.59	70.18
Revenue Growth Rate	0%	-14.44%	28.35%	-32.19%	8.91%
Cost of Revenue	45.85	45.85	40.27	39.12	32.88
Gross Profit	6.41	6.41	20.81	8.47	37.3
Gross Margin	12.27%	12.27%	34.07%	17.8%	53.15%
Operating Income	0.913	-1.17	-3.35	1.59	34.12
Operating Margin	1.75%	-2.24%	-5.48%	3.35%	48.61%
Net Income	-4.26	-4.26	-9.66	-2.91	33.54
Net Margin	-8.16%	-8.16%	-15.81%	-6.11%	47.79%

Cash Flow Statement Margins

Monetary values in USD amounts except #	LTM Mar 14	2025 Dec 31	2024 Dec 31	2023 Dec 31	2022 Dec 31
Revenue	52.26	52.26	61.08	47.59	70.18
Cash from Operating Activities	12.87	12.76	4.81	11.81	32.99
Cash from Operating Activities Margin	24.62%	24.42%	7.88%	24.81%	47%
Free Cash Flow	5.44	5.4	-3.92	-53.5	-4.8
Free Cash Flow Margin	10.4%	10.33%	-6.42%	-112.4%	-6.84%
Depreciation and Amortization	12.49	12.74	13.88	10.97	10.76
Depreciation and Amortization Margin	23.89%	24.38%	22.72%	23.04%	15.33%
Capital Expenditure	-7.43	-7.36	-8.73	-65.3	-37.79
Capital Expenditure Margin	-14.21%	-14.09%	-14.29%	-137.2%	-53.84%

Annual Chart

Monetary values in USD

{"sectionId": "section-chart-1", "sectionType": "chart", "title": "Annual Chart", "timeseries": "annual", "series": [{"label": "Gross Margin", "mappingKey": "user:%grossMargin", "data": [{"l": "2022", "x": "2022-12-31", "y": 53.15}, {"l": "2023", "x": "2023-12-31", "y": 17.8}, {"l": "2024", "x": "2024-12-31", "y": 34.07}, {"l": "2025", "x": "2025-12-31", "y": 12.27}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "annual", "hidden": false}, {"label": "Operating Margin", "mappingKey": "user:%operatingMargin", "data": [{"l": "2022", "x": "2022-12-31", "y": 48.61}, {"l": "2023", "x": "2023-12-31", "y": 3.35}, {"l": "2024", "x": "2024-12-31", "y": -5.48}, {"l": "2025", "x": "2025-12-31", "y": -2.24}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "annual", "hidden": false}, {"label": "Net Margin", "mappingKey": "user:%netMargin", "data": [{"l": "2022", "x": "2022-12-31", "y": 47.79}, {"l": "2023", "x": "2023-12-31", "y": -6.11}, {"l": "2024", "x": "2024-12-31", "y": -15.81}, {"l": "2025", "x": "2025-12-31", "y": -8.16}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "annual", "hidden": false}, {"label": "Free Cash Flow Margin", "mappingKey": "user:%freeCashFlowMargin", "data": [{"l": "2022", "x": "2022-12-31", "y": -6.84}, {"l": "2023", "x": "2023-12-31", "y": -112.4}, {"l": "2024", "x": "2024-12-31", "y": -6.41}, {"l": "2025", "x": "2025-12-31", "y": 10.33}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "annual", "hidden": false}], "editableDates": {}, "properties": {"display_table": false}, "width": "full"}

Quarterly Section

The quarterly section uses quarterly data to calculate margins and growth rates.

Income Statement Margins

Monetary values in USD amounts except #	2025 (Q4) Dec 31	2025 (Q3) Sep 30	2025 (Q2) Jun 30	2025 (Q1) Mar 31	2024 (Q4) Dec 31	2024 (Q3) Sep 30
Revenue	17.39	14.39	11.28	9.21	14.51	14.71
Revenue Growth Rate	20.81%	27.6%	22.47%	-36.52%	-1.41%
Cost of Revenue	12.18	11.47	10.64	11.56	7.84	15.77
Gross Profit	5.21	2.92	0.643	-2.35	6.67	-1.05
Gross Margin	29.95%	20.28%	5.7%	-25.56%	45.97%	-7.14%
Operating Income	3.3	1.07	-1.31	-2.15	-1.53	-2.96
Operating Margin	18.99%	7.43%	-11.62%	-23.33%	-10.53%	-20.12%
Net Income	3.18	-0.673	-3.07	-3.7	-3.28	-4.18
Net Margin	18.31%	-4.68%	-27.23%	-40.21%	-22.64%	-28.4%

Cash Flow Statement Margins

Monetary values in USD amounts except #	2025 (Q4) Dec 31	2025 (Q3) Sep 30	2025 (Q2) Jun 30	2025 (Q1) Mar 31	2024 (Q4) Dec 31	2024 (Q3) Sep 30
Revenue	17.39	14.39	11.28	9.21	14.51	14.71
Cash from Operating Activities	7.57	4.91	2.71	-2.32	-0.942	2
Cash from Operating Activities Margin	43.54%	34.1%	24.01%	-25.19%	-6.5%	13.59%
Free Cash Flow	0.266	4.87	2.67	-2.37	-8.57	1.57
Free Cash Flow Margin	1.53%	33.86%	23.71%	-25.79%	-59.07%	10.67%
Depreciation and Amortization	2.89	3.16	3.22	3.22	3.59	3.46
Depreciation and Amortization Margin	16.64%	21.98%	28.51%	34.91%	24.73%	23.55%
Capital Expenditure	-7.3	-0.035	-0.034	-0.055	-7.63	-0.429
Capital Expenditure Margin	-42.01%	-0.244%	-0.303%	-0.593%	-52.58%	-2.92%

Quarterly Chart

Monetary values in USD

{"sectionId": "section-chart-2", "sectionType": "chart", "title": "Quarterly Chart", "timeseries": "quarterly", "series": [{"label": "Gross Margin", "mappingKey": "user:%grossMargin", "data": [{"l": "2024 (Q3)", "x": "2024-09-30", "y": -7.14}, {"l": "2024 (Q4)", "x": "2024-12-31", "y": 45.97}, {"l": "2025 (Q1)", "x": "2025-03-31", "y": -25.56}, {"l": "2025 (Q2)", "x": "2025-06-30", "y": 5.7}, {"l": "2025 (Q3)", "x": "2025-09-30", "y": 20.28}, {"l": "2025 (Q4)", "x": "2025-12-31", "y": 29.95}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "quarterly", "hidden": false}, {"label": "Operating Margin", "mappingKey": "user:%operatingMargin", "data": [{"l": "2024 (Q3)", "x": "2024-09-30", "y": -20.12}, {"l": "2024 (Q4)", "x": "2024-12-31", "y": -10.53}, {"l": "2025 (Q1)", "x": "2025-03-31", "y": -23.33}, {"l": "2025 (Q2)", "x": "2025-06-30", "y": -11.62}, {"l": "2025 (Q3)", "x": "2025-09-30", "y": 7.43}, {"l": "2025 (Q4)", "x": "2025-12-31", "y": 18.99}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "quarterly", "hidden": false}, {"label": "Net Margin", "mappingKey": "user:%netMargin", "data": [{"l": "2024 (Q3)", "x": "2024-09-30", "y": -28.4}, {"l": "2024 (Q4)", "x": "2024-12-31", "y": -22.64}, {"l": "2025 (Q1)", "x": "2025-03-31", "y": -40.21}, {"l": "2025 (Q2)", "x": "2025-06-30", "y": -27.23}, {"l": "2025 (Q3)", "x": "2025-09-30", "y": -4.68}, {"l": "2025 (Q4)", "x": "2025-12-31", "y": 18.31}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "quarterly", "hidden": false}, {"label": "Free Cash Flow Margin", "mappingKey": "user:%freeCashFlowMargin", "data": [{"l": "2024 (Q3)", "x": "2024-09-30", "y": 10.67}, {"l": "2024 (Q4)", "x": "2024-12-31", "y": -59.07}, {"l": "2025 (Q1)", "x": "2025-03-31", "y": -25.79}, {"l": "2025 (Q2)", "x": "2025-06-30", "y": 23.71}, {"l": "2025 (Q3)", "x": "2025-09-30", "y": 33.86}, {"l": "2025 (Q4)", "x": "2025-12-31", "y": 1.53}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "quarterly", "hidden": false}], "editableDates": {}, "properties": {"display_table": false}, "width": "full"}