Sigma Labs, Inc. (SASI) Income Annual - Discounting Cash Flows
Sigma Labs, Inc.
SASI (NASDAQ)
Period Ending: LTM
(Last Twelve Months)
2022
12-31
2021
12-31
2020
12-31
2019
12-31
2018
12-31
2017
12-31
2016
12-31
2015
12-31
2014
12-31
2013
12-31
2012
12-31
2011
12-31
2010
12-31
2009
12-31
2008
12-31
2007
12-31
2006
12-31
2005
12-31
2004
12-31
2003
12-31
2002
12-31
2001
12-31
Report Filing 2025-01-14 2023-03-30 2022-03-24 2021-03-24 2020-03-24 2019-04-01 2018-04-17 2017-03-31 2016-03-16 2015-03-31 2014-03-31 2013-04-16 2012-04-16 2011-04-15 2010-03-12 2009-03-26 2008-03-31 2007-03-23 2006-03-22 2005-03-01 2004-03-23 2003-03-26 2002-03-27
Revenue 0.418 0.63 1.65 0.807 0.402 0.389 0.641 0.966 1.23 0.549 1.07 0.986 0.797 0.499 0 0 0 0 0 0 0 0 0.001
Cost of Revenue 0.406 0.35 0.56 0.592 0.574 0.27 0.272 0.229 0.214 0.159 0.489 0.555 0.412 0.107 0 0 0 0 0 0 0 0 0
Gross Profit 0.012 0.28 1.09 0.216 -0.172 0.118 0.369 0.738 1.02 0.39 0.583 0.432 0.385 0.391 0 0 0 0 0 0 0 0 0.001
Operating Expenses 5.54 8.95 9.57 5.76 6.21 5.69 4.42 3.25 2.72 3.51 1.32 1.12 1.3 0.801 0.009 0.006 0.006 0.006 0.006 0.007 0.006 0.005 0.007
Research & Development 0 0.653 0.891 0.351 0.648 0.493 0.302 0.093 0.331 0.219 0.014 0 0 0 0 0 0 0 0 0 0 0 0
Selling, General and Administrative 1.73 7.6 7.51 4.75 5.21 4.87 3.78 3.16 2.39 2.01 1.23 1.12 1.3 0.801 0.009 0 0.006 0.006 0.006 0.007 0.006 0.005 0.007
Other Operating Expenses 3.81 0.703 1.17 0.665 0.351 0.327 0.335 0 0 1.28 0.073 0 0 0 0 0.006 0 0 0 0 0 0 0
Operating Income -5.53 -8.67 -8.48 -5.55 -6.38 -5.57 -4.05 -2.51 -1.7 -3.12 -0.735 -0.686 -0.911 -0.41 -0.009 -0.006 -0.006 -0.006 -0.006 -0.007 -0.006 -0.005 -0.006
Net Non-Operating Interest 0.336 -0.004 0.003 -0.013 0.01 0.031 -0.122 0 0 0 0 0 0.001 -0.017 -0.001 -0.001 0 0 0 0 0 0 0
Interest Income 0 0.003 0.014 0.001 0.019 0.035 0.04 0 0.001 0.003 0.001 0.001 0.001 0 0 0 0 0 0 0 0 0 0
Interest Expense -0.336 0.007 0.011 0.014 0.009 0.004 0.162 0 0.001 0.003 0.001 0 0 0.017 0.001 0.001 0 0 0 0 0 0 0
Equity & Other Income/(Expense) -0.327 -0.016 1.09 0.36 0.053 -0.037 -0.404 0.317 0.001 0.003 0.001 0 0 0.022 0.01 0.008 0.006 0.006 0.006 0.007 0.006 0.005 0.006
Income Before Tax -5.52 -8.69 -7.38 -5.2 -6.32 -5.57 -4.58 -2.2 -1.7 -3.12 -0.734 -0.686 -0.91 -0.405 0 0 0 0 0 0 0 0 0
Income Tax Expense 0 -0.064 1.1 0.376 0.017 -0.001 0.162 -0.496 -0.17 1.26 0 0.001 0.001 0.012 0.01 0.008 0.007 0.006 0.006 0.007 0.006 0.005 0.006
Income Attributable to Non-Controlling Interest 0 0 0 0 0 0.001 -0.162 0.496 0.17 -1.26 0 -0.001 -0.001 0.005 0 0 0 0 0 0 0 0 0
Net Income -5.52 -8.63 -8.49 -5.58 -6.34 -5.57 -4.58 -2.2 -1.7 -3.12 -0.734 -0.686 -0.91 -0.422 -0.01 -0.008 -0.007 -0.006 -0.006 -0.007 -0.006 -0.005 -0.006
Depreciation and Amortization 0.532 0.12 1.2 0.468 0.271 0.192 0.197 0.179 0.169 0.023 0.1 0.11 0.021 0.014 0 0 0 0 0 0 0 0 0
EBITDA -5 -8.55 -7.28 -5.08 -6.11 -5.38 -3.86 -2.34 -1.53 -3.1 -0.635 -0.576 -0.89 -0.396 -0.009 -0.006 -0.006 -0.006 -0.006 -0.007 -0.006 -0.005 -0.006
Earnings Per Share (EPS) -3.04 -16.44 -17.27 -29.12 -107.8 -161.6 -207.9 -140.6 -108.9 -204.2 -59.94 -64.08 -0.49 -0.37 -0.11 -0.081 -0.007 -0.007 -0.007 -0.007 -0.007 -0.006 -0.007
Diluted Earnings Per Share -3.04 -16.44 -17.27 -29.12 -107.8 -161.6 -207.9 -140.6 -108.9 -204.2 -59.94 -64.08 -0.49 -0.37 -0.11 -0.081 -0.007 -0.007 -0.007 -0.007 -0.007 -0.006 -0.007
Weighted Average Shares Outstanding 5.81 0.525 0.491 0.191 0.059 0.034 0.022 0.016 0.016 0.015 0.012 0.011 1.85 1.15 0.094 0.094 0.944 0.944 0.944 0.944 0.907 0.907 0.907
Diluted Weighted Average Shares Outstanding 5.81 0.525 0.491 0.191 0.059 0.034 0.022 0.016 0.016 0.015 0.012 0.011 1.85 1.15 0.094 0.094 0.944 0.944 0.944 0.944 0.907 0.907 0.907
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