Emerson Radio Corp. (MSN) quarterly income statement — complete revenue, gross profit & net income history
| Metric | Q4'26 | Q3'26 | Q2'26 | Q1'26 | Q4'25 | Q3'25 | Q2'25 | Q1'25 | Q4'24 | Q3'24 | Q2'24 | Q1'24 | Q4'23 | Q3'23 | Q2'23 | Q1'23 | Q4'22 | Q3'22 | Q2'22 | Q1'22 |
|---|
| Sales/Revenue | 1.53M | 1.89M | 1.22M | 1.68M | 1.85M | 4M | 2.74M | 2.2M | 2.2M | 2.62M | 2.44M | 1.81M | 1.87M | 1.93M | 2.3M | 1.07M | 1.72M | 2.57M | 1.86M | 2.05M |
| Revenue Growth % | -17.17% | -52.76% | -55.62% | -23.79% | -16.13% | 52.67% | 12.31% | 21.5% | 17.64% | 35.71% | 6% | 68.44% | 8.72% | -24.94% | 23.72% | -47.66% | 11.25% | 10.33% | -18.14% | 58.58% |
| Cost of Goods Sold | 1.65M | 1.69M | 1.22M | 1.66M | 1.9M | 3.51M | 2.47M | 2M | 1.85M | 2.14M | 2.04M | 1.47M | 1.53M | 1.36M | 1.31M | 879K | 1.45M | 1.83M | 1.35M | 1.61M |
| COGS % of Revenue | 107.98% | 89.11% | 100.08% | 99.34% | 103.03% | 87.73% | 90.07% | 91.17% | 84.14% | 81.77% | 83.68% | 81.26% | 81.61% | 70.45% | 56.91% | 81.84% | 84.31% | 70.94% | 72.67% | 78.41% |
| Gross Profit | -122K | 206K | -1K | 11K | -56K | 491K | 272K | 194K | 349K | 478K | 398K | 339K | 344K | 571K | 991K | 195K | 270K | 748K | 508K | 443K |
| Gross Margin % | -7.98% | 10.89% | -0.08% | 0.66% | -3.03% | 12.27% | 9.93% | 8.83% | 15.86% | 18.23% | 16.32% | 18.74% | 18.39% | 29.55% | 43.09% | 18.16% | 15.69% | 29.06% | 27.33% | 21.59% |
| Gross Profit Growth % | -117.86% | -58.04% | -100.37% | -94.33% | -116.05% | 2.72% | -31.66% | -42.77% | 1.45% | -16.29% | -59.84% | 73.85% | 27.41% | -23.66% | 95.08% | -55.98% | -14.83% | 29.19% | -3.05% | 60.51% |
| Operating Expenses | 1.42M | 1.03M | 1.2M | 1.32M | 2.49M | 1.22M | 1.39M | 1.42M | 1.5M | 1.2M | 1.06M | 1.2M | 511K | 1.05M | 1.29M | 1.34M | 1.21M | 1.47M | 1.36M | 1.36M |
| OpEx % of Revenue | 92.67% | 54.57% | 98.35% | 78.81% | 134.72% | 30.58% | 50.73% | 64.42% | 68.11% | 45.84% | 43.64% | 66.22% | 27.31% | 54.4% | 56.13% | 125.14% | 70.48% | 57.07% | 73.32% | 66.47% |
| Selling, General & Admin | 1.42M | 1.03M | 1.2M | 1.32M | 2.49M | 1.22M | 1.39M | 1.42M | 1.5M | 1.2M | 1.06M | 1.2M | 511K | 1.05M | 1.29M | 1.34M | 1.21M | 1.47M | 1.36M | 1.36M |
| SG&A % of Revenue | 92.67% | 54.57% | 98.35% | 78.81% | 134.72% | 30.58% | 50.73% | 64.42% | 68.11% | 45.84% | 43.64% | 66.22% | 27.31% | 54.4% | 56.13% | 125.14% | 70.48% | 57.07% | 73.32% | 66.47% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Operating Income | -1.54M | -826K | -1.2M | -1.31M | -2.54M | -733K | -1.12M | -1.22M | -1.15M | -724K | -666K | -859K | -167K | -480K | -300K | -1.15M | -943K | -721K | -855K | -921K |
| Operating Margin % | -100.65% | -43.68% | -98.44% | -78.15% | -137.76% | -18.31% | -40.8% | -55.6% | -52.25% | -27.61% | -27.32% | -47.48% | -8.93% | -24.84% | -13.04% | -106.98% | -54.79% | -28.01% | -45.99% | -44.88% |
| Operating Income Growth % | 39.48% | -12.69% | -7.07% | -7.12% | -121.13% | -1.24% | -67.72% | -42.26% | -588.62% | -50.83% | -122% | 25.24% | 82.29% | 33.43% | 64.91% | -24.76% | 3.08% | 26.5% | 17.79% | 23.31% |
| EBITDA | -1.52M | -805K | -1.18M | -1.29M | -2.52M | -712K | -1.1M | -1.21M | -1.14M | -673K | -617K | -821K | -121K | -427K | -247K | -1.1M | -893K | -670K | -802K | -861K |
| EBITDA Margin % | -99.35% | -42.57% | -96.71% | -76.96% | -136.62% | -17.79% | -40.07% | -54.82% | -51.89% | -25.67% | -25.31% | -45.38% | -6.47% | -22.1% | -10.74% | -102.05% | -51.89% | -26.03% | -43.14% | -41.96% |
| EBITDA Growth % | 39.77% | -13.06% | -7.11% | -6.97% | -120.84% | -5.79% | -77.8% | -46.77% | -843.8% | -57.61% | -149.8% | 25.09% | 86.45% | 36.27% | 69.2% | -27.29% | 2.19% | 27.33% | 18.41% | 24.74% |
| D&A (Non-Cash Add-back) | 20K | 21K | 21K | 20K | 21K | 21K | 20K | 17K | 8K | 51K | 49K | 38K | 46K | 53K | 53K | 53K | 50K | 51K | 53K | 60K |
| EBIT | -1.54M | -694K | -1.04M | -1.14M | -2.36M | -527K | -881K | -959K | -867K | -435K | 2.72M | -565K | 111K | -241K | -292K | -1.13M | -1.32M | -1.16M | -648K | -932K |
| Net Interest Income | 116K | 132K | 153K | 169K | 182K | 206K | 236K | 263K | 283K | 289K | 289K | 294K | 278K | 235K | 139K | 50K | 17K | 7K | 16K | 17K |
| Interest Income | 116K | 132K | 153K | 169K | 182K | 206K | 236K | 263K | 283K | 289K | 289K | 294K | 278K | 235K | 139K | 50K | 17K | 7K | 16K | 17K |
| Interest Expense | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | 0 | 0 | - | 0 | 0 | 0 |
| Other Income/Expense | 116K | 132K | 153K | 169K | 182K | 206K | 236K | 263K | 283K | 289K | 3.39M | 294K | 278K | 239K | 147K | 72K | 17K | -443K | 223K | 17K |
| Pretax Income | -1.42M | -694K | -1.04M | -1.14M | -2.36M | -527K | -881K | -959K | -867K | -435K | 2.72M | -565K | 111K | -241K | -153K | -1.08M | -926K | -1.16M | -632K | -904K |
| Pretax Margin % | -93.07% | -36.7% | -85.84% | -68.06% | -127.9% | -13.17% | -32.18% | -43.63% | -39.39% | -16.59% | 111.69% | -31.23% | 5.93% | -12.47% | -6.65% | -100.28% | -53.81% | -45.22% | -34% | -44.05% |
| Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3K | 16K | -14K | 88K | 0 | 0 | 0 | 0 | 0 | -11K | 0 | 0 | 11K |
| Effective Tax Rate % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -0.31% | -1.85% | 3.22% | 3.23% | 0% | 0% | 0% | 0% | 0% | 1.19% | 0% | 0% | -1.22% |
| Net Income | -1.42M | -694K | -1.04M | -1.14M | -2.36M | -527K | -881K | -962K | -883K | -421K | 2.63M | -565K | 111K | -241K | -153K | -1.08M | -915K | -1.16M | -632K | -915K |
| Net Margin % | -93.07% | -36.7% | -85.84% | -68.06% | -127.9% | -13.17% | -32.18% | -43.77% | -40.12% | -16.06% | 108.08% | -31.23% | 5.93% | -12.47% | -6.65% | -100.28% | -53.17% | -45.22% | -34% | -44.59% |
| Net Income Growth % | 39.73% | -31.69% | -18.39% | -18.5% | -167.38% | -25.18% | -133.43% | -70.27% | -895.5% | -74.69% | 1822.22% | 47.54% | 112.13% | 79.3% | 75.79% | -17.7% | 3.68% | -23.17% | 33.89% | 18.67% |
| Net Income (Continuing) | -1.42M | -694K | -1.04M | -1.14M | -2.36M | -527K | -881K | -962K | -883K | -421K | 2.63M | -565K | 111K | -241K | -153K | -1.08M | -915K | -1.16M | -632K | -915K |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -0.07 | -0.03 | -0.05 | -0.05 | -0.11 | -0.03 | -0.04 | -0.05 | -0.04 | -0.02 | 0.13 | -0.03 | -0.02 | -0.00 | -0.01 | -0.05 | -0.04 | -0.06 | -0.03 | -0.04 |
| EPS Growth % | 38.55% | -32% | -19.33% | -18.6% | -161.9% | -25% | -132.23% | -69.89% | -174.51% | - | 1035.25% | 47.46% | 64.83% | 99.46% | 53.67% | -17.7% | 3.55% | -23.16% | 33.92% | 18.69% |
| EPS (Basic) | -0.07 | -0.03 | -0.05 | -0.05 | -0.11 | -0.03 | -0.04 | -0.05 | -0.04 | -0.02 | 0.13 | -0.03 | -0.02 | -0.00 | -0.01 | -0.05 | -0.04 | -0.06 | -0.03 | -0.04 |
| Diluted Shares Outstanding | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M |
| Basic Shares Outstanding | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M | 21.04M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |