Financial Snapshot

Revenue
$12.08M
TTM
Gross Margin
23.26%
TTM
Net Earnings
-$17.56M
TTM
Current Assets
Q4 2024
Current Liabilities
Q4 2024
Current Ratio
18.43%
Q4 2024
Total Assets
Q4 2024
Total Liabilities
Q4 2024
Book Value
-$21.06M
Q4 2024
Cash
Q4 2024
P/E
-0.2175
Nov 29, 2024 EST
Free Cash Flow
-$3.489M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue $22.25M $31.64M $30.83M $4.360M $2.790M $40.00K $90.00K $50.00K $10.00K $0.00
YoY Change -29.67% 2.63% 607.17% 56.27% 6875.0% -55.56% 80.0% 400.0%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Revenue $22.25M $31.64M $30.83M $4.360M $2.790M $40.00K $90.00K $50.00K $10.00K $0.00
Cost Of Revenue $16.27M $20.98M $19.45M $3.910M $1.110M $0.00 $10.00K
Gross Profit $5.981M $10.66M $11.38M $450.0K $1.680M $90.00K $40.00K
Gross Profit Margin 26.87% 33.69% 36.92% 10.32% 60.22% 100.0% 80.0%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Selling, General & Admin $20.57M $29.43M $34.18M $17.09M $9.700M $80.00K $150.0K $70.00K $100.0K $10.00K
YoY Change -30.11% -13.9% 99.99% 76.19% 12025.0% -46.67% 114.29% -30.0% 900.0%
% of Gross Profit 343.86% 276.07% 300.28% 3797.78% 577.38% 166.67% 175.0%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $1.302M $891.1K $229.7K $2.050M $890.0K $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 46.13% 287.99% -88.8% 130.34%
% of Gross Profit 21.77% 8.36% 2.02% 455.56% 52.98% 0.0% 0.0%
Operating Expenses $26.75M $39.44M $34.18M $17.09M $9.700M $80.00K $150.0K $60.00K $100.0K $10.00K
YoY Change -32.18% 15.41% 99.99% 76.19% 12025.0% -46.67% 150.0% -40.0% 900.0%
Operating Profit -$20.77M -$28.79M -$22.80M -$16.64M -$8.020M -$9.995M -$60.00K -$20.00K
YoY Change -27.85% 26.27% 37.0% 107.48% -19.76% 16558.43% 200.0%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Interest Expense $3.802M -$3.105M -$1.120M -$1.130M -$20.00K -$20.00K -$20.00K $0.00 $0.00
YoY Change -222.44% 177.27% -0.88% 5550.0% 0.0% 0.0%
% of Operating Profit
Other Income/Expense, Net -$3.701M -$3.160M $0.00 -$953.8K -$3.780M
YoY Change 17.13% -100.0% -74.77%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Pretax Income -$24.47M -$31.95M -$29.48M -$26.01M -$15.32M -$60.00K -$110.0K -$50.00K -$90.00K -$10.00K
YoY Change -23.4% 8.36% 13.34% 69.78% 25433.33% -45.45% 120.0% -44.44% 800.0%
Income Tax $26.11K $18.51K -$680.00 -$720.0K $100.0K $0.00
% Of Pretax Income
Net Earnings -$24.50M -$31.96M -$29.48M -$25.30M -$15.42M -$60.00K -$110.0K -$50.00K -$90.00K -$10.00K
YoY Change -23.36% 8.43% 16.52% 64.07% 25600.0% -45.45% 120.0% -44.44% 800.0%
Net Earnings / Revenue -110.07% -101.02% -95.61% -580.28% -552.69% -150.0% -122.22% -100.0% -900.0%
Basic Earnings Per Share -$0.33 -$0.56 -$0.61 -$0.76
Diluted Earnings Per Share -$0.33 -$0.56 -$612.0K -$610.5K -$410.4K -$4.008K -$7.348K -$3.539K -$9.504K -$1.312K

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Cash & Short-Term Investments $3.069M $14.07M $4.160M $840.0K $0.00 $10.00K $10.00K $0.00 $20.00K
YoY Change -78.19% 238.27% 395.24% -100.0% 0.0% -100.0%
Cash & Equivalents
Short-Term Investments
Other Short-Term Assets $3.207M $2.225M $2.510M $1.960M $0.00 $10.00K $60.00K $0.00 $10.00K
YoY Change 44.14% -11.37% 28.06% -100.0% -83.33% -100.0%
Inventory $17.67K $220.0K $90.00K
Prepaid Expenses
Receivables $6.212M $12.59M $1.570M $670.0K $0.00 $0.00 $10.00K $0.00 $0.00
Other Receivables $0.00 $0.00 $0.00 $10.00K $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $12.49M $28.91M $8.470M $3.570M $10.00K $30.00K $80.00K $0.00 $30.00K
YoY Change -56.8% 241.26% 137.25% 35600.0% -66.67% -62.5% -100.0%
Property, Plant & Equipment $2.712M $1.710M $280.0K $220.0K $0.00 $0.00 $0.00 $0.00
YoY Change 58.58% 510.67% 27.27%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $1.610M
YoY Change
Other Assets $756.5K $63.89K $30.00K $20.00K
YoY Change 1084.0% 112.97% 50.0%
Total Long-Term Assets $4.395M $3.043M $3.350M $6.070M $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 44.43% -9.17% -44.81%
Total Assets $16.88M $31.95M $11.82M $9.640M $10.00K $30.00K $80.00K $0.00 $30.00K
YoY Change
Accounts Payable $4.979M $7.454M $1.150M $960.0K $60.00K $30.00K $70.00K $30.00K $0.00
YoY Change -33.2% 548.16% 19.79% 1500.0% 100.0% -57.14% 133.33%
Accrued Expenses $8.477M $10.26M $1.240M $150.0K $20.00K $0.00 $0.00 $0.00 $0.00
YoY Change -17.35% 727.06% 726.67% 650.0%
Deferred Revenue
YoY Change
Short-Term Debt $2.985M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
Long-Term Debt Due $2.125M $0.00 $560.0K $990.0K $160.0K $170.0K $20.00K $10.00K $0.00
YoY Change -100.0% -43.43% 518.75% -5.88% 750.0% 100.0%
Total Short-Term Liabilities $19.05M $19.19M $4.370M $3.730M $240.0K $210.0K $160.0K $50.00K $0.00
YoY Change -0.72% 339.2% 17.16% 1454.17% 14.29% 31.25% 220.0%
Long-Term Debt $2.435M $7.101M $3.320M $1.640M $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -65.7% 113.88% 102.44%
Other Long-Term Liabilities $208.0K $0.00 $1.130M $590.0K $0.00
YoY Change -100.0% 91.53%
Total Long-Term Liabilities $2.643M $7.101M $4.450M $2.230M $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -62.78% 59.57% 99.55%
Total Liabilities $21.70M $26.29M $8.820M $5.960M $240.0K $210.0K $160.0K $50.00K $0.00
YoY Change -17.48% 198.11% 47.99% 2383.33% 14.29% 31.25% 220.0%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2024 2023 2022 2021 2020 2019 2018 2017 2016 2015
Basic Shares Outstanding 74.54M shares 57.50M 48.17M 40.81M
Diluted Shares Outstanding 74.54M shares 57.50M 48.17M 40.81M
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $3.819 Million

About Loop Media, Inc.

Loop Media, Inc. engages in curating and distributing short-form videos to out-of-home dining, hospitality, retail, convenience stores, and other locations and venues. The company is headquartered in Burbank, California and currently employs 74 full-time employees. The company went IPO on 2015-12-18. Its technology and library of videos and licensed content enables it to curate and distribute short-form videos to out-of-home (OOH) dining, hospitality, retail, convenience stores and other locations and venues to enable them to inform, entertain and engage their customers. Its technology provides third-party advertisers with a targeted marketing and promotional tool for their products and services and, in certain instances, allows it to measure the number of potential viewers of such advertising and promotional materials. The company distributes its content and advertising inventory to digital screens located in OOH locations primarily through its owned and operated platform of Loop Media-designed small-box streaming Android media players (Loop Players) and legacy ScreenPlay computers, and through screens on digital platforms owned and operated by third parties.

Industry: Services-Help Supply Services Peers: Migom Global Corp. READING INTERNATIONAL INC Chicken Soup for the Soul Entertainment, Inc. Cinemark Holdings, Inc. Kartoon Studios, Inc. MARCUS CORP Reservoir Media, Inc. Walt Disney Co