Financial Snapshot

Revenue
$68.82M
TTM
Gross Margin
91.43%
TTM
Net Earnings
-$16.95M
TTM
Current Assets
$24.24M
Q2 2024
Current Liabilities
$24.05M
Q2 2024
Current Ratio
100.8%
Q2 2024
Total Assets
$191.6M
Q2 2024
Total Liabilities
$112.9M
Q2 2024
Book Value
$78.68M
Q2 2024
Cash
$10.02M
Q2 2024
P/E
-2.368
Nov 29, 2024 EST
Free Cash Flow
-$13.08M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Revenue $65.22M $68.95M $57.52M $44.25M $59.81M $2.170M $4.800M -$5.340M $15.55M -$32.26M -$11.13M $7.800M -$1.640M -$540.0K -$330.0K -$2.760M -$260.0K $150.0K -$20.00K $190.0K $180.0K $340.0K $340.0K $0.00 $140.0K $60.41M $65.36M $72.42M $64.13M
YoY Change -5.41% 19.87% 29.99% -26.02% 2656.22% -54.79% -189.89% -134.34% -148.2% 189.85% -242.69% -575.61% 203.7% 63.64% -88.04% 961.54% -273.33% -850.0% -110.53% 5.56% -47.06% 0.0% -100.0% -99.77% -7.57% -9.75% 12.93%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Revenue $65.22M $68.95M $57.52M $44.25M $59.81M $2.170M $4.800M -$5.340M $15.55M -$32.26M -$11.13M $7.800M -$1.640M -$540.0K -$330.0K -$2.760M -$260.0K $150.0K -$20.00K $190.0K $180.0K $340.0K $340.0K $0.00 $140.0K $60.41M $65.36M $72.42M $64.13M
Cost Of Revenue $5.354M $7.979M $3.940M $410.0K $630.0K $2.230M $3.230M $3.580M $5.700M $8.560M $5.580M $1.830M $10.00K $120.0K $210.0K $510.0K $80.00K $50.64M $58.18M $63.42M $59.37M
Gross Profit $59.87M $46.24M $53.58M $43.83M $59.18M -$60.00K $1.570M -$8.920M $9.850M -$40.82M -$16.71M $5.980M -$1.640M -$650.0K -$550.0K -$3.270M -$340.0K $9.770M $7.190M $9.000M $4.760M
Gross Profit Margin 91.79% 67.06% 93.15% 99.05% 98.95% -2.76% 32.71% 63.34% 76.67% 16.17% 11.0% 12.43% 7.42%

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 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Selling, General & Admin $30.88M $48.83M $58.17M $25.94M $36.62M $2.980M $2.760M $4.260M $8.750M $7.750M $3.310M $1.700M $700.0K $450.0K $1.700M $940.0K $310.0K $720.0K $630.0K $760.0K $2.920M $550.0K $950.0K $620.0K $1.090M $15.39M $17.01M $14.58M $12.55M
YoY Change -36.76% -16.06% 124.24% -29.16% 1128.86% 7.97% -35.21% -51.31% 12.9% 134.14% 94.71% 142.86% 55.56% -73.53% 80.85% 203.23% -56.94% 14.29% -17.11% -73.97% 430.91% -42.11% 53.23% -43.12% -92.92% -9.52% 16.67% 16.18%
% of Gross Profit 51.58% 105.59% 108.56% 59.18% 61.88% 175.8% 88.83% 28.43% 157.52% 236.58% 162.0% 263.66%
Research & Development $0.00 $20.00K $920.0K $2.120M $20.00K $330.0K $0.00
YoY Change -100.0% -97.83% -56.6% 10500.0% -93.94%
% of Gross Profit
Depreciation & Amortization $9.067M $12.64M $12.74M $8.410M $8.050M $10.00K $0.00 $0.00 $0.00 $0.00 $0.00 $10.00K $10.00K $2.870M $2.410M $2.360M $2.010M
YoY Change -28.24% -0.79% 51.44% 4.47% -100.0% 0.0% -99.65% 19.09% 2.12% 17.41%
% of Gross Profit 15.15% 27.33% 23.77% 19.19% 13.6% 29.38% 33.52% 26.22% 42.23%
Operating Expenses $63.74M $48.83M $89.11M $42.69M $62.83M $2.980M $2.770M $4.260M $8.760M $7.750M $3.310M $1.700M $700.0K $460.0K $2.630M $3.050M $340.0K $1.050M $630.0K $750.0K $2.920M $550.0K $940.0K $630.0K $1.090M $18.25M $19.42M $16.94M $14.55M
YoY Change 30.55% -45.21% 108.74% -32.05% 2008.39% 7.58% -34.98% -51.37% 13.03% 134.14% 94.71% 142.86% 52.17% -82.51% -13.77% 797.06% -67.62% 66.67% -16.0% -74.32% 430.91% -41.49% 49.21% -42.2% -94.03% -6.02% 14.64% 16.43%
Operating Profit -$3.876M -$2.585M -$35.53M $1.140M -$3.650M -$3.040M -$1.200M -$13.18M $1.090M -$48.57M -$20.02M $4.280M -$2.340M -$1.110M -$3.180M -$6.320M -$680.0K -$8.480M -$12.23M -$7.940M -$9.790M
YoY Change 49.94% -92.72% -3216.84% -131.23% 20.07% 153.33% -90.9% -1309.17% -102.24% 142.61% -567.76% -282.91% 110.81% -65.09% -49.68% 829.41% -30.66% 54.03% -18.9%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Interest Expense -$9.180M $4.640M $6.191M -$16.67M -$19.67M $0.00 $0.00 $1.730M $0.00 $100.0K -$30.00K $190.0K -$1.510M -$540.0K -$100.0K $250.0K $40.00K -$1.180M -$1.200M -$1.200M -$1.330M
YoY Change -297.84% -25.05% -137.14% -15.25% -100.0% -433.33% -115.79% -112.58% 179.63% 440.0% -140.0% 525.0% -103.39% -1.67% 0.0% -9.77%
% of Operating Profit -1462.28%
Other Income/Expense, Net $0.00 $0.00 -$2.260M $260.0K -$650.0K
YoY Change -100.0% -969.23% -140.0%

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 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Pretax Income -$18.29M -$166.0M -$33.44M -$13.45M -$10.83M -$3.220M -$1.180M -$12.93M $2.150M -$48.09M -$20.02M $4.280M -$2.350M -$1.120M -$5.720M -$11.60M -$680.0K -$930.0K -$670.0K -$370.0K -$4.260M -$850.0K -$1.340M -$370.0K $3.960M -$34.50M -$23.62M -$15.55M -$11.13M
YoY Change -88.98% 396.44% 148.63% 24.19% 236.34% 172.88% -90.87% -701.4% -104.47% 140.21% -567.76% -282.13% 109.82% -80.42% -50.69% 1605.88% -26.88% 38.81% 81.08% -91.31% 401.18% -36.57% 262.16% -109.34% -111.48% 46.06% 51.9% 39.71%
Income Tax -$400.0K -$336.0K -$232.0K $0.00 $0.00 $0.00 $0.00 -$340.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
% Of Pretax Income 0.0% 0.0%
Net Earnings -$17.89M -$165.7M -$33.21M -$13.45M -$10.83M -$3.220M -$1.180M -$12.93M $2.150M -$48.09M -$20.02M $4.280M -$2.350M -$770.0K -$5.720M -$11.60M -$680.0K -$930.0K -$670.0K -$370.0K -$4.260M -$850.0K -$1.340M -$370.0K $3.960M -$29.27M -$19.52M -$13.03M -$9.310M
YoY Change -89.2% 398.89% 146.91% 24.19% 236.34% 172.88% -90.87% -701.4% -104.47% 140.21% -567.76% -282.13% 205.19% -86.54% -50.69% 1605.88% -26.88% 38.81% 81.08% -91.31% 401.18% -36.57% 262.16% -109.34% -113.53% 49.95% 49.81% 39.96%
Net Earnings / Revenue -27.43% -240.29% -57.74% -30.4% -18.11% -148.39% -24.58% 13.83% 54.87% -620.0% -194.74% -2366.67% -250.0% -394.12% 2828.57% -48.45% -29.87% -17.99% -14.52%
Basic Earnings Per Share
Diluted Earnings Per Share -$0.72 -$2.17 -$527.1K -$465.9K -$423.9K -$553.3K -$202.1K -$2.203M $297.0K -$6.205M -$3.075M $2.009M -$7.833M -$2.567M -$19.07M -$38.67M -$2.267M -$23.25M -$16.75M -$9.250M -$106.5M -$21.25M -$44.67M -$12.33M $79.20M -$487.8M -$325.3M -$217.2M -$155.2M

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 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Cash & Short-Term Investments $16.13M $29.27M $69.21M $12.10M $10.40M $0.00 $9.300M $10.80M $13.10M $11.80M $24.20M $9.400M $100.0K $300.0K $300.0K $3.900M $13.40M $200.0K $0.00 $1.000M $0.00 $0.00 $0.00 $2.900M $3.700M $2.700M $1.500M $9.100M $10.40M
YoY Change -44.88% -57.71% 471.97% 16.35% -100.0% -13.89% -17.56% 11.02% -51.24% 157.45% 9300.0% -66.67% 0.0% -92.31% -70.9% 6600.0% -100.0% -100.0% -21.62% 37.04% 80.0% -83.52% -12.5%
Cash & Equivalents $16.13M $29.27M $69.21M $12.10M $10.40M $0.00 $9.300M $10.80M $13.10M $11.80M $24.20M $9.400M $100.0K $300.0K $300.0K $3.900M $13.40M $200.0K $0.00 $1.000M $0.00 $0.00 $0.00 $2.900M $3.700M $2.700M $1.500M $9.100M $10.40M
Short-Term Investments
Other Short-Term Assets $1.309M $2.499M $1.849M $3.000M $3.200M $100.0K $100.0K $200.0K $100.0K $700.0K $1.300M $200.0K $0.00 $0.00 $0.00 $0.00 $0.00 $400.0K $500.0K $3.100M $3.200M
YoY Change -47.62% 35.15% -38.37% -6.25% 3100.0% 0.0% -50.0% 100.0% -85.71% -46.15% 550.0% -20.0% -83.87% -3.13%
Inventory $20.50M $23.30M $18.20M $12.30M
Prepaid Expenses
Receivables $2.834M $2.347M $2.112M $100.0K $100.0K $200.0K $300.0K $2.100M $2.300M $2.500M $6.100M $6.200M $6.000M $10.40M $21.80M $19.80M $17.10M $20.50M
Other Receivables $8.924M $7.545M $6.341M $0.00 $300.0K $2.900M $1.700M $1.400M $0.00 $100.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $29.20M $41.66M $79.51M $15.10M $13.60M $200.0K $9.800M $14.10M $15.20M $16.00M $27.80M $11.90M $100.0K $300.0K $300.0K $5.300M $13.90M $200.0K $1.000M $2.600M $6.100M $6.200M $8.900M $14.10M $45.40M $45.10M $47.50M $46.40M
YoY Change -29.91% -47.61% 426.56% 11.03% 6700.0% -97.96% -30.5% -7.24% -5.0% -42.45% 133.61% 11800.0% -66.67% 0.0% -94.34% -61.87% 6850.0% -61.54% -57.38% -1.61% -30.34% -36.88% -68.94% 0.67% -5.05% 2.37%
Property, Plant & Equipment $1.196M $3.723M $4.616M $4.800M $6.600M $100.0K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $22.30M $44.80M $44.80M $46.20M
YoY Change -67.88% -19.35% -3.83% -27.27% -100.0% -50.22% 0.0% -3.03%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $39.00M $37.51M $123.6M $18.40M $20.80M $64.30M $67.30M $61.60M $76.90M $97.20M $136.3M $80.70M $3.100M $4.900M $6.300M $7.500M $9.900M $4.700M $5.800M $5.800M $4.100M $4.700M $5.700M $4.400M $0.00 $2.500M $0.00
YoY Change 3.96% -69.66% 571.89% -11.54% -67.65% -4.46% 9.25% -19.9% -20.88% -28.69% 68.9% 2503.23% -36.73% -22.22% -16.0% -24.24% 110.64% -18.97% 0.0% 41.46% -12.77% -17.54% 29.55% -100.0%
Other Assets $1.737M $1.578M $0.00 $100.0K $0.00 $6.000M
YoY Change 10.08% -100.0% -100.0%
Total Long-Term Assets $178.6M $179.8M $314.4M $89.40M $137.5M $64.30M $67.20M $61.50M $77.90M $99.00M $141.0M $81.40M $3.100M $5.000M $6.400M $7.600M $9.900M $4.800M $5.700M $4.200M $4.900M $5.800M $4.400M $0.00 $24.80M $47.30M $54.10M $61.90M
YoY Change -0.71% -42.79% 251.63% -34.98% 113.84% -4.32% 9.27% -21.05% -21.31% -29.79% 73.22% 2525.81% -38.0% -21.88% -15.79% -23.23% 106.25% 35.71% -14.29% -15.52% 31.82% -100.0% -47.57% -12.57% -12.6%
Total Assets $207.8M $221.5M $393.9M $104.5M $151.1M $64.50M $77.00M $75.60M $93.10M $115.0M $168.8M $93.30M $3.200M $5.300M $6.700M $12.90M $23.80M $5.000M $5.800M $6.700M $6.800M $11.00M $12.00M $13.30M $14.10M $70.20M $92.40M $101.6M $108.3M
YoY Change
Accounts Payable $6.448M $5.686M $4.960M $7.800M $11.30M $15.00M $2.300M $400.0K $0.00 $0.00 $100.0K $1.000M $0.00 $100.0K $300.0K $800.0K $200.0K $200.0K $100.0K $400.0K $100.0K $100.0K $200.0K $400.0K $600.0K $1.400M $1.100M $200.0K $900.0K
YoY Change 13.4% 14.64% -36.41% -30.97% -24.67% 552.17% 475.0% -100.0% -90.0% -100.0% -66.67% -62.5% 300.0% 0.0% 100.0% -75.0% 300.0% 0.0% -50.0% -50.0% -33.33% -57.14% 27.27% 450.0% -77.78%
Accrued Expenses $7.209M $7.449M $10.11M $0.00 $100.0K $0.00
YoY Change -3.22% -26.34% -100.0%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $28.60M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $15.60M $8.600M $9.200M $8.900M
YoY Change -100.0% -100.0% 81.4% -6.52% 3.37%
Long-Term Debt Due $1.000M $1.000M $1.200M $1.700M $2.200M
YoY Change 0.0% -16.67% -29.41% -22.73%
Total Short-Term Liabilities $13.66M $13.14M $15.07M $7.800M $11.30M $15.00M $31.90M $1.400M $1.300M $2.100M $2.300M $1.000M $300.0K $100.0K $300.0K $800.0K $200.0K $200.0K $100.0K $400.0K $100.0K $100.0K $200.0K $400.0K $600.0K $19.90M $41.20M $31.60M $13.30M
YoY Change 3.97% -12.85% 93.23% -30.97% -24.67% -52.98% 2178.57% 7.69% -38.1% -8.7% 130.0% 233.33% 200.0% -66.67% -62.5% 300.0% 0.0% 100.0% -75.0% 300.0% 0.0% -50.0% -50.0% -33.33% -96.98% -51.7% 30.38% 137.59%
Long-Term Debt $88.90M $87.73M $88.73M $91.40M $138.1M $6.700M $0.00 $28.10M $32.40M $46.60M $49.00M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 1.33% -1.13% -2.93% -33.82% 1961.19% -100.0% -13.27% -30.47% -4.9%
Other Long-Term Liabilities $10.46M $8.266M $18.40M $0.00 $200.0K $1.400M $1.900M $0.00
YoY Change 26.53% -55.07% -100.0% -85.71% -26.32%
Total Long-Term Liabilities $99.36M $95.99M $107.1M $91.40M $138.1M $6.700M $0.00 $28.10M $32.40M $46.80M $50.40M $1.900M $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 3.5% -10.39% 17.2% -33.82% 1961.19% -100.0% -13.27% -30.77% -7.14% 2552.63%
Total Liabilities $114.0M $110.6M $124.1M $99.20M $149.3M $22.50M $32.00M $29.40M $34.20M $49.00M $53.30M $3.500M $300.0K $100.0K $300.0K $800.0K $200.0K $200.0K $100.0K $400.0K $100.0K $100.0K $200.0K $400.0K $600.0K $52.40M $47.50M $40.70M $33.70M
YoY Change 3.1% -10.86% 25.09% -33.56% 563.56% -29.69% 8.84% -14.04% -30.2% -8.07% 1422.86% 1066.67% 200.0% -66.67% -62.5% 300.0% 0.0% 100.0% -75.0% 300.0% 0.0% -50.0% -50.0% -33.33% -98.85% 10.32% 16.71% 20.77%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002 2001 2000 1999 1998 1997 1996 1995
Basic Shares Outstanding
Diluted Shares Outstanding
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: $40.134 Million

About Mogo Inc.

Mogo, Inc. operates as a financial technology company. The company is headquartered in Vancouver, British Columbia. The firm provides simple digital solutions to help them in building wealth and achieve financial freedom. Its trade app, MogoTrade, offers lowest cost way to invest while making a positive impact with every investment. The firm also offers digital loans and mortgages. Through its wholly owned subsidiary, Carta Worldwide, the Company also offer a digital payments platform that powers card programs for both established global corporations and fintech companies in Europe and Canada.

Industry: Finance Services Peers: