← Meridian Holdings Inc./NV
| Annual Trend | FY 2015 | FY 2016 | FY 2017 | FY 2018 | FY 2019 | FY 2021 | FY 2022 | FY 2023 | FY 2024 | FY 2025 | TTM | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total Revenue | $0 | $20k |
$120k
+500.00%
|
$916k
+663.17%
|
$453k
-50.56%
|
$3.0m
+556.88%
|
$36.0m
+1111.59%
|
$44.2m
+22.59%
|
$151.1m
+242.09%
|
$185.4m
+22.70%
|
$197.2m
+6.35%
|
|
| Revenue from Contract with Customer, Including Assessed Tax | — | — | — | — | — | — | — | $43.5m | — | — | — | |
| Cost of Revenue | $0 | $12k |
$50k
+333.58%
|
$72k
+44.01%
|
($22k)
-130.55%
|
$2.0m
+9191.97%
|
$26.9m
+1243.58%
|
$34.3m
+27.66%
|
$62.5m
+82.31%
|
$79.4m
+26.96%
|
$87.3m
+9.95%
|
|
| Cost of goods sold | — | — | ($50k) |
($72k)
-44.01%
|
($22k)
+69.45%
|
($2.0m)
-8991.97%
|
($26.9m)
-1243.58%
|
($34.3m)
-27.66%
|
($62.5m)
-82.31%
|
($79.4m)
-26.96%
|
$87.3m
+209.95%
|
|
| Reconciled Cost Of Revenue | — | — | — | — | — | — | — | $34.3m |
$58.1m
+69.44%
|
$73.4m
+26.31%
|
$87.3m
+18.91%
|
|
| Net Interest Income | — | — | — | — | — | — | — | $45k |
($3.3m)
-7505.49%
|
($4.3m)
-31.33%
|
($2.1m)
+52.54%
|
|
| Gross Profit | $0 | $20k |
$70k
+250.00%
|
$844k
+1105.43%
|
$2.9m
+238.97%
|
$3.2m
+12.68%
|
$9.2m
+184.29%
|
$9.9m
+7.71%
|
$88.6m
+797.49%
|
$103.5m
+16.81%
|
$109.9m
+6.21%
|
|
| Interest Income (Expense), Net | — | — | — | — | $8k |
$2k
-80.16%
|
$9k
+470.45%
|
— | — | — | $221k | |
| Research and Development Expense | — | — | — | — | — | $48k | $23k | — | — | $7.1m | $23k | |
| Selling, General and Administrative Expense | $1.9m | $335k | $385 | $186k | $321k | $567k | $2.8m | $2.0m | $85.8m | $199.6m | $96.3m | |
| Amortization of Intangible Assets | $0 | $4.7m | — | $107k | — | — | $385k | $440k | $6.4m | $9.2m | — | |
| Restructuring Costs | — | — | — | — | — | — | — | — | $2.2m | — | — | |
| Operating Expenses | — | $5.2m | $320k | $1.8m | $1.0m | $2.8m | $9.0m | $10.4m | — | $24.0m | $105.5m | |
| Other Non Operating Income Expenses | — | — | — | — | — | — | — | — | $2.3m | $2.6m | — | |
| Operating Income (Loss) | ($2.0m) |
($5.2m)
-154.73%
|
($250k)
+95.18%
|
($991k)
-295.69%
|
$1.8m
+282.89%
|
$399k
-77.97%
|
$192k
-51.80%
|
($526k)
-373.39%
|
$2.7m
+621.37%
|
($96.2m)
-3605.08%
|
$4.4m
+104.56%
|
|
| Interest Expense | ($803k) | $4.6m | $414k | $162k | ($45k) | $12k | $0 | $12k | $3.5m | $4.6m | $2.3m | |
| Interest Income, Other | — | — | — | — | — | — | $9k | $57k | $218k | $241k | $221k | |
| Interest Income Non Operating | — | — | — | — | — | — | — | $57k | $218k | $241k | $221k | |
| Net Non Operating Interest Income Expense | — | — | — | — | — | — | — | $45k | ($3.3m) | ($4.3m) | ($2.1m) | |
| Foreign Currency Transaction Gain (Loss), before Tax | $0 | — | — | — | — | $9k | — | — | — | $760k | — | |
| Foreign Currency Transaction Gain (Loss), Realized | — | — | — | — | — | — | $261k | ($8k) | ($495k) | $760k | — | |
| Gain On Sale Of Security | — | — | — | — | — | — | — | ($8k) | ($495k) | $760k | ($184k) | |
| Gain (Loss) on Derivative Instruments, Net, Pretax | $222k | — | — | — | — | — | — | — | — | — | — | |
| Other income (expense): | ||||||||||||
| Other Income | — | — | — | — | — | — | — | $1.6m | $2.3m | $2.6m | — | |
| Other Nonoperating Income (Expense) | ($581k) | ($4.8m) | $2.1m | ($327k) | ($42k) | ($1k) | $271k | $37k | ($1.5m) | ($1.0m) | — | |
| Other Expenses | — | — | — | — | — | $0 | — | — | — | — | — | |
| Nonoperating Income (Expense) | $222k | $16k | — | ($327k) | ($42k) | $0 | $261k | $37k | ($495k) | $760k | — | |
| Total other income (expense) | ($581k) | ($4.8m) | $2.1m | ($327k) | ($42k) | ($1k) | $271k | $37k | ($1.5m) | ($1.0m) | — | |
| Pre-Tax Income | — | — | — | — | — | — | — | ($489k) | $1.2m | ($97.2m) | ($87.9m) | |
| Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest | — | — | — | — | — | $398k | $463k | ($489k) | $1.2m | ($97.2m) | ($87.9m) | |
| Current Income Tax Expense (Benefit) | — | — | — | — | — | — | — | — | $3.3m | $2.1m | ($4.0m) | |
| Income Tax Expense | $0 | — | — | — | — | $0 | $419k | $683k | $2.6m | ($5.2m) | ($4.0m) | |
| Net Income From Continuing And Discontinued Operation | ($2.6m) | ($10.0m) | $1.8m | ($1.3m) | $1.8m | $398k | ($250k) | ($1.2m) | ($1.5m) | ($89.9m) | ($81.7m) | |
| Net income (loss) before tax | — | — | — | — | — | $398k | $463k | ($489k) | $1.2m | ($97.2m) | ($81.7m) | |
| Net Income Continuous Operations | — | — | — | — | — | — | — | ($1.2m) | ($1.4m) | ($92.0m) | ($83.9m) | |
| Net Income (Loss) Attributable to Noncontrolling Interest | — | — | — | — | — | $0 | $294k | $0 | $70k | ($2.1m) | ($81.7m) | |
| Earnings Per Share, Basic | ($0.00) | ($45.08) | $0.04 | $0.00 | $0.00 | $0.02 | ($0.01) | ($0.03) | ($0.01) | ($7.76) | ($7.07) | |
| Earnings Per Share, Diluted | ($0.00) | ($0.30) | $0.00 | $0.00 | $0.00 | $0.01 | ($0.01) | ($0.03) | ($0.01) | ($7.76) | ($7.07) | |
| Weighted Average Number of Shares Outstanding, Basic | — | 222k | 49.8m | 1.2b | 2.8b | 20.0m | 28.0m | 35.4m | 113.5m | 11.6m | 12.3m | |
| Weighted Average Shares Outstanding | — | 222k | 49.8m | 1.2b | 2.8b | 20.0m | 28.0m | 35.4m | 113.5m | 11.6m | — | |
| Weighted Average Shares Outstanding, Diluted | 3.2b | 33.3m | 1.8b | 1.2b | 4.1b | 31.6m | 28.0m | 35.4m | 113.5m | 11.6m | — | |
| Basic Average Shares | — | — | — | — | — | — | — | $3.0m | $9.5m | $11.6m | $12.3m | |
| Diluted Average Shares | — | — | — | — | — | — | — | $3.0m | $9.5m | $11.6m | $12.4m | |
| Weighted Average Number of Shares Outstanding, Diluted | 3.2b | 33.3m | 1.8b | 1.2b | 4.1b | 31.6m | 28.0m | 35.4m | 113.5m | 11.6m | 12.4m | |
| Additional Financial Items | ||||||||||||
| Income (Loss) Attributable to Parent, before Tax | — | — | — | — | — | — | — | ($1.2m) | — | — | — | |
| Income (loss) from operations | ($2.0m) |
($5.2m)
-154.73%
|
($250k)
+95.18%
|
($991k)
-295.69%
|
$1.8m
+282.89%
|
$399k
-77.97%
|
$192k
-51.80%
|
($526k)
-373.39%
|
$2.7m
+621.37%
|
($96.2m)
-3605.08%
|
$4.4m
+104.56%
|
|
| Foreign currency translation adjustments | $0 | — | — | — | — | $0 | ($204k) | $133k | ($4.8m) | $4.3m | — | |
| Comprehensive income (loss) | ($2.6m) | — | — | — | — | $398k | ($454k) | ($1.0m) | ($6.2m) | ($87.6m) | — | |
| Comprehensive income (loss) attributable to MRDN | — | — | — | — | — | — | — | $12.9m | ($6.3m) | ($85.6m) | — | |
| Diluted EPS | — | — | — | — | — | — | — | ($0.36) | ($0.16) | ($7.76) | ($7.07) | |
| Diluted NI Availto Com Stockholders | — | — | — | — | — | — | — | ($1.2m) | ($1.5m) | ($89.9m) | ($81.7m) | |
| Minority Interests | — | — | — | — | — | — | — | $0 | ($70k) | $2.1m | $2.2m | |
| Normalized EBITDA | — | — | — | — | — | — | — | $12k | $17.4m | $14.3m | ($72.7m) | |
| Normalized Income | — | — | — | — | — | — | — | ($1.2m) | ($16k) | ($3.1m) | $6.8m | |
| Other Gand A | — | — | — | — | — | — | — | $9.3m | $26.5m | $31.7m | — | |
| Reconciled Depreciation | — | — | — | — | — | — | — | $481k | $10.8m | $15.2m | $9.2m | |
| Rent And Landing Fees | — | — | — | — | — | — | — | — | $6.8m | $8.0m | $8.0m | |
| Salaries And Wages | — | — | — | — | — | — | — | $1.1m | $25.9m | $31.7m | $2.1m | |
| Selling General And Administration | — | — | — | — | — | — | — | $10.4m | $78.1m | $97.9m | — | |
| Special Income Charges | — | — | — | — | — | — | $0 | — | ($1.4m) | ($92.5m) | $0 | |
| Tax Effect Of Unusual Items | — | — | — | — | — | — | — | ($2k) | ($389k) | ($5.0m) | ($4.3m) | |
| Tax Provision | — | — | — | — | — | — | — | $683k | $2.6m | ($5.2m) | ($4.0m) | |
| Tax Rate For Calcs | — | — | — | — | — | — | — | $0 | $0 | $0 | $0 | |
| Write Off | — | — | — | — | — | — | $0 | — | $1.4m | $24.8m | $0 | |
| Costs and Expenses | — | — | — | — | $321k | — | — | — | — | — | — | |
| Management Fee Expense | $150k | $110k | — | — | — | — | — | — | — | — | — | |
| Other General Expense | — | — | — | — | — | — | $0 | — | — | — | — | |
| Operating Expense | — | — | — | — | — | — | — | $10.4m | $84.5m | $107.1m | $105.5m | |
| Rent Expense Supplemental | — | — | — | — | — | — | — | — | $6.8m | $8.0m | $8.0m | |
| Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent | — | — | — | — | — | — | — | — | $22.2m | — | — | |
| Total Unusual Items | — | — | — | — | — | — | — | ($8k) | ($1.9m) | ($91.8m) | ($92.7m) | |
| Total Expenses | — | — | — | — | — | — | — | $44.7m | $147.0m | $186.5m | $192.8m |