Marchex Statements
MC
Marchex Income Statement
B
M
USD (except Earnings per share)
Financial
Revenue
Cost of sales
Gross profit
Research and development
Selling, general and administrative
Total operating expenses
Operating income
Interest expense
Other income
Income before tax
Provision for income taxes
Net income
Diluted earnings per share
Shares outstanding after dilution
12.074
100
4.155
34.4
7.919
65.6
3.223
26.7
5.267
43.6
8.641
71.6
-0.722
-6
-0.031
-0.3
—
0
-0.753
-6.2
0.003
0.02
-0.756
-6.3
-0.018
43.064
11.573
100
4.417
38.2
7.156
61.8
3.245
28
5.073
43.8
8.469
73.2
-1.313
-11.3
-0.078
-0.7
—
0
-1.391
-12.02
0.059
0.5
-1.45
-12.5
-0.034
43.054
12.394
100
4.685
37.8
7.709
62.2
3.153
25.4
5.283
42.6
8.83
71.2
-1.121
-9.04
0.025
0.2
-0.006
-0.05
-1.102
-8.9
0.041
0.3
-1.143
-9.2
-0.027
42.72
12.78
100
5.06
39.6
7.72
60.4
3.94
30.8
4.57
35.8
9.04
70.7
-1.32
-10.3
-0.03
-0.2
-0.19
-1.5
-1.54
-12.05
0.01
0.08
-1.55
-12.1
-0.04
42.76
12.52
100
5.42
43.3
7.1
56.7
4.1
32.7
5.18
41.4
9.8
78.3
-2.7
-21.6
-0.03
-0.2
—
0
-2.73
-21.8
0.01
0.08
-2.74
-21.9
-0.06
42.5
12.22
100
5.42
44.4
6.79
55.6
4.16
34
6.59
53.9
11.29
92.4
-4.49
-36.7
0.06
0.5
—
0
-4.45
-36.4
0.03
0.2
-4.48
-36.7
-0.11
42.5
12.29
100
5.72
46.5
6.58
53.5
3.84
31.2
5.69
46.3
10.05
81.8
-3.48
-28.3
0.06
0.5
—
0
-3.47
-28.2
0.11
0.9
-3.57
-29.05
-0.08
42.7
13.2
100
4.99
37.8
8.21
62.2
3.52
26.7
5.74
43.5
9.8
74.2
-1.59
-12.05
0.04
0.3
—
0
-1.56
-11.8
—
0
-1.56
-11.8
-0.04
43.52
13.51
100
4.86
36
8.65
64
3.53
26.1
6.06
44.9
10.13
75
-1.48
-11
0.02
0.1
—
0
-1.48
-11
0.05
0.4
-1.53
-11.3
-0.04
43.36
13.17
100
4.94
37.5
8.24
62.6
3.46
26.3
5.77
43.8
9.75
74
-1.52
-11.5
-0.02
-0.2
—
0
-1.55
-11.8
0.03
0.2
-1.58
-12
-0.04
43.33
12.79
100
5.34
41.8
7.45
58.2
2.82
22
5.6
43.8
9.2
71.9
-1.75
-13.7
—
0
—
0
-1.79
-14
0.25
2
-2.04
-15.9
-0.05
43.92
13.7
100
5.51
40.2
8.19
59.8
3.18
23.2
5.78
42.2
10.1
73.7
-1.91
-13.9
-0.01
-0.07
-0.01
-0.07
3.27
23.9
-0.04
-0.3
3.31
24.2
0.07
49.05
14.01
100
5.46
39
8.55
61
4.79
34.2
5.17
36.9
11.33
80.9
-2.78
-19.8
-0.02
-0.1
2.51
17.9
-0.38
-2.7
-0.05
-0.4
-0.33
-2.4
-0.01
43.83
12.98
100
5.42
41.8
7.56
58.2
5.32
41
6.26
48.2
12.76
98.3
-5.2
-40.06
-0.01
-0.08
—
0
-5.26
-40.5
0.07
0.5
-5.33
-41.06
-0.12
43.75
12.69
100
5.46
43
7.23
57
5.17
40.7
6.71
52.9
13.03
102.7
-5.8
-45.7
-0.02
-0.2
—
0
-5.75
-45.3
-0.06
-0.5
-5.4
-42.6
-0.12
46.26
13.8
100
5.63
40.8
8.17
59.2
5.17
37.5
7.45
54
13.83
100.2
-5.66
-41.01
-0.01
-0.07
0.01
0.07
-5.68
-41.2
-0.54
-3.9
-3.67
-26.6
-0.07
47.13
12.72
100
4.97
39.1
7.75
60.9
5.31
41.7
7.67
60.3
14.18
111.5
-6.44
-50.6
0.03
0.2
—
0
-6.04
-47.5
-0.38
-3
-4.51
-35.5
-0.09
47.05
12.01
100
4.83
40.2
7.18
59.8
5.36
44.6
7.62
63.4
14.74
122.7
-7.57
-63.03
0.11
0.9
—
0
-26.47
-220.4
-0.94
-7.8
-24.88
-207.2
-0.54
46.84
-23.05
100
-22.95
99.6
-0.1
0.4
3.17
-13.8
4.64
-20.1
9.37
-40.7
-9.48
41.1
0.16
-0.7
—
0
-9.58
41.6
-3.47
15.1
-0.41
1.8
—
46.96
24.79
100
12.77
51.5
12.02
48.5
5.14
20.7
7.1
28.6
13.8
55.7
-1.78
-7.2
0.19
0.8
—
0
-1.16
-4.7
0.06
0.2
-1.22
-4.9
-0.03
45.65
26.34
100
13.92
52.8
12.42
47.2
5.01
19
7.58
28.8
14.15
53.7
-1.73
-6.6
0.22
0.8
—
0
-1.05
-4
0.06
0.2
-1.11
-4.2
-0.02
45.35
26.41
100
14.26
54
12.15
46
4.57
17.3
7.43
28.1
13.57
51.4
-1.42
-5.4
0.19
0.7
—
0
-1.42
-5.4
-0.12
-0.5
-1.3
-4.9
-0.03
44.88
23.13
100
12.72
55
10.41
45
4.04
17.5
6.31
27.3
11.14
48.2
-0.72
-3.1
0.25
1.1
—
0
-0.83
-3.6
-0.19
-0.8
-0.64
-2.8
-0.01
42.89
20.01
100
10.88
54.4
9.13
45.6
3.86
19.3
5.9
29.5
9.76
48.8
-0.63
-3.1
0.3
1.5
—
0
-0.45
-2.2
0.01
0.05
-0.46
-2.3
-0.01
41.18
20.22
100
11.38
56.3
8.83
43.7
3.87
19.1
5.88
29.1
9.76
48.3
-0.92
-4.5
0.27
1.3
—
0
-0.65
-3.2
0.01
0.05
-0.66
-3.3
-0.02
42.64
21.9
100
12.82
58.5
9.07
41.4
3.65
16.7
6.58
30
10.23
46.7
-1.16
-5.3
0.24
1.1
—
0
-0.92
-4.2
0.01
0.05
-0.93
-4.2
-0.02
43.1
21.85
11.65
10.2
4.29
6.58
10.86
-0.66
0.3
-0.12
-0.48
-14.41
-0.84
-0.01
42.99
22.05
11.92
10.14
4.26
6.76
11.01
-0.88
—
0.08
-0.8
0.01
-0.81
-0.02
42.88
22.02
12.18
9.84
4.28
6.87
11.14
-1.31
—
0.04
-1.27
0.01
-1.28
-0.03
42.75
24.38
13.6
10.78
5.27
9.02
14.29
-3.52
0.02
—
-3.5
0.01
-3.51
-0.09
41.21
28.4
16.01
12.4
6.59
11.51
18.1
-5.71
—
-0.02
-5.73
0.01
-5.74
-0.14
42.15
30.75
18.51
12.24
6.83
10.88
17.71
-5.47
—
-0.01
-5.84
0.02
-5.85
-0.14
41.87
34.41
20.48
13.94
7.56
11.48
82.34
-68.41
-0.03
-63.34
-68.78
0.01
-68.79
-1.65
41.73
35.99
21.98
14
7.47
10.18
17.66
-3.66
—
—
-3.66
0.01
-3.68
-0.09
41.21
34.9
19.6
15.3
7.45
8.08
15.53
-0.23
-0.01
—
1.24
0.02
1.26
0.03
41.03
36.85
20
16.85
7.77
8.99
16.76
0.09
-0.01
—
—
0.19
0.01
—
41.35
35.35
19.8
15.55
8.15
8.75
16.89
-1.35
-0.02
—
-1.48
-0.19
20.85
0.5
41.31
35.92
19.37
16.55
7.69
9.16
16.85
-0.3
-0.02
-0.01
-0.33
0.01
4.56
0.11
41
31.23
17.03
14.19
6.96
7.75
14.72
-0.52
-0.02
—
-0.54
-0.39
0.54
—
41.22
49.18
32.06
17.13
7.58
8.32
15.9
1.23
-0.02
—
1.21
22.98
-21.53
-0.53
41.27
47.04
31.46
15.59
7.46
8.1
15.58
—
-0.02
—
0.05
0.15
0.95
0.02
40.68
48.1
31.5
16.59
7.56
8.6
16.56
0.03
-0.02
0.02
0.03
0.11
0.82
0.02
39.72
34.97
20.66
14.31
6.75
6.77
13.93
0.37
-0.02
0.03
-3.3
-0.77
0.61
0.01
41.1
40.56
25.29
15.27
6.83
7.48
15.02
0.25
-0.02
—
0.99
0.39
1.48
0.03
45.65
37.58
22.58
14.99
6.94
8.43
16.12
-1.12
-0.01
—
-0.11
0.24
-0.35
-0.01
35.42
36.21
21.4
14.81
6.86
7.67
15.59
-0.77
-0.02
—
0.23
0.15
0.09
—
43.19
32.44
19.1
13.34
5.96
8.12
30.97
-17.64
-0.01
-15.84
-17.38
16.11
-34.73
-1.012
34.31