Operating Data
Taoping Inc. (TAOP)
3.61 €
-0.33 (-8.38%)
Year A/P | 2013 Actual | 2014 Actual | 2015 Actual | 2016 Actual | 2017 Actual | 2018 Actual | 2019 Projected | 2020 Projected | 2021 Projected | 2022 Projected | 2023 Projected |
| Revenue | 76,145.38 | 68,157.73 | 10,285.00 | 24,905.13 | 24,905.13 | 20,579.11 | 22,089.62 | 23,711.00 | 25,451.38 | 27,319.51 | 29,324.77 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue (%) | |||||||||||
| EBITDA | -111,263.64 | -27,488.01 | -24,827.99 | 1,743.36 | 2,044.71 | 3,109.50 | -14,634.37 | -15,708.53 | -16,861.54 | -18,099.18 | -19,427.66 |
| EBITDA (%) | |||||||||||
| EBIT | -119,380.73 | -29,962.14 | -26,963.16 | 7.47 | 7.47 | 168.75 | -17,009.01 | -18,257.47 | -19,597.56 | -21,036.03 | -22,580.07 |
| EBIT (%) | |||||||||||
| Depreciation | 8,117.10 | 2,474.13 | 2,135.17 | 1,735.89 | 2,037.24 | 2,940.75 | 2,374.63 | 2,548.93 | 2,736.02 | 2,936.85 | 3,152.41 |
| Depreciation (%) |
EBIT (Operating profit)(Operating income)(Operating earning) = GROSS MARGIN (REVENUE - COGS) - OPERATING EXPENSES (R&D, RENT)
EBIT = (1*) (2*) -> operating process (leverage -> interest -> EBT -> tax -> net Income)
EBITDA = GROSS MARGIN (REVENUE - COGS) - OPERATING EXPENSES (R&D, RENT) + Depreciation + amortization
EBITA = (1*) (2*) (3*) (4*) company's CURRENT operating profitability (i.e., how much profit it makes with its present assets and its operations on the products it produces and sells, as well as providing a proxy for cash flow) -> performance of a company
(1*) discounting the effects of interest payments from different forms of financing (by ignoring interest payments),
(2*) political jurisdictions (by ignoring tax), collections of assets (by ignoring depreciation of assets), and different takeover histories (by ignoring amortization often stemming from goodwill)
(3*) collections of assets (by ignoring depreciation of assets)
(4*) different takeover histories (by ignoring amortization often stemming from goodwill)