← 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
Total Revenue $0 $20k $120k $916k $453k $3.0m $36.0m $44.2m $151.1m $182.9m
Revenue from Contract with Customer, Including Assessed Tax — — — — — — — $43.5m — —
Cost of Revenue $0 $12k $50k $72k ($22k) $2.0m $26.9m $34.3m $62.5m $79.4m
Cost of goods sold — — ($50k) ($72k) ($22k) ($2.0m) ($26.9m) ($34.3m) ($62.5m) ($79.4m)
Reconciled Cost Of Revenue — — — — — — — $34.3m $58.1m $73.4m
Gross Profit $0 $20k $70k $844k $2.9m $3.2m $9.2m $9.9m $88.6m $103.5m
Operating Expenses — $5.2m $320k $1.8m $1.0m $2.8m $9.0m $10.4m — $24.0m
Operating Income (Loss) ($2.0m) ($5.2m) ($250k) ($991k) $1.8m $399k $192k ($526k) $2.7m ($96.2m)
Additional Financial Items
Amortization of Intangible Assets $0 $4.7m — $107k — — $385k $440k $6.4m $9.2m
Foreign Currency Transaction Gain (Loss), before Tax $0 — — — — $9k — — — $760k
Foreign Currency Transaction Gain (Loss), Realized — — — — — — $261k ($8k) ($495k) $760k
Income (Loss) Attributable to Parent, before Tax — — — — — — — ($1.2m) — —
Interest Income, Other — — — — — — — $57k $218k $241k
Other Income — — — — — — — $1.6m $2.3m $2.6m
Income (loss) from operations ($2.0m) ($5.2m) ($250k) ($991k) $1.8m $399k $192k ($526k) $2.7m ($96.2m)
Interest Income — — — — — — $9k $57k $218k $241k
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)
Amortization — — — — — — — — $6.4m $9.2m
Amortization Of Intangibles Income Statement — — — — — — — — $6.4m $9.2m
Depreciation Amortization Depletion Income Statement — — — — — — — — $6.4m $9.2m
Depreciation And Amortization In Income Statement — — — — — — — — $6.4m $9.2m
Diluted EPS — — — — — — — ($0.36) ($0.16) ($7.76)
Diluted NI Availto Com Stockholders — — — — — — — ($1.2m) ($1.5m) ($89.9m)
Gain On Sale Of Security — — — — — — — ($8k) ($495k) $760k
Interest Income Non Operating — — — — — — — $57k $218k $241k
Minority Interests — — — — — — — $0 ($70k) $2.1m
Net Income From Continuing And Discontinued Operation — — — — — — — ($1.2m) ($1.5m) ($89.9m)
Net Income From Continuing Operation Net Minority Interest — — — — — — — ($1.2m) ($1.5m) ($89.9m)
Net Interest Income — — — — — — — $45k ($3.3m) ($4.3m)
Normalized EBITDA — — — — — — — $12k $17.4m $14.3m
Normalized Income — — — — — — — ($1.2m) ($16k) ($3.1m)
Other Gand A — — — — — — — $9.3m $26.5m $31.7m
Reconciled Depreciation — — — — — — — $481k $10.8m $15.2m
Rent And Landing Fees — — — — — — — — $6.8m $8.0m
Salaries And Wages — — — — — — — $1.1m $25.9m $31.7m
Selling General And Administration — — — — — — — $10.4m $78.1m $97.9m
Special Income Charges — — — — — — $0 — ($1.4m) ($92.5m)
Tax Effect Of Unusual Items — — — — — — — ($2k) ($389k) ($5.0m)
Tax Provision — — — — — — — $683k $2.6m ($5.2m)
Tax Rate For Calcs — — — — — — — $0 $0 $0
Write Off — — — — — — $0 — $1.4m $24.8m
Income (Loss) from Continuing Operations before Income Taxes, Noncontrolling Interest — — — — — $398k $463k ($489k) $1.2m ($97.2m)
Gain (Loss) on Derivative Instruments, Net, Pretax $222k — — — — — — — — —
Income (Loss) from Continuing Operations, Net of Tax, Attributable to Parent — — — — — — — — $22.2m —
Total Unusual Items — — — — — — — ($8k) ($1.9m) ($91.8m)
Total Unusual Items Excluding Goodwill — — — — — — — ($8k) ($1.9m) ($91.8m)
Pre-Tax Income — — — — — — — ($489k) $1.2m ($97.2m)
Net income (loss) before tax — — — — — $398k $463k ($489k) $1.2m ($97.2m)
Net Income Continuous Operations — — — — — — — ($1.2m) ($1.4m) ($92.0m)
Net Income (Loss) Attributable to Parent ($2.6m) ($10.0m) $1.8m ($1.3m) $1.8m $398k ($250k) ($1.2m) ($1.5m) ($92.0m)
Net Income (Loss) Available to Common Stockholders, Basic ($2.6m) ($10.0m) $1.8m ($1.3m) $1.8m $398k ($250k) ($1.2m) ($1.5m) ($89.9m)
Net Income (Loss) Attributable to Noncontrolling Interest — — — — — $0 $294k $0 $70k ($2.1m)
Net Income Attributable to Noncontrolling Interest — — — — — $0 $294k $0 $70k ($2.1m)
Less: Net income (loss) attributable to noncontrolling interest — — — — — $0 $294k $0 $70k ($2.1m)
Net Income Including Noncontrolling Interests — — — — — — — ($1.2m) ($1.4m) ($92.0m)
Earnings Per Share, Basic ($0.00) ($45.08) $0.04 $0.00 $0.00 $0.02 ($0.01) ($0.03) ($0.01) ($7.76)
Earnings Per Share, Diluted ($0.00) ($0.30) $0.00 $0.00 $0.00 $0.01 ($0.01) ($0.03) ($0.01) ($7.76)
Weighted Average Number of Shares Outstanding, Basic — 222k 49.8m 1.2b 2.8b 20.0m 28.0m 35.4m 113.5m 11.6m
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
Diluted Average Shares — — — — — — — $3.0m $9.5m $11.6m
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
Other income (expense):
Research and Development Expense — — — — — $48k $23k — — $7.1m
General and Administrative Expense $1.9m $335k $385 $186k — — $5.4m $8.4m $59.2m $71.4m
Selling, General and Administrative Expense $1.9m $335k $385 $186k $321k $567k $2.8m $2.0m $85.8m $199.6m
Other Nonoperating Income (Expense) ($581k) ($4.8m) $2.1m ($327k) ($42k) ($1k) $271k $37k ($1.5m) ($1.0m)
Costs and Expenses — — — — $321k — — — — —
Management Fee Expense $150k $110k — — — — — — — —
Other Expenses — — — — — $0 — — — —
Other General Expense — — — — — — $0 — — —
Restructuring Costs — — — — — — — — $2.2m —
Interest Expense ($803k) $4.6m $414k $162k ($45k) $12k $0 $12k $3.5m $4.6m
Current Income Tax Expense (Benefit) — — — — — — — — $3.3m $2.1m
Income Tax Expense $0 — — — — $0 $419k $683k $2.6m ($5.2m)
Interest Expense Non Operating — — — — — — — $12k $3.5m $4.6m
Net Non Operating Interest Income Expense — — — — — — — $45k ($3.3m) ($4.3m)
Operating Expense — — — — — — — $10.4m $84.5m $107.1m
Other Non Operating Income Expenses — — — — — — — — $2.3m $2.6m
Rent Expense Supplemental — — — — — — — — $6.8m $8.0m
Selling And Marketing Expense — — — — — — — — $18.9m $26.6m
Nonoperating Income (Expense) $222k $16k — ($327k) ($42k) $0 $261k $37k ($495k) $760k
Interest Income (Expense), Net — — — — $8k $2k $9k — — —
Total other income (expense) ($581k) ($4.8m) $2.1m ($327k) ($42k) ($1k) $271k $37k ($1.5m) ($1.0m)
Income Tax Expense (Benefit) $0 — — — — $0 $419k $683k $2.6m ($5.2m)
Total Expenses — — — — — — — $44.7m $147.0m $186.5m

Data sourced from SEC EDGAR 10-K filings via EdgarTools. Amounts are shown in USD as reported in each fiscal year filing.