Dynatronics Corporation / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2024	€28.03M -19.9%	-€2.32M -52.4%	-8.3% +0.057 pp	-€1.18M -344.6%	-4.2% -0.056 pp
2023	€34.99M -8.4%	-€4.88M +19.8%	-13.9% -0.033 pp	€481.48K -112.2%	1.4% +0.12 pp
2022	€38.20M -7.2%	-€4.07M -490.9%	-10.7% -0.13 pp	-€3.93M -961.8%	-10.3% -0.11 pp
2021	€41.18M -10.5%	€1.04M -128.0%	2.5% +0.11 pp	€456.51K -84.3%	1.1% -0.052 pp
2020	€46.01M -14.6%	-€3.72M +151.6%	-8.1% -0.053 pp	€2.91M +515.2%	6.3% +0.055 pp
2019	€53.90M -2.9%	-€1.48M -51.0%	-2.7% +0.027 pp	€473.67K -45.3%	0.9% -0.0068 pp
2018	€55.50M +80.1%	-€3.01M -18.5%	-5.4% +0.066 pp	€865.61K -171.2%	1.6% +0.055 pp
2017	€30.81M +17.6%	-€3.70M +88.7%	-12.0% -0.045 pp	-€1.22M +316.0%	-3.9% -0.028 pp
2016	€26.20M +4.4%	-€1.96M -47.8%	-7.5% +0.075 pp	-€292.09K -66.1%	-1.1% +0.023 pp
2015	€25.09M +6.1%	-€3.76M +1,508.5%	-15.0% -0.14 pp	-€860.84K -246.2%	-3.4% -0.059 pp
2014	€23.64M -7.1%	-€233.60K +511.1%	-1.0% -0.0084 pp	€588.85K -8.1%	2.5% -0.00027 pp
2013	€25.45M -6.7%	-€38.23K +88.5%	-0.2% -0.00076 pp	€640.60K +104.0%	2.5% +0.014 pp
2012	€27.28M -3.1%	-€20.28K -108.7%	-0.1% -0.0090 pp	€314.05K -83.0%	1.2% -0.054 pp
2011	€28.17M -0.8%	€233.38K -36.1%	0.8% -0.0046 pp	€1.85M -34.3%	6.6% -0.033 pp
2010	€28.40M +1.7%	€365.28K +310.3%	1.3% +0.0097 pp	€2.81M +96.4%	9.9% +0.048 pp
2009	€27.92M -0.6%	€89.02K -101.2%	0.3% +0.26 pp	€1.43M -159.2%	5.1% +0.14 pp
2008	€28.08M +82.7%	-€7.27M +9,828.9%	-25.9% -0.25 pp	-€2.42M -857.6%	-8.6% -0.11 pp
2007	€15.37M -8.6%	-€73.27K -143.8%	-0.5% -0.015 pp	€318.89K -34.3%	2.1% -0.0081 pp
2006	€16.81M -4.4%	€167.17K -73.4%	1.0% -0.026 pp	€485.41K -71.3%	2.9% -0.067 pp
2005	€17.58M -0.9%	€627.91K -17.5%	3.6% -0.0072 pp	€1.69M +120.4%	9.6% +0.053 pp
2004	€17.74M +21.8%	€761.01K +3,461.8%	4.3% +0.041 pp	€767.43K +18.9%	4.3% -0.0011 pp
2003	€14.56M +3.4%	€21.37K -92.2%	0.1% -0.018 pp	€645.32K -66.6%	4.4% -0.093 pp
2002	€14.08M -2.5%	€272.34K -5.4%	1.9% -0.00059 pp	€1.93M -1,111.6%	13.7% +0.15 pp
2001	€14.44M +10.4%	€287.91K +830.6%	2.0% +0.018 pp	-€191.10K -128.7%	-1.3% -0.064 pp
2000	€13.07M -5.2%	€30.94K -94.9%	0.2% -0.041 pp	€665.51K -185.8%	5.1% +0.11 pp
1999	€13.78M +30.1%	€603.08K +0.0%	4.4% -0.013 pp	-€775.39K +200.0%	-5.6% -0.032 pp
1998	€10.60M +20.6%	€603.08K +16.7%	5.7% -0.0019 pp	-€258.46K -127.3%	-2.4% -0.13 pp
1997	€8.79M +50.0%	€516.93K -400.0%	5.9% +0.088 pp	€947.70K +22.2%	10.8% -0.025 pp
1996	€5.86M +11.5%	-€172.31K -200.0%	-2.9% -0.062 pp	€775.39K +125.0%	13.2% +0.067 pp
1995	€5.26M +24.5%	€172.31K -33.3%	3.3% -0.028 pp	€344.62K +∞%	6.6% +0.066 pp
1994	€4.22M -18.3%	€258.46K +0.0%	6.1% +0.011 pp	€0.00 -100.0%	0.0% -0.10 pp
1993	€5.17M -9.1%	€258.46K +0.0%	5.0% +0.0045 pp	€516.93K +20.0%	10.0% +0.024 pp
1992	€5.69M +4.8%	€258.46K +0.0%	4.5% -0.0022 pp	€430.77K +66.7%	7.6% +0.028 pp
1991	€5.43M -4.5%	€258.46K -40.0%	4.8% -0.028 pp	€258.46K -175.0%	4.8% +0.11 pp
1990	€5.69M	€430.77K	7.6%	-€344.62K	-6.1%