Merion, Inc. / Estimates

Fiscal Year	Revenue	Net income	Net margin	Free cash flow	FCF margin
2022	€0.00 -100.0%	€0.00 -100.0%	N/A	€0.00 -100.0%	N/A
2021	€1.28M +237.3%	-€1.03M -34.2%	-80.8% +3.3 pp	-€186.43K -78.1%	-14.6% +2.1 pp
2020	€378.25K -75.7%	-€1.57M +151.7%	-414.2% -3.7 pp	-€853.02K -31.4%	-225.5% -1.5 pp
2019	€1.56M +377.0%	-€622.39K -77.0%	-40.0% +7.9 pp	-€1.24M -4.2%	-79.9% +3.2 pp
2018	€326.55K -50.1%	-€2.71M +203.9%	-830.2% -6.9 pp	-€1.30M +125.4%	-398.0% -3.1 pp
2017	€654.93K -16.5%	-€892.20K +40.5%	-136.2% -0.55 pp	-€576.55K +15.9%	-88.0% -0.25 pp
2016	€784.67K +140.0%	-€634.92K -78.9%	-80.9% +8.4 pp	-€497.52K -70.8%	-63.4% +4.6 pp
2015	€326.95K -94.4%	-€3.01M +225.8%	-920.9% -9.1 pp	-€1.71M -51.0%	-522.0% -4.6 pp
2014	€5.89M +46.0%	-€924.25K -148.0%	-15.7% -0.63 pp	-€3.48M -186.7%	-59.1% -1.6 pp
2013	€4.03M +915.7%	€1.92M -252.9%	47.7% +3.6 pp	€4.01M +425.0%	99.5% -0.93 pp
2012	€397.07K -84.0%	-€1.26M -35.3%	-316.9% -2.4 pp	€764.11K -132.3%	192.4% +2.9 pp
2010	€2.48M -42.2%	-€1.94M -67.2%	-78.4% +0.60 pp	-€2.36M -151.1%	-95.3% -2.0 pp
2009	€4.29M	-€5.93M	-138.3%	€4.63M	107.9%