USD 1.06
(-2.27%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 2.35 Million | 8.51 Million | 8.45 Million | 4.27 Million | 2.18 Million | 1.97 Million |
Cost of Revenue | 4.92 Million | 878.02 Thousand | 25.91 Thousand | 27.51 Thousand | 22.18 Thousand | 22.01 Thousand |
Gross Profit | -2.56 Million | 7.63 Million | 8.43 Million | 4.24 Million | 2.15 Million | 1.95 Million |
Operating Expenses | 1.75 Million | 3.39 Million | 2.14 Million | 906.67 Thousand | 447.26 Thousand | 635.58 Thousand |
Selling, General and Administrative Expenses | 1.75 Million | 1.51 Million | 880.86 Thousand | 527.81 Thousand | 408.5 Thousand | 398.44 Thousand |
Research and Development Expenses | - | -1.67 | 0.61 | 0.51 | 0.43 | 0.42 |
Other Expenses | - | 1.87 Million | 1.26 Million | 378.86 Thousand | 38.75 Thousand | 237.14 Thousand |
Cost and Expenses | 6.68 Million | 4.27 Million | 2.17 Million | 934.19 Thousand | 469.45 Thousand | 657.59 Thousand |
Operating Income | -4.32 Million | 4.27 Million | 6.32 Million | 3.33 Million | 1.47 Million | 1.31 Million |
Interest Expense | 290.55 Thousand | 1.75 Million | 1.13 Million | 1.16 Million | 527.41 Thousand | - |
Income Tax Expense | - | 14.16 Million | 1.17 Million | 1.16 Million | 527.41 Thousand | 76 Thousand |
Earnings before Tax | -14.36 Million | -14.25 Million | 5.14 Million | 2.17 Million | 946.89 Thousand | 838.81 Thousand |
Net Income | -15.01 Million | -28.41 Million | 5.14 Million | 1 Million | 419.48 Thousand | 838.81 Thousand |
Earnings Per Share Basic | -4.43 | -8.41 | 1.41 | 0.53 | 0.22 | 0.45 |
Earnings Per Share Diluted | -4.43 | -8.41 | 1.38 | 0.51 | 0.22 | 0.44 |
Weighted Average Shares Outstanding | 3.38 Million | 3.37 Million | 3.17 Million | 1.91 Million | 1.87 Million | 1.84 Million |
Weighted Average Shares Outstanding (Diluted) | 3.38 Million | 3.37 Million | 3.26 Million | 1.97 Million | 1.87 Million | 1.91 Million |
Gross Margin | -1.09 | 0.90 | 1.00 | 0.99 | 0.99 | 0.99 |
EBIT Margin | -0.78 | 0.72 | 0.89 | 0.87 | 0.80 | 0.79 |
Profit Margin | -6.37 | -3.34 | 0.61 | 0.24 | 0.19 | 0.42 |
EBITDA | -1.83 Million | -10.61 Million | 7.55 Million | 3.71 Million | 1.75 Million | 1.55 Million |
Earnings Before Tax Margin | -1.83 | 0.50 | 0.75 | 0.78 | 0.68 | 0.67 |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
---|---|---|---|---|---|---|
Revenue | 1.42 Million | 519.34 Thousand | 534.61 Thousand | 2.35 Million | 646.53 Thousand | 488.53 Thousand |
Cost of Revenue | 454.91 Thousand | 711.41 Thousand | 987.63 Thousand | 4.92 Million | 1.2 Million | 547.38 Thousand |
Gross Profit | 971.19 Thousand | -192.06 Thousand | -453.02 Thousand | -2.56 Million | -557.79 Thousand | -58.85 Thousand |
Operating Expenses | 338 Thousand | 599.75 Thousand | 453.65 Thousand | 11.58 Million | 951.05 Thousand | 1.06 Million |
Selling, General and Administrative Expenses | 338 Thousand | 359.47 Thousand | 453.65 Thousand | - | 422.16 Thousand | 439.04 Thousand |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | 240.28 Thousand | -453.65 Thousand | -10.04 Million | -422.16 Thousand | -439.04 Thousand |
Cost and Expenses | 792.92 Thousand | 1.07 Million | 1.44 Million | 6.68 Million | 1.62 Million | 1.6 Million |
Operating Income | 633.18 Thousand | -551.54 Thousand | -906.67 Thousand | -4.32 Million | -979.96 Thousand | -7387.00 |
Interest Expense | 872.46 Thousand | 1.14 Million | 1.01 Million | 290.55 Thousand | 845.8 Thousand | 667.09 Thousand |
Income Tax Expense | -202.45 Thousand | -2.00 | 1.00 | -4.32 Million | 3.00 | 667.09 Thousand |
Earnings before Tax | -488.22 Thousand | -19.14 Million | -2.07 Million | -14.36 Million | -1.81 Million | -10.02 Million |
Net Income | -488.22 Thousand | -19.14 Million | -2.07 Million | -14.36 Million | -1.81 Million | -10.02 Million |
Earnings Per Share Basic | -0.14 | -5.65 | -0.61 | - | -0.53 | -2.96 |
Earnings Per Share Diluted | -0.14 | -5.65 | -0.61 | - | -0.53 | -2.96 |
Weighted Average Shares Outstanding | 3.38 Million | 3.38 Million | 3.38 Million | 3.38 Million | 3.38 Million | 3.38 Million |
Weighted Average Shares Outstanding (Diluted) | 3.38 Million | 3.38 Million | 3.38 Million | 3.38 Million | 3.38 Million | 3.38 Million |
Gross Margin | 0.68 | -0.37 | -0.85 | -1.09 | -0.86 | -0.12 |
EBIT Margin | 0.44 | -0.60 | -0.68 | - | -0.68 | -1.02 |
Profit Margin | -0.34 | -36.86 | -3.89 | -6.09 | -2.80 | -20.52 |
EBITDA | 633.18 Thousand | -311.26 Thousand | -361.6 Thousand | - | -437.59 Thousand | -497.89 Thousand |
Earnings Before Tax Margin | 0.44 | -1.06 | -1.70 | -1.83 | -1.52 | -0.02 |
SML
603086
LITOF
FREJP
002307
002459