USD 0.92
(44.9%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 497 Thousand | 550 Thousand | 120 Thousand | - | - | - |
Cost of Revenue | 143 Thousand | 252 Thousand | 67 Thousand | 254 Thousand | 259 Thousand | 235 Thousand |
Gross Profit | 354 Thousand | 298 Thousand | 53 Thousand | -254 Thousand | -259 Thousand | -235 Thousand |
Operating Expenses | 16.64 Million | 17.75 Million | 15.99 Million | 12.83 Million | 15.02 Million | 13.32 Million |
Selling, General and Administrative Expenses | 5.05 Million | 6.21 Million | 5.82 Million | 4.27 Million | 4.81 Million | 4.68 Million |
Research and Development Expenses | 11.58 Million | 11.53 Million | 10.17 Million | 8.56 Million | 10.21 Million | 8.63 Million |
Other Expenses | - | - | - | - | - | - |
Cost and Expenses | 16.78 Million | 18 Million | 16.06 Million | 12.83 Million | 15.02 Million | 13.32 Million |
Operating Income | -16.29 Million | -17.45 Million | -15.94 Million | -12.83 Million | -15.02 Million | -13.32 Million |
Interest Expense | 10 Thousand | 4.22 Million | - | - | - | - |
Income Tax Expense | - | 4.22 Million | -905 Thousand | -179 Thousand | -429 Thousand | -1.33 Million |
Earnings before Tax | -18.41 Million | -21.67 Million | -15.03 Million | -15.32 Million | -15.43 Million | -14.65 Million |
Net Income | -18.41 Million | -25.89 Million | -14.13 Million | -15.14 Million | -15.01 Million | -14.65 Million |
Earnings Per Share Basic | -1.67 | -2.41 | -1.32 | -2.07 | -3.01 | -3.65 |
Earnings Per Share Diluted | -1.67 | -2.41 | -1.32 | -2.07 | -3.01 | -3.65 |
Weighted Average Shares Outstanding | 11.04 Million | 10.76 Million | 10.71 Million | 7.33 Million | 4.98 Million | 4.02 Million |
Weighted Average Shares Outstanding (Diluted) | 11.04 Million | 10.76 Million | 10.71 Million | 7.33 Million | 4.98 Million | 4.02 Million |
Gross Margin | 0.71 | 0.54 | 0.44 | - | - | - |
EBIT Margin | -32.25 | -31.34 | -131.55 | - | - | - |
Profit Margin | -37.04 | -47.09 | -117.76 | - | - | - |
EBITDA | -16.02 Million | -17.23 Million | -15.78 Million | -12.58 Million | -14.77 Million | -13.08 Million |
Earnings Before Tax Margin | -32.78 | -31.74 | -132.88 | - | - | - |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 123 Thousand | 101 Thousand | 497 Thousand | 138 Thousand | 304 Thousand | 213 Thousand |
Cost of Revenue | 60.99 Thousand | 64.99 Thousand | 274.5 Thousand | 75.99 Thousand | 83 Thousand | 90 Thousand |
Gross Profit | 62 Thousand | 36 Thousand | 222.5 Thousand | 62 Thousand | 221 Thousand | 123 Thousand |
Operating Expenses | 3.26 Million | 2.94 Million | 16.51 Million | 3.36 Million | 4.21 Million | 4.24 Million |
Selling, General and Administrative Expenses | 896 Thousand | 787 Thousand | - | 928 Thousand | 1.33 Million | 1.44 Million |
Research and Development Expenses | 2.36 Million | 2.15 Million | - | 2.43 Million | 2.88 Million | 2.8 Million |
Other Expenses | -896 Thousand | - | - | - | - | - |
Cost and Expenses | 3.32 Million | 3.01 Million | 16.78 Million | 3.43 Million | 4.3 Million | 4.33 Million |
Operating Income | -3.2 Million | -2.9 Million | -16.29 Million | -3.29 Million | -3.99 Million | -4.12 Million |
Interest Expense | - | - | - | 255 Thousand | 209 Thousand | 1.71 Million |
Income Tax Expense | - | 18.72 Thousand | 1.00 | 30.18 Thousand | 103.58 Thousand | -57.08 Thousand |
Earnings before Tax | -3.17 Million | -1.53 Million | -18.41 Million | -3.55 Million | -4.2 Million | -10.11 Million |
Net Income | -3.17 Million | -1.53 Million | -18.41 Million | -3.55 Million | -4.2 Million | -10.11 Million |
Earnings Per Share Basic | -0.21 | -0.10 | - | -0.29 | -0.39 | -0.94 |
Earnings Per Share Diluted | -0.21 | -0.10 | - | -0.29 | -0.39 | -0.94 |
Weighted Average Shares Outstanding | 15.32 Million | 15.32 Million | 11.04 Million | 12.06 Million | 10.82 Million | 10.76 Million |
Weighted Average Shares Outstanding (Diluted) | 15.32 Million | 15.32 Million | 11.04 Million | 12.06 Million | 10.82 Million | 10.76 Million |
Gross Margin | 0.50 | 0.36 | 0.45 | 0.45 | 0.73 | 0.58 |
EBIT Margin | -25.65 | -28.19 | - | -23.36 | -12.94 | -19.06 |
Profit Margin | -25.79 | -15.21 | -37.04 | -25.75 | -13.84 | -47.49 |
EBITDA | -3.15 Million | -2.84 Million | - | -3.22 Million | -3.93 Million | -4.06 Million |
Earnings Before Tax Margin | -26.02 | -28.80 | -32.78 | -23.90 | -13.15 | -19.37 |
FMNJ
SLMZF
BLOX
WSNAF
PREMCO
SRHHYPOLTD