USD 4.55
(-18.75%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Revenue | 5.96 Million | 7.29 Million | 1.4 Million | 1.8 Million | 2.79 Million |
Cost of Revenue | 4.32 Million | 5.85 Million | 1.77 Million | 1.78 Million | 3 Million |
Gross Profit | 1.64 Million | 1.43 Million | -366.57 Thousand | 20.77 Thousand | -211.26 Thousand |
Operating Expenses | 14.16 Million | 13.48 Million | 3.14 Million | 1.55 Million | 1.69 Million |
Selling, General and Administrative Expenses | 13.94 Million | 13.34 Million | 3.11 Million | 1.55 Million | 1.69 Million |
Research and Development Expenses | - | - | - | - | - |
Other Expenses | - | 138.93 Thousand | 34.76 Thousand | 8500.00 | 12.93 Thousand |
Cost and Expenses | 18.48 Million | 19.33 Million | 4.92 Million | 3.34 Million | 4.7 Million |
Operating Income | -12.52 Million | -12.04 Million | -3.51 Million | -1.53 Million | -1.9 Million |
Interest Expense | 747.42 Thousand | 781.37 Thousand | 97.02 Thousand | 18.26 Thousand | 36.24 Thousand |
Income Tax Expense | - | 6.65 Million | 96.52 Thousand | 26.76 Thousand | 49.18 Thousand |
Earnings before Tax | -14.32 Million | -12.83 Million | -3.74 Million | -1.54 Million | -1.92 Million |
Net Income | -14.32 Million | -19.49 Million | -3.84 Million | -1.56 Million | -1.97 Million |
Earnings Per Share Basic | -23.44 | -113.55 | -34.43 | -15.70 | -19.78 |
Earnings Per Share Diluted | -23.44 | -113.55 | -34.43 | -15.70 | -19.78 |
Weighted Average Shares Outstanding | 619.98 Thousand | 171.65 Thousand | 111.61 Thousand | 100 Thousand | 100 Thousand |
Weighted Average Shares Outstanding (Diluted) | 619.98 Thousand | 171.65 Thousand | 111.61 Thousand | 100 Thousand | 100 Thousand |
Gross Margin | 0.28 | 0.20 | -0.26 | 0.01 | -0.08 |
EBIT Margin | -2.22 | -1.61 | -3.02 | -0.59 | -0.51 |
Profit Margin | -2.40 | -2.67 | -2.73 | -0.87 | -0.71 |
EBITDA | -13.2 Million | -11.73 Million | -3.25 Million | -1.06 Million | -1.42 Million |
Earnings Before Tax Margin | -2.10 | -1.65 | -2.49 | -0.85 | -0.68 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 927.57 Thousand | 1.05 Million | 1.34 Million | 5.96 Million | 985.52 Thousand | 1.37 Million |
Cost of Revenue | 1.76 Million | 966.09 Thousand | 1 Million | 4.32 Million | 1.08 Million | 862.63 Thousand |
Gross Profit | -841.1 Thousand | 84.06 Thousand | 334 Thousand | 1.64 Million | -96.28 Thousand | 507.77 Thousand |
Operating Expenses | 3.05 Million | 3.64 Million | 3.06 Million | 13.94 Million | 3.77 Million | 3.56 Million |
Selling, General and Administrative Expenses | 3.05 Million | 3.64 Million | 3.06 Million | - | 3.77 Million | 3.56 Million |
Research and Development Expenses | - | - | 317 Thousand | - | - | - |
Other Expenses | -64.3 Thousand | -95.45 Thousand | -55.08 Thousand | -137.76 Thousand | -21.06 Thousand | -20.68 Thousand |
Cost and Expenses | 4.82 Million | 4.61 Million | 4.07 Million | 18.26 Million | 4.86 Million | 4.42 Million |
Operating Income | -3.89 Million | -3.56 Million | -2.73 Million | -12.3 Million | -3.87 Million | -3.05 Million |
Interest Expense | 186.17 Thousand | 153.52 Thousand | 185.94 Thousand | 747.42 Thousand | 186.28 Thousand | 187.66 Thousand |
Income Tax Expense | -3.00 | 1.00 | -1.31 Million | 3.00 | 165.22 Thousand | 166.98 Thousand |
Earnings before Tax | -4.13 Million | -3.81 Million | -3.3 Million | -14.32 Million | -4.08 Million | -3.5 Million |
Net Income | -4.13 Million | -3.81 Million | -3.3 Million | -14.32 Million | -4.08 Million | -3.5 Million |
Earnings Per Share Basic | -0.99 | -1.40 | -3.05 | - | -5.49 | -6.85 |
Earnings Per Share Diluted | -0.99 | -1.40 | -3.05 | - | -5.49 | -6.85 |
Weighted Average Shares Outstanding | 4.18 Million | 2.71 Million | 1.08 Million | 619.98 Thousand | 743.04 Thousand | 511.31 Thousand |
Weighted Average Shares Outstanding (Diluted) | 4.18 Million | 2.71 Million | 1.08 Million | 619.98 Thousand | 743.04 Thousand | 511.31 Thousand |
Gross Margin | -0.91 | 0.08 | 0.25 | 0.28 | -0.10 | 0.37 |
EBIT Margin | -3.55 | -3.15 | -1.98 | - | -3.88 | -2.36 |
Profit Margin | -4.46 | -3.63 | -2.46 | -2.40 | -4.14 | -2.56 |
EBITDA | -3.29 Million | -3.3 Million | -2.66 Million | - | -3.82 Million | -3.23 Million |
Earnings Before Tax Margin | -4.20 | -3.39 | -2.03 | -2.06 | -3.93 | -2.23 |
JLB
KBLM
OMQS
PPAAF
PSSI
SIMP