USD 6.41
(-4.26%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Revenue | - | - | - | - | - | 2.02 Million |
Cost of Revenue | 116.14 Thousand | 114.52 Thousand | 96.88 Thousand | 40.36 Thousand | 21.2 Thousand | 13.81 Thousand |
Gross Profit | -116.14 Thousand | -114.52 Thousand | -96.88 Thousand | -40.36 Thousand | -21.2 Thousand | 2 Million |
Operating Expenses | 7.25 Million | 9.4 Million | 14.95 Million | 12.38 Million | 5.68 Million | 7.61 Million |
Selling, General and Administrative Expenses | 7.25 Million | 7.59 Million | 7.72 Million | 8.36 Million | 4.4 Million | 5.02 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | -279.48 Thousand | 7.23 Million | 4.01 Million | 1.27 Million | 2.58 Million |
Cost and Expenses | 7.25 Million | 9.4 Million | 14.95 Million | 12.38 Million | 5.68 Million | 7.61 Million |
Operating Income | -7.25 Million | -9.4 Million | -14.95 Million | -12.38 Million | -5.68 Million | -7.61 Million |
Interest Expense | - | - | - | - | - | - |
Income Tax Expense | - | -1.59 Million | -2.23 Million | -2.6 Million | -438.14 Thousand | 435.34 Thousand |
Earnings before Tax | -6.89 Million | -7.61 Million | -13.93 Million | -12.38 Million | -5.68 Million | -7.61 Million |
Net Income | -6.89 Million | -7.61 Million | -11.69 Million | -12.38 Million | -5.24 Million | -8.04 Million |
Earnings Per Share Basic | -0.74 | -0.90 | -1.61 | -2.63 | -2.27 | -4.36 |
Earnings Per Share Diluted | -0.74 | -0.90 | -1.61 | -2.63 | -2.27 | -4.36 |
Weighted Average Shares Outstanding | 9.35 Million | 8.41 Million | 7.25 Million | 4.71 Million | 2.31 Million | 1.84 Million |
Weighted Average Shares Outstanding (Diluted) | 9.35 Million | 8.41 Million | 7.25 Million | 4.71 Million | 2.31 Million | 1.84 Million |
Gross Margin | - | - | - | - | - | 0.99 |
EBIT Margin | - | - | - | - | - | -3.76 |
Profit Margin | - | - | - | - | - | -3.98 |
EBITDA | -7.19 Million | -9.33 Million | -14.89 Million | -12.34 Million | -5.66 Million | -7.59 Million |
Earnings Before Tax Margin | - | - | - | - | - | -3.77 |
Breakdown | 2024 Q4 | 2024 FY | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 |
---|---|---|---|---|---|---|
Revenue | 174.29 Thousand | - | - | - | - | 237.07 Thousand |
Cost of Revenue | 28.99 Thousand | 116.14 Thousand | 28.96 Thousand | 29.45 Thousand | 28.72 Thousand | 27.87 Thousand |
Gross Profit | 145.3 Thousand | -116.14 Thousand | -28.96 Thousand | -29.45 Thousand | -28.72 Thousand | 209.19 Thousand |
Operating Expenses | 1.28 Million | 7.14 Million | 1.24 Million | 1.76 Million | 2.92 Million | 2.13 Million |
Selling, General and Administrative Expenses | 1.15 Million | - | 1.24 Million | 1.45 Million | 2.08 Million | 1.88 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | -2.28 Million | - | 447.34 Thousand | 665.37 Thousand | 1.17 Million | -1.55 Million |
Cost and Expenses | 1.28 Million | 7.25 Million | 1.27 Million | 1.76 Million | 2.92 Million | 2.13 Million |
Operating Income | -1.28 Million | -7.25 Million | -1.27 Million | -1.76 Million | -2.93 Million | -2.13 Million |
Interest Expense | - | - | - | - | - | 1.52 Million |
Income Tax Expense | 771.97 Thousand | -1.44 Million | 1.00 | -1.5 Million | -29.35 Thousand | -537.55 Thousand |
Earnings before Tax | -2.05 Million | -6.89 Million | -1.68 Million | -258.43 Thousand | -2.89 Million | -1.87 Million |
Net Income | -2.05 Million | -6.89 Million | -1.68 Million | -258.43 Thousand | -2.89 Million | -1.87 Million |
Earnings Per Share Basic | -0.22 | - | -0.18 | -0.03 | -0.31 | -0.22 |
Earnings Per Share Diluted | -0.22 | - | -0.18 | -0.03 | -0.31 | -0.22 |
Weighted Average Shares Outstanding | 9.33 Million | 9.35 Million | 9.33 Million | 9.29 Million | 9.29 Million | 8.59 Million |
Weighted Average Shares Outstanding (Diluted) | 9.33 Million | 9.35 Million | 9.33 Million | 9.29 Million | 9.29 Million | 8.59 Million |
Gross Margin | 0.83 | - | - | - | - | 0.88 |
EBIT Margin | -2.80 | - | - | - | - | -11.17 |
Profit Margin | -11.81 | - | - | - | - | -7.92 |
EBITDA | -487.3 Thousand | - | -1.24 Million | -3.23 Million | -2.91 Million | -2.64 Million |
Earnings Before Tax Margin | -7.38 | - | - | - | - | -9.01 |
INTEK
VIPULORG
ASOMF
SYNGENE
AXAHF
IDEAFORGE