USD 0.33
(-9.06%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Revenue | 33.42 Million | 31.98 Million | 15.77 Million | 11.06 Million | 10.43 Million |
Cost of Revenue | 23.7 Million | 21.33 Million | 9.49 Million | 6.28 Million | 6.35 Million |
Gross Profit | 9.72 Million | 10.65 Million | 6.27 Million | 4.77 Million | 4.07 Million |
Operating Expenses | 20.35 Million | 16.32 Million | 7.29 Million | 4.05 Million | 4.23 Million |
Selling, General and Administrative Expenses | 18.91 Million | 15.18 Million | 7.49 Million | 3.89 Million | 4.12 Million |
Research and Development Expenses | 1.44 Million | 941.53 Thousand | 211.11 Thousand | - | - |
Other Expenses | 1.35 Million | 197.76 Thousand | -409.7 Thousand | 155.72 Thousand | 115.05 Thousand |
Cost and Expenses | 45.41 Million | 37.65 Million | 16.79 Million | 10.34 Million | 10.59 Million |
Operating Income | -11.98 Million | -5.66 Million | -1.02 Million | 720.83 Thousand | -161.22 Thousand |
Interest Expense | 221.15 Thousand | 164.15 Thousand | 136.7 Thousand | 178.58 Thousand | 165.46 Thousand |
Income Tax Expense | - | 127.69 Thousand | 137.24 Thousand | 178.58 Thousand | 165.46 Thousand |
Earnings before Tax | -9.78 Million | -5.79 Million | -1.01 Million | 1.17 Million | -326.69 Thousand |
Net Income | -7.19 Million | -5.92 Million | -1.14 Million | 1.17 Million | -492.16 Thousand |
Earnings Per Share Basic | -0.76 | -0.78 | -0.16 | 0.16 | -0.07 |
Earnings Per Share Diluted | -0.76 | -0.78 | -0.16 | 0.16 | -0.07 |
Weighted Average Shares Outstanding | 9.52 Million | 7.62 Million | 7 Million | 7.45 Million | 7.45 Million |
Weighted Average Shares Outstanding (Diluted) | 9.52 Million | 7.62 Million | 7 Million | 7.45 Million | 7.45 Million |
Gross Margin | 0.29 | 0.33 | 0.40 | 0.43 | 0.39 |
EBIT Margin | -0.25 | -0.15 | -0.05 | 0.11 | -0.00 |
Profit Margin | -0.22 | -0.19 | -0.07 | 0.11 | -0.05 |
EBITDA | -8.2 Million | -5.07 Million | -675.78 Thousand | 1.18 Million | -46.17 Thousand |
Earnings Before Tax Margin | -0.36 | -0.18 | -0.06 | 0.07 | -0.02 |
Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | 4.32 Million | 5.27 Million | 8.44 Million | 33.42 Million | 8.07 Million | 8.12 Million |
Cost of Revenue | 4.55 Million | 5.42 Million | 7.15 Million | 25.05 Million | 5.54 Million | 5.86 Million |
Gross Profit | -232.61 Thousand | -147.96 Thousand | 1.29 Million | 8.36 Million | 2.53 Million | 2.26 Million |
Operating Expenses | 2.75 Million | 2.39 Million | 5.08 Million | 20.35 Million | 5.31 Million | 5.3 Million |
Selling, General and Administrative Expenses | 2.4 Million | 2.24 Million | 4.57 Million | - | 984.88 Thousand | 914.43 Thousand |
Research and Development Expenses | 344.78 Thousand | 149.69 Thousand | 513.07 Thousand | - | 63.86 Thousand | 261.47 Thousand |
Other Expenses | -6029.00 | 38.99 Thousand | -1.25 Million | 9898.00 | 335.41 Thousand | 1.14 Million |
Cost and Expenses | 7.31 Million | 7.81 Million | 12.23 Million | 45.41 Million | 10.85 Million | 11.16 Million |
Operating Income | -2.98 Million | -2.54 Million | -3.79 Million | -11.98 Million | -2.77 Million | -3.04 Million |
Interest Expense | 54.93 Thousand | 66.95 Thousand | 107.63 Thousand | 221.15 Thousand | - | -70.12 Thousand |
Income Tax Expense | -2.94 Million | -1.68 Million | -776.95 Thousand | -7.19 Million | -341.82 Thousand | -1.33 Million |
Earnings before Tax | -4.51 Million | -2.33 Million | -3.6 Million | -9.78 Million | -2.44 Million | -1.9 Million |
Net Income | -2.94 Million | -1.68 Million | -2.82 Million | -7.19 Million | -2.44 Million | -1.9 Million |
Earnings Per Share Basic | -0.31 | -0.18 | -0.30 | - | -0.26 | -0.20 |
Earnings Per Share Diluted | -0.31 | -0.18 | -0.30 | - | -0.26 | -0.20 |
Weighted Average Shares Outstanding | 9.52 Million | 9.52 Million | 9.52 Million | 9.52 Million | 9.52 Million | 9.52 Million |
Weighted Average Shares Outstanding (Diluted) | 9.52 Million | 9.52 Million | 9.52 Million | 9.52 Million | 9.52 Million | 9.52 Million |
Gross Margin | -0.05 | -0.03 | 0.15 | 0.25 | 0.31 | 0.28 |
EBIT Margin | -0.59 | -0.40 | -0.39 | - | -0.34 | -0.37 |
Profit Margin | -0.68 | -0.32 | -0.33 | -0.22 | -0.30 | -0.23 |
EBITDA | -2.55 Million | -2.11 Million | -3.28 Million | - | -2.77 Million | -3.04 Million |
Earnings Before Tax Margin | -0.69 | -0.48 | -0.45 | -0.36 | -0.34 | -0.37 |
JPM-PK
VMSI
3666
300341
000776
BFRG