USD 0.0
(0.0%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Revenue | 4370.00 | - | - | - | - | - |
Cost of Revenue | 19.69 Thousand | 8000.00 | 268.00 | 134.00 | - | - |
Gross Profit | -15.32 Thousand | -8000.00 | -268.00 | -134.00 | - | - |
Operating Expenses | 112.82 Thousand | 36.52 Thousand | 25.86 Thousand | 7879.00 | 926.00 | 931.00 |
Selling, General and Administrative Expenses | 93.66 Thousand | 36.52 Thousand | 25.86 Thousand | 7879.00 | 926.00 | 931.00 |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | 106.00 | - | - | - | - |
Cost and Expenses | 113.36 Thousand | 44.52 Thousand | 25.86 Thousand | 7879.00 | 926.00 | 931.00 |
Operating Income | -108.99 Thousand | -44.52 Thousand | -25.86 Thousand | -7879.00 | -926.00 | -930.00 |
Interest Expense | 1379.00 | - | - | - | - | - |
Income Tax Expense | - | -2732.00 | 5.00 | 1.00 | -922.00 | -931.00 |
Earnings before Tax | -202.34 Thousand | -44.55 Thousand | -25.86 Thousand | -7879.00 | -926.00 | -931.00 |
Net Income | -181.26 Thousand | -44.55 Thousand | -25.86 Thousand | -7879.00 | -926.00 | -931.00 |
Earnings Per Share Basic | -0.06 | -0.02 | -0.01 | -0.00 | -0.00 | -0.00 |
Earnings Per Share Diluted | -0.06 | -0.02 | -0.01 | -0.00 | -0.00 | -0.00 |
Weighted Average Shares Outstanding | 2.86 Million | 2.86 Million | 2.86 Million | 2.86 Million | 2.86 Million | 2.86 Million |
Weighted Average Shares Outstanding (Diluted) | 2.86 Million | 2.86 Million | 2.86 Million | 2.86 Million | 2.86 Million | 2.86 Million |
Gross Margin | -3.51 | - | - | - | - | - |
EBIT Margin | -43.15 | - | - | - | - | - |
Profit Margin | -41.48 | - | - | - | - | - |
EBITDA | -188.58 Thousand | -43.75 Thousand | -25.59 Thousand | -7745.00 | -926.00 | - |
Earnings Before Tax Margin | -24.94 | - | - | - | - | - |
Breakdown | 2024 FY | 2024 Q4 | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY |
---|---|---|---|---|---|---|
Revenue | 4370.00 | 810.00 | 375.00 | 1399.00 | 1786.00 | - |
Cost of Revenue | 32.07 Thousand | 9631.00 | 12 Thousand | 3176.00 | 1152.00 | 8000.00 |
Gross Profit | -27.7 Thousand | -8821.00 | -11.62 Thousand | -1777.00 | 634.00 | -8000.00 |
Operating Expenses | 81.28 Thousand | 21.86 Thousand | 14.73 Thousand | 34.4 Thousand | 19.58 Thousand | 36.52 Thousand |
Selling, General and Administrative Expenses | - | 21.86 Thousand | 14.73 Thousand | 34.4 Thousand | 19.58 Thousand | - |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 547.00 | 8.00 | 135.00 | 14.00 | 390.00 | 106.00 |
Cost and Expenses | 113.36 Thousand | 31.49 Thousand | 26.73 Thousand | 34.4 Thousand | 20.73 Thousand | 44.52 Thousand |
Operating Income | -108.99 Thousand | -30.68 Thousand | -26.35 Thousand | -33 Thousand | -18.94 Thousand | -44.52 Thousand |
Interest Expense | 1379.00 | 772.00 | 607.00 | - | 25.00 | - |
Income Tax Expense | -21.08 Thousand | -15.45 Thousand | -3544.00 | -837.00 | -1245.00 | -2732.00 |
Earnings before Tax | -202.34 Thousand | -124.31 Thousand | -26.93 Thousand | -32.51 Thousand | -18.58 Thousand | -44.55 Thousand |
Net Income | -181.26 Thousand | -108.86 Thousand | -23.38 Thousand | -31.68 Thousand | -17.33 Thousand | -44.55 Thousand |
Earnings Per Share Basic | - | -0.04 | -0.01 | -0.01 | -0.01 | - |
Earnings Per Share Diluted | - | -0.04 | -0.01 | -0.01 | -0.01 | - |
Weighted Average Shares Outstanding | 2.86 Million | 2.86 Million | 2.86 Million | 2.86 Million | 2.86 Million | 2.86 Million |
Weighted Average Shares Outstanding (Diluted) | 2.86 Million | 2.86 Million | 2.86 Million | 2.86 Million | 2.86 Million | 2.86 Million |
Gross Margin | -6.34 | -10.89 | -31.00 | -1.27 | 0.35 | - |
EBIT Margin | - | -34.06 | -61.78 | -21.66 | -8.88 | - |
Profit Margin | -41.48 | -134.40 | -62.36 | -22.64 | -9.71 | - |
EBITDA | - | -27.59 Thousand | -23.16 Thousand | -30.3 Thousand | -15.85 Thousand | - |
Earnings Before Tax Margin | -24.94 | -37.88 | -70.28 | -23.59 | -10.61 | - |
BONAV-B
AEDAS
NXS
6617
CPH
NETDW