USD 0.07
(20.62%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2016 | 2015 |
---|---|---|---|---|---|---|
Revenue | - | - | - | - | 8500.00 | - |
Cost of Revenue | 43.44 Thousand | 7812.00 | - | - | - | - |
Gross Profit | -43.44 Thousand | -7812.00 | - | - | 8500.00 | - |
Operating Expenses | 235.15 Thousand | 138.79 Thousand | 126.56 Thousand | 41.23 Thousand | 79.35 Thousand | 142.87 Thousand |
Selling, General and Administrative Expenses | 235.15 Thousand | 138.79 Thousand | 126.56 Thousand | 41.23 Thousand | 79.35 Thousand | 142.87 Thousand |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | - | - | - | - | - |
Cost and Expenses | 278.6 Thousand | 146.6 Thousand | 126.56 Thousand | 41.23 Thousand | 79.35 Thousand | 142.87 Thousand |
Operating Income | -278.6 Thousand | -146.61 Thousand | -126.56 Thousand | -41.23 Thousand | -70.86 Thousand | -142.88 Thousand |
Interest Expense | 45.23 Thousand | 23.21 Thousand | 12.87 Thousand | 945.00 | - | 6411.00 |
Income Tax Expense | -229.52 Thousand | -3.00 | -236.55 Thousand | -206.29 Thousand | - | - |
Earnings before Tax | -553.35 Thousand | -169.82 Thousand | -139.43 Thousand | -42.17 Thousand | -58.68 Thousand | -149.28 Thousand |
Net Income | -553.35 Thousand | -169.82 Thousand | -139.43 Thousand | -42.17 Thousand | -58.68 Thousand | -149.28 Thousand |
Earnings Per Share Basic | -0.01 | -0.01 | -0.01 | -0.00 | -0.00 | -0.01 |
Earnings Per Share Diluted | -0.01 | -0.01 | -0.01 | -0.00 | -0.00 | -0.01 |
Weighted Average Shares Outstanding | 39.95 Million | 17.15 Million | 16.98 Million | 17.48 Million | 16.36 Million | 14.7 Million |
Weighted Average Shares Outstanding (Diluted) | 39.95 Million | 17.15 Million | 16.98 Million | 17.48 Million | 16.36 Million | 14.7 Million |
Gross Margin | - | - | - | - | 1.00 | - |
EBIT Margin | - | - | - | - | -8.34 | - |
Profit Margin | - | - | - | - | -6.90 | - |
EBITDA | -464.67 Thousand | -138.79 Thousand | -126.56 Thousand | -41.23 Thousand | -58.68 Thousand | -142.87 Thousand |
Earnings Before Tax Margin | - | - | - | - | -8.34 | - |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 |
---|---|---|---|---|---|---|
Revenue | - | - | - | - | - | - |
Cost of Revenue | 13.33 Thousand | 15.31 Thousand | 9375.00 | 9375.00 | 9375.00 | 7812.00 |
Gross Profit | -13.33 Thousand | -15.31 Thousand | -9375.00 | -9375.00 | -9375.00 | -7812.00 |
Operating Expenses | 105.43 Thousand | 96.83 Thousand | 89.45 Thousand | 26.06 Thousand | 32.18 Thousand | 59.49 Thousand |
Selling, General and Administrative Expenses | 105.43 Thousand | 96.83 Thousand | 89.45 Thousand | 26.06 Thousand | 22.81 Thousand | 59.49 Thousand |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | - | - | - | - | - |
Cost and Expenses | 118.77 Thousand | 112.14 Thousand | 98.83 Thousand | 35.43 Thousand | 32.18 Thousand | 67.3 Thousand |
Operating Income | -118.77 Thousand | -112.14 Thousand | -98.83 Thousand | -35.44 Thousand | -32.18 Thousand | -67.31 Thousand |
Interest Expense | 17.54 Thousand | 16.5 Thousand | 12.43 Thousand | 8477.00 | 7814.00 | 7298.00 |
Income Tax Expense | -155.66 Thousand | -229.52 Thousand | -5.00 | 5.00 | 48.96 Thousand | -5.00 |
Earnings before Tax | -291.98 Thousand | -358.17 Thousand | -111.26 Thousand | -43.91 Thousand | -40 Thousand | -74.6 Thousand |
Net Income | -291.98 Thousand | -358.17 Thousand | -111.26 Thousand | -43.91 Thousand | -40 Thousand | -74.6 Thousand |
Earnings Per Share Basic | -0.01 | -0.01 | -0.00 | -0.00 | -0.00 | -0.00 |
Earnings Per Share Diluted | -0.01 | -0.01 | -0.00 | -0.00 | -0.00 | -0.00 |
Weighted Average Shares Outstanding | 39.95 Million | 39.95 Million | 39.95 Million | 17.15 Million | 17.15 Million | 17.15 Million |
Weighted Average Shares Outstanding (Diluted) | 39.95 Million | 39.95 Million | 39.95 Million | 17.15 Million | 17.15 Million | 17.15 Million |
Gross Margin | - | - | - | - | - | - |
EBIT Margin | - | - | - | - | - | - |
Profit Margin | - | - | - | - | - | - |
EBITDA | -261.09 Thousand | -326.35 Thousand | -89.46 Thousand | -26.06 Thousand | -22.81 Thousand | -59.5 Thousand |
Earnings Before Tax Margin | - | - | - | - | - | - |
BMRRY
SIX3
1598
BJBR
TCTM
6015