USD 0.02
(33.33%)
Breakdown | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|---|
Revenue | 5.6 Million | 5.09 Million | 3.8 Million | 2.66 Million | 2.52 Million | 1.78 Million |
Cost of Revenue | 3.54 Million | 2.84 Million | 2.71 Million | 1.94 Million | 1.76 Million | 1.28 Million |
Gross Profit | 2.05 Million | 2.24 Million | 1.09 Million | 723.14 Thousand | 760.5 Thousand | 500.24 Thousand |
Operating Expenses | 2.63 Million | 2.66 Million | 2.69 Million | 3.05 Million | 5.25 Million | 7.66 Million |
Selling, General and Administrative Expenses | 2.63 Million | 2.66 Million | 2.69 Million | 3.05 Million | 5.25 Million | 7.66 Million |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | - | 3452.00 | - | 3681.00 | - | - |
Cost and Expenses | 6.18 Million | 5.51 Million | 5.41 Million | 4.99 Million | 7.02 Million | 7.66 Million |
Operating Income | -586.51 Thousand | -420.22 Thousand | -1.6 Million | -2.33 Million | -4.49 Million | -5.87 Million |
Interest Expense | 122.96 Thousand | 168.44 Thousand | 205.81 Thousand | 478.38 Thousand | 1.01 Million | 679.54 Thousand |
Income Tax Expense | - | 171.89 Thousand | -2.56 Million | 482.06 Thousand | 1.01 Million | 679.54 Thousand |
Earnings before Tax | -709.43 Thousand | -585.21 Thousand | 955.69 Thousand | -5.02 Million | -5.5 Million | -6.55 Million |
Net Income | -709.43 Thousand | -585.21 Thousand | 3.51 Million | -5.51 Million | -6.52 Million | -7.23 Million |
Earnings Per Share Basic | -0.01 | -0.01 | 0.04 | -0.07 | -0.09 | -0.16 |
Earnings Per Share Diluted | -0.01 | -0.01 | 0.02 | -0.07 | -0.03 | -0.16 |
Weighted Average Shares Outstanding | 99.71 Million | 95.92 Million | 91.37 Million | 84.34 Million | 75.18 Million | 44.9 Million |
Weighted Average Shares Outstanding (Diluted) | 99.71 Million | 95.92 Million | 143.08 Million | 84.34 Million | 243.07 Million | 44.9 Million |
Gross Margin | 0.37 | 0.44 | 0.29 | 0.27 | 0.30 | 0.28 |
EBIT Margin | 0.01 | 0.06 | -0.23 | -0.60 | -1.50 | -3.06 |
Profit Margin | -0.13 | -0.11 | 0.92 | -2.07 | -2.58 | -4.04 |
EBITDA | 35.89 Thousand | 307.67 Thousand | 1.88 Million | -3.82 Million | 3.01 Million | -5.48 Million |
Earnings Before Tax Margin | -0.10 | -0.08 | -0.42 | -0.87 | -1.78 | -3.28 |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 FY | 2023 Q4 | 2023 Q3 |
---|---|---|---|---|---|---|
Revenue | 1.49 Million | 1.43 Million | 1.16 Million | 5.09 Million | 1.32 Million | 1.28 Million |
Cost of Revenue | 933.66 Thousand | 1.27 Million | 813.34 Thousand | 2.84 Million | 783.46 Thousand | 769.7 Thousand |
Gross Profit | 563.05 Thousand | 159.03 Thousand | 356.27 Thousand | 2.24 Million | 544.17 Thousand | 516.43 Thousand |
Operating Expenses | 702.48 Thousand | 356.11 Thousand | 717.28 Thousand | 2.66 Million | 675.2 Thousand | 651.52 Thousand |
Selling, General and Administrative Expenses | 702.48 Thousand | 356.11 Thousand | 717.28 Thousand | - | 675.2 Thousand | 651.52 Thousand |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 304.39 Thousand | 13.00 | 35.00 | 3452.00 | 29.00 | 42.00 |
Cost and Expenses | 1.63 Million | 1.63 Million | 1.53 Million | 5.51 Million | 1.45 Million | 1.42 Million |
Operating Income | -139.43 Thousand | -197.08 Thousand | -361 Thousand | -420.22 Thousand | -131.02 Thousand | -135.04 Thousand |
Interest Expense | 32.21 Thousand | 22.94 Thousand | 37.62 Thousand | 168.44 Thousand | 37.89 Thousand | 35.41 Thousand |
Income Tax Expense | - | -2.00 | 37.65 Thousand | 171.89 Thousand | 37.92 Thousand | 70.77 Thousand |
Earnings before Tax | -171.64 Thousand | -220.01 Thousand | -398.59 Thousand | -585.21 Thousand | -168.89 Thousand | -170.45 Thousand |
Net Income | -171.64 Thousand | -220.01 Thousand | -398.59 Thousand | -585.21 Thousand | -168.89 Thousand | -241.23 Thousand |
Earnings Per Share Basic | -0.00 | -0.00 | -0.00 | - | -0.00 | -0.00 |
Earnings Per Share Diluted | -0.00 | -0.00 | -0.00 | - | -0.00 | -0.00 |
Weighted Average Shares Outstanding | 99.94 Million | 99.42 Million | 99.42 Million | 95.92 Million | 99.42 Million | 95.42 Million |
Weighted Average Shares Outstanding (Diluted) | 99.94 Million | 99.42 Million | 99.42 Million | 95.92 Million | 99.42 Million | 95.42 Million |
Gross Margin | 0.38 | 0.11 | 0.30 | 0.44 | 0.41 | 0.40 |
EBIT Margin | 0.03 | -0.01 | -0.15 | - | 0.04 | 0.04 |
Profit Margin | -0.11 | -0.15 | -0.34 | -0.11 | -0.13 | -0.19 |
EBITDA | 41.67 Thousand | -15.97 Thousand | -179.86 Thousand | - | 50.11 Thousand | 46.06 Thousand |
Earnings Before Tax Margin | -0.09 | -0.14 | -0.31 | -0.08 | -0.10 | -0.11 |
B4P
000720
BIE
JDO
9544
KONEF