USD 2.49
(2.89%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 37.29 Million | 37.31 Million | 29.47 Million | 17.12 Million | 12.5 Million | 14.19 Million |
Cost of Revenue | 29.47 Million | 28.95 Million | 20.78 Million | 11.13 Million | 9.89 Million | 10.9 Million |
Gross Profit | 7.82 Million | 8.36 Million | 8.69 Million | 5.99 Million | 2.61 Million | 3.28 Million |
Operating Expenses | 11.37 Million | 10.61 Million | 6.13 Million | 4.5 Million | 5.41 Million | 5.31 Million |
Selling, General and Administrative Expenses | 7.53 Million | 7.55 Million | 3.87 Million | 2.91 Million | 3.52 Million | 3.22 Million |
Research and Development Expenses | 3.83 Million | 3.03 Million | 2.23 Million | 1.57 Million | 1.86 Million | 2.05 Million |
Other Expenses | - | 30 Thousand | 25 Thousand | 20.56 Thousand | 18.42 Thousand | - |
Cost and Expenses | 40.84 Million | 39.57 Million | 26.91 Million | 15.63 Million | 15.3 Million | 16.21 Million |
Operating Income | -3.54 Million | -2.25 Million | 3.51 Million | 1.48 Million | -2.79 Million | -2.02 Million |
Interest Expense | 838 Thousand | 382 Thousand | 1.15 Million | 495.97 Thousand | 209.87 Thousand | 57.49 Thousand |
Income Tax Expense | 6000.00 | -17 Thousand | 37 Thousand | 495.97 Thousand | 209.87 Thousand | -508.00 |
Earnings before Tax | -4.38 Million | -2.64 Million | 2.35 Million | 989.3 Thousand | -3 Million | -2.08 Million |
Net Income | -4.39 Million | -2.62 Million | 2.32 Million | 493.33 Thousand | -3.21 Million | -2.08 Million |
Earnings Per Share Basic | -0.09 | -0.05 | 0.05 | 0.01 | -0.09 | -0.06 |
Earnings Per Share Diluted | -0.09 | -0.05 | 0.05 | 0.01 | -0.09 | -0.06 |
Weighted Average Shares Outstanding | 49.55 Million | 49.11 Million | 45.02 Million | 38.15 Million | 36.59 Million | 33.87 Million |
Weighted Average Shares Outstanding (Diluted) | 49.55 Million | 49.11 Million | 47.03 Million | 38.15 Million | 36.59 Million | 33.87 Million |
Gross Margin | 0.21 | 0.22 | 0.29 | 0.35 | 0.21 | 0.23 |
EBIT Margin | -0.08 | -0.06 | 0.12 | 0.09 | -0.22 | -0.14 |
Profit Margin | -0.12 | -0.07 | 0.08 | 0.03 | -0.26 | -0.15 |
EBITDA | -2.8 Million | -1.69 Million | 3.01 Million | 1.84 Million | -2.48 Million | -1.7 Million |
Earnings Before Tax Margin | -0.10 | -0.06 | 0.12 | 0.09 | -0.22 | -0.14 |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
---|---|---|---|---|---|---|
Revenue | 16.86 Million | 13.04 Million | 9.86 Million | 8.01 Million | 37.29 Million | 7.95 Million |
Cost of Revenue | 10.77 Million | 9.3 Million | 6.3 Million | 7.55 Million | 29.47 Million | 6.42 Million |
Gross Profit | 6.09 Million | 3.74 Million | 3.56 Million | 457.99 Thousand | 7.82 Million | 1.53 Million |
Operating Expenses | 2.89 Million | 2.69 Million | 2.45 Million | 2.35 Million | 11.37 Million | 2.75 Million |
Selling, General and Administrative Expenses | 1.92 Million | 1.82 Million | 1.55 Million | 1.57 Million | - | 1.68 Million |
Research and Development Expenses | 964 Thousand | 864 Thousand | 906 Thousand | 780 Thousand | - | 1.05 Million |
Other Expenses | - | 1.00 | - | - | - | - |
Cost and Expenses | 13.66 Million | 11.99 Million | 8.75 Million | 9.9 Million | 40.84 Million | 9.18 Million |
Operating Income | 3.19 Million | 1.04 Million | 1.11 Million | -1.89 Million | -3.54 Million | -1.22 Million |
Interest Expense | 153 Thousand | 191 Thousand | 218 Thousand | 225 Thousand | 838 Thousand | 214 Thousand |
Income Tax Expense | - | 1.00 | 190.72 Thousand | 6000.00 | 6000.00 | 47.58 Thousand |
Earnings before Tax | 3.04 Million | 856 Thousand | 893 Thousand | -2.12 Million | -4.38 Million | -1.43 Million |
Net Income | 3.04 Million | 856 Thousand | 893 Thousand | -2.12 Million | -4.39 Million | -1.43 Million |
Earnings Per Share Basic | 0.04 | 0.02 | 0.02 | -0.04 | - | -0.03 |
Earnings Per Share Diluted | 0.04 | 0.01 | 0.01 | -0.04 | - | -0.03 |
Weighted Average Shares Outstanding | 69.87 Million | 56.67 Million | 53.25 Million | 49.62 Million | 49.55 Million | 49.59 Million |
Weighted Average Shares Outstanding (Diluted) | 71.93 Million | 58.7 Million | 68.5 Million | 49.62 Million | 49.55 Million | 49.59 Million |
Gross Margin | 0.36 | 0.29 | 0.36 | 0.06 | 0.21 | 0.19 |
EBIT Margin | 0.20 | 0.10 | 0.14 | -0.21 | - | -0.15 |
Profit Margin | 0.18 | 0.07 | 0.09 | -0.26 | -0.12 | -0.18 |
EBITDA | 3.42 Million | 1.28 Million | 1.34 Million | -1.67 Million | - | -1.21 Million |
Earnings Before Tax Margin | 0.19 | 0.08 | 0.11 | -0.24 | -0.10 | -0.15 |
4207
MSGE
4203
1569
1726
CJCFF