USD 0.13
(-25.72%)
Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
---|---|---|---|---|---|---|
Revenue | 3.24 Million | 2.95 Million | 1.16 Million | 1.06 Million | 1 Million | - |
Cost of Revenue | 2.39 Million | 2.53 Million | 1.25 Million | 1.09 Million | 833.66 Thousand | - |
Gross Profit | 843.83 Thousand | 412.23 Thousand | -89.28 Thousand | -25.37 Thousand | 173.64 Thousand | - |
Operating Expenses | 5.34 Million | 4.43 Million | 5.35 Million | 488.84 Thousand | 32.48 Thousand | 45.84 Thousand |
Selling, General and Administrative Expenses | 4.63 Million | 4.08 Million | 5.35 Million | 488.84 Thousand | 32.48 Thousand | 45.84 Thousand |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 715.41 Thousand | -45.71 Thousand | 314.84 Thousand | -2.06 Million | - | - |
Cost and Expenses | 7.74 Million | 6.97 Million | 6.61 Million | 1.58 Million | 32.48 Thousand | 45.84 Thousand |
Operating Income | -4.18 Million | -4.06 Million | -5.13 Million | -2.57 Million | -32.48 Thousand | -45.84 Thousand |
Interest Expense | 320.13 Thousand | 238.99 Thousand | 99.77 Thousand | 74.52 Thousand | - | 108.00 |
Income Tax Expense | - | 193.27 Thousand | 414.61 Thousand | -1.98 Million | -63.97 Thousand | - |
Earnings before Tax | -4.6 Million | -4.28 Million | -5.17 Million | -2.78 Million | -22.76 Thousand | -37.15 Thousand |
Net Income | -4.6 Million | -4.28 Million | -5.17 Million | -2.78 Million | -22.76 Thousand | -37.15 Thousand |
Earnings Per Share Basic | -0.05 | -0.05 | -0.07 | -0.60 | -0.00 | -0.01 |
Earnings Per Share Diluted | -0.05 | -0.05 | -0.07 | -0.60 | -0.00 | -0.01 |
Weighted Average Shares Outstanding | 89.68 Million | 83.51 Million | 70.89 Million | 4.66 Million | 4.66 Million | 4.9 Million |
Weighted Average Shares Outstanding (Diluted) | 89.68 Million | 83.51 Million | 70.89 Million | 4.66 Million | 4.66 Million | 4.9 Million |
Gross Margin | 0.26 | 0.14 | -0.08 | -0.02 | 0.17 | - |
EBIT Margin | -1.12 | -1.17 | -4.17 | -2.20 | -0.03 | - |
Profit Margin | -1.42 | -1.45 | -4.42 | -2.60 | -0.02 | - |
EBITDA | -3.63 Million | -3.44 Million | -4.81 Million | -2.48 Million | -32.48 Thousand | -45.84 Thousand |
Earnings Before Tax Margin | -1.29 | -1.38 | -4.39 | -2.41 | -0.03 | - |
Breakdown | 2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 |
---|---|---|---|---|---|---|
Revenue | 879.36 Thousand | 800.48 Thousand | 734.37 Thousand | 852.48 Thousand | 3.24 Million | 860.02 Thousand |
Cost of Revenue | 866.17 Thousand | 905.31 Thousand | 856.09 Thousand | 894.88 Thousand | 4.19 Million | 625.76 Thousand |
Gross Profit | 13.19 Thousand | -104.83 Thousand | -121.72 Thousand | -42.39 Thousand | -952.66 Thousand | 234.25 Thousand |
Operating Expenses | 265.55 Thousand | 419.41 Thousand | 367.34 Thousand | 1.2 Million | 3.23 Million | 1.04 Million |
Selling, General and Administrative Expenses | 265.55 Thousand | 419.41 Thousand | 367.34 Thousand | 1.2 Million | - | 951.44 Thousand |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | -898.00 | 609.00 | 2056.00 | -3219.00 | 49.69 Thousand | -20.61 Thousand |
Cost and Expenses | 1.13 Million | 1.32 Million | 1.22 Million | 2.1 Million | 7.42 Million | 1.66 Million |
Operating Income | -252.35 Thousand | -524.25 Thousand | -489.07 Thousand | -1.24 Million | -4.18 Million | -802.17 Thousand |
Interest Expense | 82.77 Thousand | 100.49 Thousand | 89.84 Thousand | 100.04 Thousand | 320.13 Thousand | 73.05 Thousand |
Income Tax Expense | 3.00 | -4.00 | 2.00 | -5.00 | 492.82 Thousand | 52.44 Thousand |
Earnings before Tax | -120.46 Thousand | -383.82 Thousand | -275.8 Thousand | -1.52 Million | -4.6 Million | -842.07 Thousand |
Net Income | -120.46 Thousand | -383.82 Thousand | -275.8 Thousand | -1.52 Million | -4.6 Million | -842.07 Thousand |
Earnings Per Share Basic | -0.00 | -0.00 | -0.00 | -0.02 | - | -0.01 |
Earnings Per Share Diluted | -0.00 | -0.00 | -0.00 | -0.02 | - | -0.01 |
Weighted Average Shares Outstanding | 92.69 Million | 92.3 Million | 91.41 Million | 91.41 Million | 89.68 Million | 91.41 Million |
Weighted Average Shares Outstanding (Diluted) | 92.69 Million | 92.3 Million | 91.41 Million | 91.41 Million | 89.68 Million | 91.41 Million |
Gross Margin | 0.01 | -0.13 | -0.17 | -0.05 | -0.29 | 0.27 |
EBIT Margin | -0.14 | -0.46 | -0.48 | -1.26 | - | -0.74 |
Profit Margin | -0.14 | -0.48 | -0.38 | -1.79 | -1.42 | -0.98 |
EBITDA | -125.09 Thousand | -365.02 Thousand | -351.44 Thousand | -1.07 Million | - | -637.84 Thousand |
Earnings Before Tax Margin | -0.29 | -0.65 | -0.67 | -1.46 | -1.29 | -0.93 |
3060
BEPTF
452200
RCL
2315
TRP