Samsara Luggage, Inc. (SAML)
USD 0.01
(14.81%)
USD 0.01
(14.81%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 361 Thousand | 1.17 Million | 345 Thousand | 468 Thousand | 649 Thousand | 6000.00 |
| Cost of Revenue | 208 Thousand | 822 Thousand | 293 Thousand | 285 Thousand | 525 Thousand | 1655.00 |
| Gross Profit | 153 Thousand | 349 Thousand | 52 Thousand | 183 Thousand | 124 Thousand | 4345.00 |
| Operating Expenses | 652 Thousand | 1.72 Million | 2.01 Million | 1.63 Million | 2.03 Million | 222.75 Thousand |
| Selling, General and Administrative Expenses | 652 Thousand | 1.54 Million | 1.68 Million | 1.41 Million | 1.86 Million | 222.75 Thousand |
| Research and Development Expenses | - | 178 Thousand | 332 Thousand | 222 Thousand | 168 Thousand | 136 Thousand |
| Other Expenses | - | - | - | - | - | - |
| Cost and Expenses | 860 Thousand | 2.54 Million | 2.3 Million | 1.92 Million | 2.55 Million | 222.75 Thousand |
| Operating Income | -499 Thousand | -1.37 Million | -1.96 Million | -1.45 Million | -1.9 Million | -222.75 Thousand |
| Interest Expense | 227 Thousand | 1.24 Million | 109 Thousand | 510 Thousand | 314 Thousand | 155.5 Thousand |
| Income Tax Expense | - | -210 Thousand | 109 Thousand | 510 Thousand | 314 Thousand | 155.5 Thousand |
| Earnings before Tax | -144 Thousand | -2.4 Million | -3.81 Million | -1.14 Million | -3.14 Million | -378.26 Thousand |
| Net Income | -144 Thousand | -2.19 Million | -3.92 Million | -1.65 Million | -3.45 Million | -378.26 Thousand |
| Earnings Per Share Basic | -0.02 | -0.77 | -3.06 | -3.00 | -37.37 | -4.09 |
| Earnings Per Share Diluted | -0.02 | -0.77 | -3.06 | -3.00 | -37.37 | -4.09 |
| Weighted Average Shares Outstanding | 9.04 Million | 2.85 Million | 1.28 Million | 549.97 Thousand | 92.47 Thousand | 92.47 Thousand |
| Weighted Average Shares Outstanding (Diluted) | 9.04 Million | 2.85 Million | 1.28 Million | 549.97 Thousand | 92.47 Thousand | 92.57 Thousand |
| Gross Margin | 0.42 | 0.30 | 0.15 | 0.39 | 0.19 | 0.72 |
| EBIT Margin | 0.23 | -1.17 | -5.68 | -3.10 | -2.94 | -36.85 |
| Profit Margin | -0.40 | -1.88 | -11.38 | -3.53 | -5.33 | -63.04 |
| EBITDA | 83 Thousand | -1.16 Million | -3.7 Million | -629 Thousand | -1.9 Million | -221.1 Thousand |
| Earnings Before Tax Margin | -1.38 | -1.17 | -5.68 | -3.10 | -2.94 | -37.13 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 929 Thousand | 1.09 Million | 3000.00 | 361 Thousand | 9000.00 | 101 Thousand |
| Cost of Revenue | 620 Thousand | 779 Thousand | 5000.00 | 208 Thousand | 17 Thousand | 40 Thousand |
| Gross Profit | 309 Thousand | 320 Thousand | -2000.00 | 153 Thousand | -8000.00 | 61 Thousand |
| Operating Expenses | 584 Thousand | 1.23 Million | 111 Thousand | 652 Thousand | 81 Thousand | 238 Thousand |
| Selling, General and Administrative Expenses | 584 Thousand | 1.23 Million | 154 Thousand | - | 81 Thousand | 233 Thousand |
| Research and Development Expenses | - | - | -43 Thousand | - | - | 5000.00 |
| Other Expenses | 15 Thousand | - | - | - | - | 277 Thousand |
| Cost and Expenses | 1.2 Million | 2.01 Million | 116 Thousand | 860 Thousand | 98 Thousand | 278 Thousand |
| Operating Income | -275 Thousand | -914 Thousand | -113 Thousand | -499 Thousand | -89 Thousand | -177 Thousand |
| Interest Expense | - | -4000.00 | 27 Thousand | 227 Thousand | 37 Thousand | 51 Thousand |
| Income Tax Expense | 24 Thousand | 25.72 Thousand | -750.00 | -3000.00 | 36.25 Thousand | 50.25 Thousand |
| Earnings before Tax | -260 Thousand | -993 Thousand | 732 Thousand | -144 Thousand | -687 Thousand | 49 Thousand |
| Net Income | -284 Thousand | -993 Thousand | 732 Thousand | -144 Thousand | -687 Thousand | 49 Thousand |
| Earnings Per Share Basic | -0.00 | -0.01 | 0.05 | - | -0.07 | 0.01 |
| Earnings Per Share Diluted | -0.00 | -0.01 | 0.05 | - | -0.07 | 0.00 |
| Weighted Average Shares Outstanding | 102.29 Million | 100.09 Million | 13.92 Million | 9.04 Million | 10.48 Million | 7.07 Million |
| Weighted Average Shares Outstanding (Diluted) | 102.29 Million | 100.09 Million | 13.92 Million | 9.04 Million | 10.48 Million | 74.48 Million |
| Gross Margin | 0.33 | 0.29 | -0.67 | 0.42 | -0.89 | 0.60 |
| EBIT Margin | -0.28 | -0.77 | -37.67 | - | -9.89 | -1.75 |
| Profit Margin | -0.31 | -0.90 | 244.00 | -0.40 | -76.33 | 0.49 |
| EBITDA | -260 Thousand | -845 Thousand | -113 Thousand | - | -89 Thousand | -177 Thousand |
| Earnings Before Tax Margin | -0.30 | -0.83 | -37.67 | -1.38 | -9.89 | -1.75 |
APLI
QMCI
NA
002853
ANUP
SUPER