Xemex Group, Inc. (XMEX)
USD 0.03
(0.0%)
USD 0.03
(0.0%)
| Breakdown | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 |
|---|---|---|---|---|---|---|
| Revenue | 775.8 Thousand | 471.09 Thousand | 1.07 Million | - | 62.15 Thousand | - |
| Cost of Revenue | 637.98 Thousand | 301.95 Thousand | 564.05 Thousand | - | 17.5 Thousand | 457.77 Thousand |
| Gross Profit | 137.82 Thousand | 169.13 Thousand | 509.47 Thousand | - | 44.65 Thousand | -457.77 Thousand |
| Operating Expenses | 4.56 Million | 5.34 Million | 8.49 Million | 1.59 Million | 1.57 Million | 414.43 Thousand |
| Selling, General and Administrative Expenses | 3.63 Million | 4.68 Million | 7.81 Million | 1.58 Million | 1.49 Million | 366.37 Thousand |
| Research and Development Expenses | 382.01 Thousand | 192.21 Thousand | 334.39 Thousand | 6909.00 | 71.52 Thousand | 46 Thousand |
| Other Expenses | - | - | - | - | - | - |
| Cost and Expenses | 5.2 Million | 5.64 Million | 9.05 Million | 1.59 Million | 1.58 Million | 872.2 Thousand |
| Operating Income | 4.42 Million | 5.17 Million | 7.98 Million | 1.59 Million | 1.52 Million | 872.2 Thousand |
| Interest Expense | 1.33 Million | 1.3 Million | 1.04 Million | 226.73 Thousand | 196.34 Thousand | 163.15 Thousand |
| Income Tax Expense | -321.1 Thousand | 134.45 Thousand | 470.64 Thousand | 226.73 Thousand | 195.76 Thousand | -1.74 Million |
| Earnings before Tax | -5.95 Million | -6.46 Million | -8.73 Million | -1.82 Million | -1.72 Million | -1.03 Million |
| Net Income | -4.1 Million | -5.3 Million | -8.45 Million | -1.82 Million | -1.72 Million | -1.03 Million |
| Earnings Per Share Basic | -68.63 | -111.56 | -204.72 | -50.96 | -54.58 | -37.87 |
| Earnings Per Share Diluted | -68.63 | -111.56 | -204.72 | -50.96 | -54.58 | -37.87 |
| Weighted Average Shares Outstanding | 59.83 Thousand | 47.59 Thousand | 41.3 Thousand | 35.81 Thousand | 31.57 Thousand | 27.33 Thousand |
| Weighted Average Shares Outstanding (Diluted) | 59.83 Thousand | 47.59 Thousand | 41.3 Thousand | 35.81 Thousand | 31.57 Thousand | 27.33 Thousand |
| Gross Margin | 0.18 | 0.36 | 0.47 | - | 0.72 | - |
| EBIT Margin | -4.61 | -9.35 | -7.17 | - | -24.52 | - |
| Profit Margin | -5.29 | -11.27 | -7.88 | - | -27.73 | - |
| EBITDA | -3.77 Million | -4.38 Million | -7.4 Million | -1.59 Million | -1.8 Million | -870.15 Thousand |
| Earnings Before Tax Margin | 5.71 | 10.99 | 7.44 | - | 24.58 | - |
| Breakdown | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 FY | 2007 Q3 |
|---|---|---|---|---|---|---|
| Revenue | 486.6 Thousand | 1.02 Million | 362.43 Thousand | 423.63 Thousand | 775.8 Thousand | 255.88 Thousand |
| Cost of Revenue | 474.72 Thousand | 860.54 Thousand | 322.31 Thousand | 382.53 Thousand | 637.98 Thousand | 210.51 Thousand |
| Gross Profit | 11.87 Thousand | 169.18 Thousand | 40.11 Thousand | 41.09 Thousand | 137.82 Thousand | 45.36 Thousand |
| Operating Expenses | 1.35 Million | 1.19 Million | 1.3 Million | 1.45 Million | 4.56 Million | 1.48 Million |
| Selling, General and Administrative Expenses | 1.15 Million | 1.02 Million | 1.08 Million | 942.17 Thousand | - | 1.34 Million |
| Research and Development Expenses | 33.19 Thousand | 26.39 Thousand | 20.76 Thousand | 330.36 Thousand | - | 17.18 Thousand |
| Other Expenses | - | - | - | - | - | - |
| Cost and Expenses | 1.82 Million | 2.05 Million | 1.62 Million | 1.83 Million | 5.2 Million | 1.69 Million |
| Operating Income | 1.34 Million | 1.02 Million | 1.26 Million | 1.41 Million | 4.42 Million | 1.43 Million |
| Interest Expense | 385.17 Thousand | 374.5 Thousand | 375.4 Thousand | 350.38 Thousand | 1.33 Million | 307.38 Thousand |
| Income Tax Expense | -477.8 Thousand | -187.5 Thousand | -196.46 Thousand | -78.1 Thousand | -321.1 Thousand | -129.86 Thousand |
| Earnings before Tax | -1.72 Million | -1.28 Million | -1.61 Million | -1.97 Million | -5.95 Million | -1.82 Million |
| Net Income | -807.24 Thousand | -841.54 Thousand | -1.06 Million | -1.3 Million | -4.1 Million | -1.3 Million |
| Earnings Per Share Basic | -13.35 | -13.96 | -17.86 | -21.67 | - | -21.64 |
| Earnings Per Share Diluted | -13.35 | -13.96 | -17.86 | -21.67 | - | -21.64 |
| Weighted Average Shares Outstanding | 60.48 Thousand | 60.28 Thousand | 59.83 Thousand | 60.36 Thousand | 59.83 Thousand | 60.47 Thousand |
| Weighted Average Shares Outstanding (Diluted) | 60.48 Thousand | 60.28 Thousand | 59.83 Thousand | 60.36 Thousand | 59.83 Thousand | 60.47 Thousand |
| Gross Margin | 0.02 | 0.16 | 0.11 | 0.10 | 0.18 | 0.18 |
| EBIT Margin | -2.42 | -0.92 | -2.90 | -2.40 | - | -4.62 |
| Profit Margin | -1.66 | -0.82 | -2.95 | -3.09 | -5.29 | -5.11 |
| EBITDA | -1.17 Million | -950.32 Thousand | -1.05 Million | -1.01 Million | - | -1.18 Million |
| Earnings Before Tax Margin | 2.76 | 1.00 | 3.49 | 3.34 | 5.71 | 5.62 |
VITL
2189
5878
ALIM
BFUTILITIE
9070