BladeRanger Ltd (BLRN.TA)
ILA 52.7
(-2.23%)
ILA 52.7
(-2.23%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 815 Thousand | - | - | - | - | - |
| Cost of Revenue | 1.33 Million | 13 Thousand | 28 Thousand | 44 Thousand | 49 Thousand | 44 Thousand |
| Gross Profit | -520 Thousand | -13 Thousand | -28 Thousand | -44 Thousand | -49 Thousand | -44 Thousand |
| Operating Expenses | 13.8 Million | 11.48 Million | 7.37 Million | 5.67 Million | 1.71 Million | 921 Thousand |
| Selling, General and Administrative Expenses | 4.29 Million | 4.25 Million | 1.46 Million | 1.84 Million | 364 Thousand | 272 Thousand |
| Research and Development Expenses | 5.89 Million | 8.72 Million | 6.54 Million | 4.51 Million | 2.07 Million | 1.27 Million |
| Other Expenses | 3.61 Million | - | - | - | - | - |
| Cost and Expenses | 15.14 Million | 11.5 Million | 7.39 Million | 5.72 Million | 1.76 Million | 965 Thousand |
| Operating Income | -14.32 Million | -11.69 Million | -7.39 Million | -5.72 Million | -1.76 Million | -965 Thousand |
| Interest Expense | - | - | - | - | - | - |
| Income Tax Expense | - | - | - | - | - | -148.14 Thousand |
| Earnings before Tax | -10.58 Million | -10.88 Million | -7.57 Million | -6.13 Million | -1.97 Million | -1.11 Million |
| Net Income | -10.58 Million | -10.88 Million | -7.57 Million | -6.13 Million | -1.97 Million | -1.11 Million |
| Earnings Per Share Basic | -1.35 | -1.48 | -1.04 | -1.20 | -0.45 | -0.40 |
| Earnings Per Share Diluted | -1.35 | -1.48 | -1.04 | -1.20 | -0.45 | -0.40 |
| Weighted Average Shares Outstanding | 7.81 Million | 7.35 Million | 7.28 Million | 5.1 Million | 4.39 Million | 2.79 Million |
| Weighted Average Shares Outstanding (Diluted) | 7.81 Million | 7.36 Million | 7.3 Million | 5.1 Million | 4.41 Million | 2.81 Million |
| Gross Margin | -0.64 | - | - | - | - | - |
| EBIT Margin | -12.20 | - | - | - | - | - |
| Profit Margin | -12.99 | - | - | - | - | - |
| EBITDA | -9.94 Million | -11.63 Million | -7.23 Million | -5.71 Million | -1.75 Million | -952 Thousand |
| Earnings Before Tax Margin | -17.58 | - | - | - | - | - |
| Breakdown | 2024 Q2 | 2023 FY | 2023 Q4 | 2023 Q2 | 2022 FY | 2022 Q4 |
|---|---|---|---|---|---|---|
| Revenue | - | 815 Thousand | 330 Thousand | 485 Thousand | - | - |
| Cost of Revenue | - | 1.33 Million | 1.12 Million | 207 Thousand | 13 Thousand | 13 Thousand |
| Gross Profit | - | -520 Thousand | -798 Thousand | 278 Thousand | -13 Thousand | -13 Thousand |
| Operating Expenses | -10.78 Million | 13.8 Million | 6.8 Million | 6.99 Million | 11.48 Million | 6.1 Million |
| Selling, General and Administrative Expenses | 1.75 Million | - | 1.9 Million | 2.39 Million | - | 2.61 Million |
| Research and Development Expenses | 524 Thousand | - | 1.48 Million | 4.41 Million | - | 4.98 Million |
| Other Expenses | -13.06 Million | - | 3.41 Million | - | - | - |
| Cost and Expenses | -10.78 Million | 15.14 Million | 7.93 Million | 7.2 Million | 11.5 Million | 6.11 Million |
| Operating Income | 10.78 Million | -10.34 Million | -7.6 Million | -6.72 Million | -11.69 Million | -6.31 Million |
| Interest Expense | - | - | - | - | - | - |
| Income Tax Expense | -13.06 Million | - | 3.98 Million | - | - | - |
| Earnings before Tax | -10.84 Million | -10.58 Million | -3.97 Million | -6.61 Million | -10.88 Million | -5.33 Million |
| Net Income | -10.84 Million | -10.58 Million | -3.97 Million | -6.61 Million | -10.88 Million | -5.33 Million |
| Earnings Per Share Basic | -1.32 | - | -0.48 | -0.89 | - | -0.72 |
| Earnings Per Share Diluted | -1.32 | - | -0.48 | -0.89 | - | -0.72 |
| Weighted Average Shares Outstanding | 8.2 Million | 7.81 Million | 8.2 Million | 7.43 Million | 7.35 Million | 7.4 Million |
| Weighted Average Shares Outstanding (Diluted) | 8.2 Million | 7.81 Million | 8.2 Million | 7.43 Million | 7.36 Million | 7.41 Million |
| Gross Margin | - | -0.64 | -2.42 | 0.57 | - | - |
| EBIT Margin | - | - | -11.22 | -12.86 | - | - |
| Profit Margin | - | -12.99 | -12.04 | -13.64 | - | - |
| EBITDA | -2.18 Million | - | -3.7 Million | -6.23 Million | - | -6.36 Million |
| Earnings Before Tax Margin | - | -12.69 | -23.05 | -13.86 | - | - |
CHIZF
GZUHF
PROMACT
GDS
SFX
0QP6