Silvair, Inc. (SVRS.WA)
PLN 3.72
(0.0%)
PLN 3.72
(0.0%)
| Breakdown | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 |
|---|---|---|---|---|---|---|
| Revenue | 1.94 Million | 1.29 Million | 645 Thousand | 372 Thousand | 177 Thousand | 21 Thousand |
| Cost of Revenue | 1.29 Million | 1.05 Million | 1.05 Million | 804 Thousand | 730 Thousand | - |
| Gross Profit | 642 Thousand | 239 Thousand | -411 Thousand | -432 Thousand | -553 Thousand | 21 Thousand |
| Operating Expenses | 1.64 Million | 1.84 Million | 1.71 Million | 2.04 Million | 2.49 Million | 3.09 Million |
| Selling, General and Administrative Expenses | 1.59 Million | 1.84 Million | 1.81 Million | 2.18 Million | 2.51 Million | 3.14 Million |
| Research and Development Expenses | - | 1.32 Million | 1.36 Million | 1.11 Million | 974 Thousand | 617 Thousand |
| Other Expenses | 42 Thousand | 1000.00 | -102 Thousand | -135 Thousand | -22 Thousand | -59 Thousand |
| Cost and Expenses | 2.93 Million | 2.89 Million | 2.77 Million | 2.85 Million | 3.22 Million | 3.09 Million |
| Operating Income | -998 Thousand | -1.6 Million | -2.12 Million | -2.47 Million | -3.72 Million | -3.1 Million |
| Interest Expense | 143 Thousand | 139 Thousand | 801 Thousand | 209 Thousand | 61 Thousand | 24 Thousand |
| Income Tax Expense | 62 Thousand | -309 Thousand | 147 Thousand | 62 Thousand | 25 Thousand | -425 Thousand |
| Earnings before Tax | -1.19 Million | -2.47 Million | -2.92 Million | -2.54 Million | -3.88 Million | -3.2 Million |
| Net Income | -1.25 Million | -2.16 Million | -3.07 Million | -2.6 Million | -3.9 Million | -2.75 Million |
| Earnings Per Share Basic | -0.07 | -0.12 | -0.18 | -0.19 | -0.32 | -0.26 |
| Earnings Per Share Diluted | -0.07 | -0.12 | -0.18 | -0.19 | -0.32 | -0.26 |
| Weighted Average Shares Outstanding | 17.04 Million | 18.12 Million | 17.01 Million | 13.42 Million | 12.21 Million | 10.55 Million |
| Weighted Average Shares Outstanding (Diluted) | 17.04 Million | 18.12 Million | 17.01 Million | 13.42 Million | 12.21 Million | 10.55 Million |
| Gross Margin | 0.33 | 0.18 | -0.64 | -1.16 | -3.12 | 1.00 |
| EBIT Margin | 0.19 | -0.46 | -1.21 | -3.28 | -11.04 | -117.29 |
| Profit Margin | -0.65 | -1.67 | -4.77 | -7.01 | -22.07 | -131.38 |
| EBITDA | 372 Thousand | -1.01 Million | -1.73 Million | -1.33 Million | -2.63 Million | -2.49 Million |
| Earnings Before Tax Margin | -0.51 | -1.24 | -3.30 | -6.65 | -21.05 | -147.76 |
| Breakdown | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 |
|---|---|---|---|---|---|---|
| Revenue | 459 Thousand | 373 Thousand | 392 Thousand | 1.94 Million | 479 Thousand | 577 Thousand |
| Cost of Revenue | 419 Thousand | 419 Thousand | 337 Thousand | 1.29 Million | 327 Thousand | 324 Thousand |
| Gross Profit | 40 Thousand | -46 Thousand | 55 Thousand | 642 Thousand | 152 Thousand | 253 Thousand |
| Operating Expenses | 377 Thousand | 388 Thousand | 426 Thousand | 1.66 Million | 359 Thousand | 470 Thousand |
| Selling, General and Administrative Expenses | 397 Thousand | 396 Thousand | 403 Thousand | - | 351 Thousand | 439 Thousand |
| Research and Development Expenses | - | 448 Thousand | 1.04 Million | - | 354 Thousand | 352 Thousand |
| Other Expenses | -20 Thousand | - | - | - | - | - |
| Cost and Expenses | 796 Thousand | 807 Thousand | 763 Thousand | 2.96 Million | 686 Thousand | 794 Thousand |
| Operating Income | -337 Thousand | -434 Thousand | -348 Thousand | -998 Thousand | -207 Thousand | -213 Thousand |
| Interest Expense | 40 Thousand | 83 Thousand | -36 Thousand | 143 Thousand | 64 Thousand | 31 Thousand |
| Income Tax Expense | -16 Thousand | -27 Thousand | 74 Thousand | 62 Thousand | 36 Thousand | -34 Thousand |
| Earnings before Tax | -397 Thousand | -517 Thousand | -361 Thousand | -1.19 Million | -271 Thousand | -263 Thousand |
| Net Income | -381 Thousand | -490 Thousand | -435 Thousand | -1.25 Million | -307 Thousand | -229 Thousand |
| Earnings Per Share Basic | -0.02 | -0.03 | -0.02 | - | -0.02 | -0.01 |
| Earnings Per Share Diluted | -0.02 | -0.02 | -0.02 | - | -0.02 | -0.01 |
| Weighted Average Shares Outstanding | 17.46 Million | 17.46 Million | 17.45 Million | 17.04 Million | 15.35 Million | 16.65 Million |
| Weighted Average Shares Outstanding (Diluted) | 20.87 Million | 20.87 Million | 17.45 Million | 17.04 Million | 15.35 Million | 17.38 Million |
| Gross Margin | 0.09 | -0.12 | 0.14 | 0.33 | 0.32 | 0.44 |
| EBIT Margin | 0.20 | 0.07 | -0.05 | - | 0.30 | 0.16 |
| Profit Margin | -0.83 | -1.31 | -1.11 | -0.65 | -0.64 | -0.40 |
| EBITDA | 93 Thousand | 26 Thousand | -19 Thousand | - | 145 Thousand | 91 Thousand |
| Earnings Before Tax Margin | -0.73 | -1.16 | -0.89 | -0.51 | -0.43 | -0.37 |
SGUJ
BN
3IN
000210
MRAI
GDEV