Income Statement | Trend | Unit | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 | 2015-12-31 | 2014-12-31 | 2013-12-31 | 2012-12-31 | 2011-12-31 | 2010-12-31 | 2009-12-31 | 2008-12-31 | 2007-12-31 | 2006-12-31 | 2005-12-31 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 2 | 3 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 1 |
Cost of Revenue |
Loading...
|
M | 17 | 14 | 11 | 7 | 4 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 0 |
Gross Profit |
Loading...
|
M | -15 | -10 | -10 | -7 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | 0 | 0 | 0 | 0 |
Operating Expenses |
Loading...
|
M | 12 | 12 | 13 | 10 | 10 | 10 | 9 | 8 | 7 | 7 | 5 | - | - | - | - | 7 | 8 | 8 | 5 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 13 | 10 | 9 | 7 | 7 | 7 | 5 | 4 | 3 | 3 | 2 | 2 | - | - | - | - | - | - | - |
Research and Development (R&D) Expenses |
Loading...
|
M | 1 | 1 | 2 | 2 | 2 | 3 | 3 | 3 | 3 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 4 | 3 |
Other Operating Expenses |
Loading...
|
M | -1 | 1 | 1 | 1 | 1 | 0 | 1 | 1 | 2 | 1 | 1 | - | - | - | - | - | - | - | - |
Costs and Expenses |
Loading...
|
M | -5 | -2 | 2 | 3 | 6 | 10 | 9 | 8 | 7 | 7 | 5 | - | - | - | - | 6 | 8 | 8 | 5 |
Operating Income |
Loading...
|
M | -27 | -22 | -22 | -16 | -13 | -10 | -9 | -8 | -7 | -7 | -5 | -4 | -5 | -5 | -5 | -7 | -8 | -8 | -5 |
Interest Expense |
Loading...
|
M | 304 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2 |
Non-operating Income/Expense |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 3 | 0 | 0 | -1 | 1 | 0 | -2 |
EBT |
Loading...
|
M | -28 | -22 | -22 | -16 | -13 | -10 | -9 | -8 | -7 | -7 | -5 | -4 | -3 | -5 | -5 | -7 | -7 | -8 | -7 |
Income Tax Provision |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 1 | 0 | 0 | 0 |
Income after Tax |
Loading...
|
M | -28 | -22 | -23 | -17 | -13 | -10 | -9 | -9 | -7 | -7 | -5 | -5 | -3 | -5 | - | -7 | -7 | -8 | -7 |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | -22 | -22 | -16 | -13 | -12 | -9 | -8 | -7 | -7 | -5 | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 3,844,239.00 | 3,553,425.00 | 3,471,403.00 | 1,817,369.00 | 1,003,900.00 | 651,438.00 | 438,625.00 | 265,156.00 | 251,867.00 | 233,987.00 | 201,022.00 | 157,835.00 | 2,285,672.00 | 1,828,548.00 | 1,676,449.00 | 1,668,583.00 | 1,662,350.00 | 1,451,385.00 | 416,195.00 |
EBITDA |
Loading...
|
M | -25 | -20 | -20 | -15 | -12 | -10 | -9 | -8 | -7 | -7 | -5 | -4 | -5 | -5 | -5 | -4 | -8 | -8 | -5 |
Depreciation and Amortization |
Loading...
|
M | 2 | 2 | 2 | 1 | 1 | 1 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
EBIT |
Loading...
|
M | -27 | -22 | -22 | -16 | -13 | -10 | -9 | -8 | -7 | -7 | -5 | -4 | -5 | -5 | -5 | -5 | -8 | -8 | -5 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 0.00 | 0.75 | -1.94 | -0.93 | -0.58 | -0.06 | -0.17 | -4.68 | 0.00 | 0.00 | 3.98 | -2.33 | -0.11 | 0.00 | - | -12.18 | 0.00 | 0.00 | 0.00 |
Earnings Per Share (EPS), Basic |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Earnings Per Share (EPS), Diluted |
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Gross Profit Margin |
Loading...
|
% | -605.31 | -334.53 | -818.09 | -5,132.54 | -1,813.84 | 7.53 | 4.69 | - | - | - | - | - | - | - | - | 30.77 | 29.29 | 60.00 | 38.05 |
Operating Income Margin |
Loading...
|
% | -1,104.75 | -711.63 | -1,882.97 | -12,727.13 | -7,057.29 | -12,264.60 | -17,328.16 | - | - | - | - | - | - | - | - | -12,420.51 | -2,802.14 | -3,506.09 | -661.06 |
Net Income Margin |
Loading...
|
% | - | -706.33 | -1,900.07 | -12,846.31 | -7,083.53 | -14,440.63 | -17,377.99 | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | -1,017.46 | -632.50 | -1,720.98 | -11,556.22 | -6,361.19 | -11,275.29 | -16,992.20 | - | - | - | - | - | - | - | - | -7,589.74 | -2,719.29 | -3,398.26 | -635.18 |
EBIT Ratio |
Loading...
|
% | -1,104.75 | -711.63 | -1,882.97 | -12,727.13 | -7,057.29 | -12,273.17 | -17,339.34 | - | - | - | - | - | - | - | - | -8,138.46 | -2,802.14 | -3,506.09 | -661.06 |
EBT Ratio |
Loading...
|
% | -1,114.50 | -706.33 | -1,900.07 | -12,846.31 | -7,083.53 | -12,283.84 | -17,377.99 | - | - | - | - | - | - | - | - | -11,705.13 | -2,438.57 | -3,568.70 | -964.38 |
StockViz Staff
September 20, 2024
Any question? Send us an email