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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 |
Cost of Revenue |
Loading...
|
M | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
Gross Profit |
Loading...
|
M | 0 | 0 | 0 | 0 | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - | 0 | 0 |
Operating Expenses |
Loading...
|
M | 39 | 29 | 24 | 15 | - | 13 | 14 | 9 | 9 | 10 | 12 | 9 | 7 | 5 | 10 | 17 | - | 9 | 5 |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 11 | 10 | 7 | 5 | 5 | 5 | 4 | 5 | 3 | 4 | 4 | 4 | 3 | 2 | 2 | 2 | 3 | 2 | 1 |
Research and Development (R&D) Expenses |
Loading...
|
M | 28 | 19 | 18 | 10 | 9 | 7 | 9 | 5 | 5 | 6 | 7 | 5 | 4 | 3 | 8 | 15 | 17 | 6 | 1 |
Other Operating Expenses |
Loading...
|
M | 0 | 0 | 0 | 0 | - | 2 | 0 | 0 | 0 | 0 | 1 | 0 | 1 | 0 | 0 | 0 | - | 0 | 3 |
Costs and Expenses |
Loading...
|
M | 39 | 29 | 24 | 15 | - | 12 | 14 | 9 | 9 | 10 | 11 | 9 | 6 | - | - | - | - | - | - |
Operating Income |
Loading...
|
M | -39 | -29 | -24 | -15 | -14 | -13 | -14 | -9 | -9 | -10 | -12 | -9 | -7 | -5 | -10 | -17 | -20 | -9 | -5 |
Interest Expense |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | 1 | 0 | 0 | 0 | 0 | -2 | 0 | 3 | 3 | 2 | 1 | 0 | -1 | 8 | -12 | 0 | 0 | 0 | 0 |
EBT |
Loading...
|
M | -38 | -29 | -24 | -15 | -14 | -13 | -14 | -6 | -5 | -8 | -11 | -9 | -8 | -13 | -26 | -23 | -30 | -9 | -3 |
Income Tax Provision |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | -2 | 0 | -3 | -3 | -2 | -1 | 0 | 1 | -8 | 12 | 0 | -1 | -1 | 0 |
Income after Tax |
Loading...
|
M | -38 | -29 | -24 | -15 | -14 | -12 | -14 | -3 | -2 | -7 | -10 | -9 | -9 | -5 | -38 | -23 | -29 | -8 | -4 |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 2 | 1 | 3 | 0 | 0 | 0 | - | - | - | - | - | - | - | - |
Net Income |
Loading...
|
M | - | -29 | -24 | -15 | -14 | -15 | -15 | -9 | -5 | -8 | -11 | - | - | - | - | - | - | - | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 12,221,571.00 | 7,055,665.00 | 5,551,572.00 | 1,981,265.00 | 767,509.00 | 296,197.00 | 140,313.00 | 43,666.00 | 7,819.00 | 4,592.00 | 2,794.00 | 2,056.00 | 1,197.00 | 147.00 | 22.00 | 14.00 | 12.00 | 12.00 | 12.00 |
EBITDA |
Loading...
|
M | -39 | -29 | -24 | -15 | -14 | -10 | -12 | -12 | -12 | -11 | -11 | -8 | -5 | -13 | 2 | -17 | -20 | -9 | -2 |
Depreciation and Amortization |
Loading...
|
M | 0 | 0 | 0 | 0 | 0 | 0 | 2 | 0 | 0 | 0 | 0 | 0 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
EBIT |
Loading...
|
M | -39 | -29 | -24 | -15 | -14 | -10 | -14 | -13 | -12 | -12 | -12 | -9 | -6 | -13 | 2 | -17 | -20 | -9 | -2 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | 0.16 | 0.21 | 0.63 | 2.24 | 1.55 | 11.74 | 0.29 | 52.90 | 62.27 | 19.28 | 4.85 | -0.11 | -14.76 | 59.64 | -46.06 | 0.61 | 2.48 | 7.53 | -15.39 |
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...
|
% | - | - | - | - | - | - | - | - | - | - | - | - | 100.00 | 100.00 | 100.00 | 100.00 | - | 100.00 | 100.00 |
Operating Income Margin |
Loading...
|
% | - | - | - | - | - | - | - | - | - | - | - | - | 63,979.27 | -16,351.72 | -10,555.25 | -13,170.82 | - | -70,961.60 | -40,428.32 |
Net Income Margin |
Loading...
|
% | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | - | - | - | - | - | - | - | - | - | - | - | - | 45,388.96 | -38,876.20 | 2,049.87 | -13,164.56 | - | -70,933.66 | -16,968.75 |
EBIT Ratio |
Loading...
|
% | - | - | - | - | - | - | - | - | - | - | - | - | 50,705.70 | -38,982.23 | 2,016.28 | -13,177.96 | - | -71,009.28 | -16,994.52 |
EBT Ratio |
Loading...
|
% | - | - | - | - | - | - | - | - | - | - | - | - | 70,469.15 | -37,960.15 | -27,289.52 | -18,227.50 | - | -67,920.98 | -25,146.86 |
StockViz Staff
September 20, 2024
Any question? Send us an email