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 |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue |
Loading...
|
M | 0 | 3 | 2 | 89 | 17 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Cost of Revenue |
Loading...
|
M | 0 | 0 | 0 | 34 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Gross Profit |
Loading...
|
M | 0 | 2 | 2 | 55 | 15 | 27 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Operating Expenses |
Loading...
|
M | 92 | 75 | 63 | 104 | 147 | 121 | 68 | 37 | 58 | 54 | 41 | 32 | - |
Selling, General, and Administrative Expenses (SG&A) |
Loading...
|
M | 28 | 25 | 24 | 63 | 101 | 77 | 21 | 17 | 18 | 18 | 15 | 11 | 4 |
Research and Development (R&D) Expenses |
Loading...
|
M | 61 | 51 | 39 | 41 | 46 | 44 | 46 | 20 | 41 | 35 | 26 | 22 | 10 |
Other Operating Expenses |
Loading...
|
M | 2 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Costs and Expenses |
Loading...
|
M | 92 | 75 | 63 | 70 | 144 | 121 | 68 | 37 | 58 | 54 | 41 | 32 | - |
Operating Income |
Loading...
|
M | -92 | -73 | -61 | -49 | -132 | -95 | -68 | -37 | -58 | -54 | -41 | -32 | -14 |
Interest Expense |
Loading...
|
M | 4 | 2 | 10 | 16 | 21 | 6 | 1 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-operating Income/Expense |
Loading...
|
M | 5 | -1 | -10 | -18 | -17 | 26 | 0 | 1 | 0 | 0 | 0 | 0 | 0 |
EBT |
Loading...
|
M | -87 | -74 | -71 | -68 | -149 | -72 | -68 | -36 | -58 | -53 | -41 | -32 | -14 |
Income Tax Provision |
Loading...
|
M | - | 0 | 10 | 0 | 20 | 28 | 1 | 0 | -1 | 0 | 0 | 0 | - |
Income after Tax |
Loading...
|
M | - | -74 | -81 | -68 | -169 | -101 | -68 | -36 | -57 | -53 | -41 | -32 | - |
Non-Controlling Interest |
Loading...
|
M | - | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | - |
Net Income |
Loading...
|
M | - | -74 | -71 | -68 | -149 | -72 | -68 | -36 | -58 | -53 | -41 | -32 | - |
Shares (Basic, Weighted) |
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - |
Shares (Diluted, Weighted) |
|
R | 22,054,000.00 | 16,137,833.00 | 14,533,833.00 | 12,777,499.00 | 6,214,833.00 | 5,776,749.00 | 3,201,833.00 | 3,082,333.00 | 2,994,333.00 | 2,150,333.00 | 1,889,999.00 | 1,563,749.00 | 1,686,176.00 |
EBITDA |
Loading...
|
M | -92 | -72 | -61 | -48 | -126 | -91 | -67 | -36 | -58 | -53 | -41 | -32 | -14 |
Depreciation and Amortization |
Loading...
|
M | 0 | 1 | 0 | 2 | 6 | 1 | 1 | 1 | 1 | 0 | 0 | 0 | 0 |
EBIT |
Loading...
|
M | -92 | -73 | -61 | -49 | -132 | -92 | -67 | -37 | -59 | -54 | -41 | -32 | -14 |
Income from Discontinued Operations |
Loading...
|
M | - | - | - | - | - | - | - | - | - | - | - | - | - |
Tax Rate (Effective) |
Loading...
|
% | - | -0.05 | -13.90 | -0.29 | -13.38 | -38.88 | -0.83 | 0.00 | 1.30 | 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 | 0 | - |
Gross Profit Margin |
Loading...
|
% | - | 95.45 | 89.97 | 61.88 | 83.92 | 99.38 | - | - | - | - | - | - | - |
Operating Income Margin |
Loading...
|
% | - | -2,809.59 | -2,991.18 | -55.76 | -758.14 | -354.75 | - | - | - | - | - | - | - |
Net Income Margin |
Loading...
|
% | - | -2,843.30 | -3,468.10 | -76.51 | -854.77 | -271.11 | - | - | - | - | - | - | - |
EBITDA Ratio |
Loading...
|
% | - | -2,760.98 | -2,982.37 | -53.76 | -724.23 | -339.70 | - | - | - | - | - | - | - |
EBIT Ratio |
Loading...
|
% | - | -2,809.59 | -2,991.18 | -55.76 | -758.14 | -345.01 | - | - | - | - | - | - | - |
EBT Ratio |
Loading...
|
% | - | -2,843.30 | -3,468.10 | -76.29 | -854.77 | -271.11 | - | - | - | - | - | - | - |
StockViz Staff
September 20, 2024
Any question? Send us an email