USD 1.35
(1.51%)
Breakdown | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|
Revenue | 1.6 Million | 2.44 Million | 2.64 Million | 1.67 Million |
Cost of Revenue | 809.16 Thousand | 1.71 Million | 1.95 Million | 1.24 Million |
Gross Profit | 795.81 Thousand | 724 Thousand | 692.58 Thousand | 429.5 Thousand |
Operating Expenses | 2.74 Million | 5.77 Million | 959.13 Thousand | 1.62 Million |
Selling, General and Administrative Expenses | 2.58 Million | 5.77 Million | 959.13 Thousand | 1.62 Million |
Research and Development Expenses | - | - | - | - |
Other Expenses | 155.05 Thousand | - | - | - |
Cost and Expenses | 3.55 Million | 7.49 Million | 2.91 Million | 2.86 Million |
Operating Income | -1.94 Million | -5.05 Million | -266.55 Thousand | -1.19 Million |
Interest Expense | 335 Thousand | 292.86 Thousand | 275.06 Thousand | 212.08 Thousand |
Income Tax Expense | - | -4.00 | 5.00 | 1.00 |
Earnings before Tax | -2.28 Million | -5.34 Million | -541.61 Thousand | -1.4 Million |
Net Income | -2.28 Million | -5.02 Million | -541.61 Thousand | -1.4 Million |
Earnings Per Share Basic | -0.53 | -2.18 | -0.07 | -0.18 |
Earnings Per Share Diluted | -0.53 | -2.18 | -0.07 | -0.18 |
Weighted Average Shares Outstanding | 4.31 Million | 2.3 Million | 7.95 Million | 7.95 Million |
Weighted Average Shares Outstanding (Diluted) | 4.31 Million | 2.3 Million | 7.95 Million | 7.95 Million |
Gross Margin | 0.50 | 0.30 | 0.26 | 0.26 |
EBIT Margin | -1.12 | -2.02 | -0.09 | -0.70 |
Profit Margin | -1.42 | -2.06 | -0.20 | -0.84 |
EBITDA | -1.79 Million | -4.9 Million | -247.12 Thousand | -1.17 Million |
Earnings Before Tax Margin | -1.21 | -2.07 | -0.10 | -0.72 |
Breakdown | 2023 Q4 | 2023 FY | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 |
---|---|---|---|---|---|---|
Revenue | 706.96 Thousand | 1.6 Million | 313.92 Thousand | 258.4 Thousand | 325.68 Thousand | 468.19 Thousand |
Cost of Revenue | 351.66 Thousand | 809.16 Thousand | 173.36 Thousand | 131.73 Thousand | 152.57 Thousand | 359.9 Thousand |
Gross Profit | 355.29 Thousand | 795.81 Thousand | 140.55 Thousand | 126.66 Thousand | 173.1 Thousand | 108.28 Thousand |
Operating Expenses | 1.23 Million | 2.47 Million | 577.13 Thousand | 383.59 Thousand | 549.26 Thousand | 568.76 Thousand |
Selling, General and Administrative Expenses | 1.07 Million | - | 577.13 Thousand | 383.45 Thousand | 549.19 Thousand | 568.76 Thousand |
Research and Development Expenses | - | - | - | - | - | - |
Other Expenses | 154.67 Thousand | - | 178.00 | - | - | - |
Cost and Expenses | 1.58 Million | 3.28 Million | 750.49 Thousand | 515.33 Thousand | 701.83 Thousand | 928.67 Thousand |
Operating Income | -877.07 Thousand | -1.94 Million | -436.58 Thousand | -256.92 Thousand | -376.15 Thousand | -460.48 Thousand |
Interest Expense | - | 335 Thousand | 84.09 Thousand | - | - | 53.59 Thousand |
Income Tax Expense | 233.1 Thousand | - | 84.09 Thousand | - | - | -2.00 |
Earnings before Tax | -1.21 Million | -2.28 Million | -520.66 Thousand | -344.79 Thousand | -437.29 Thousand | -514.11 Thousand |
Net Income | -978.97 Thousand | -2.28 Million | -520.66 Thousand | -344.79 Thousand | -437.29 Thousand | -660.24 Thousand |
Earnings Per Share Basic | -0.13 | - | -0.11 | -0.10 | -0.13 | -0.29 |
Earnings Per Share Diluted | -0.13 | - | -0.11 | -0.10 | -0.13 | -0.29 |
Weighted Average Shares Outstanding | 7.26 Million | 350.19 Thousand | 4.63 Million | 3.45 Million | 3.29 Million | 2.31 Million |
Weighted Average Shares Outstanding (Diluted) | 7.26 Million | 4.31 Million | 4.63 Million | 3.45 Million | 3.29 Million | 2.31 Million |
Gross Margin | 0.50 | 0.50 | 0.45 | 0.49 | 0.53 | 0.23 |
EBIT Margin | -1.19 | - | -1.39 | -0.84 | -1.04 | -0.90 |
Profit Margin | -1.38 | -1.42 | -1.66 | -1.33 | -1.34 | -1.41 |
EBITDA | -837.9 Thousand | - | -436.4 Thousand | -218.28 Thousand | -337.59 Thousand | -423.42 Thousand |
Earnings Before Tax Margin | -1.24 | -1.21 | -1.39 | -0.99 | -1.15 | -0.98 |
5289
VICA
OXY-WT
2LH
MRRYF
KEC