Pipestone Energy Corp.
BKBEF · OTC
12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |
|---|---|---|---|---|
| Revenue | $724 | $391 | $136 | $63 |
| % Growth | 85% | 187.8% | 117.4% | – |
| Cost of Goods Sold | $168 | $80 | $57 | $21 |
| Gross Profit | $556 | $311 | $79 | $42 |
| % Margin | 76.8% | 79.5% | 57.8% | 66.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $61 | $36 | $28 | $17 |
| SG&A Expenses | $61 | $36 | $28 | $17 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $146 | $105 | $64 | $28 |
| Operating Expenses | $207 | $142 | $92 | $44 |
| Operating Income | $310 | $162 | -$17 | -$10 |
| % Margin | 42.8% | 41.5% | -12.2% | -15.3% |
| Other Income/Exp. Net | -$25 | -$72 | -$6 | -$16 |
| Pre-Tax Income | $284 | $90 | -$23 | -$25 |
| Tax Expense | $64 | $23 | -$5 | -$11 |
| Net Income | $220 | $68 | -$17 | -$14 |
| % Margin | 30.4% | 17.4% | -12.7% | -22.4% |
| EPS | 1.04 | 0.35 | -0.091 | -0.074 |
| % Growth | 197.1% | 485.5% | -22.4% | – |
| EPS Diluted | 1.04 | 0.24 | -0.091 | -0.074 |
| Weighted Avg Shares Out | 211 | 282 | 190 | 188 |
| Weighted Avg Shares Out Dil | 214 | 282 | 190 | 188 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $1 |
| Interest Expense | $20 | $15 | $13 | $11 |
| Depreciation & Amortization | $126 | $66 | $53 | $18 |
| EBITDA | $436 | $187 | $44 | $8 |
| % Margin | 60.2% | 47.9% | 32.4% | 13.5% |