Pipestone Energy Corp.
BKBEF · OTC
12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |
|---|---|---|---|---|
| Revenue | $723,755 | $391,295 | $135,950 | $62,521 |
| % Growth | 85% | 187.8% | 117.4% | – |
| Cost of Goods Sold | $167,793 | $80,380 | $57,330 | $20,883 |
| Gross Profit | $555,962 | $310,915 | $78,620 | $41,638 |
| % Margin | 76.8% | 79.5% | 57.8% | 66.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $60,844 | $36,272 | $28,032 | $16,785 |
| SG&A Expenses | $60,844 | $36,272 | $28,032 | $16,785 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $146,012 | $105,230 | $64,239 | $27,565 |
| Operating Expenses | $206,856 | $141,502 | $92,271 | $44,350 |
| Operating Income | $309,653 | $162,242 | -$16,569 | -$9,553 |
| % Margin | 42.8% | 41.5% | -12.2% | -15.3% |
| Other Income/Exp. Net | -$25,454 | -$71,798 | -$5,961 | -$16,496 |
| Pre-Tax Income | $284,199 | $90,444 | -$22,530 | -$25,113 |
| Tax Expense | $64,082 | $22,524 | -$5,253 | -$11,128 |
| Net Income | $220,117 | $67,920 | -$17,277 | -$13,985 |
| % 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 | 210,967 | 281,656 | 190,288 | 188,401 |
| Weighted Avg Shares Out Dil | 213,560 | 281,656 | 190,288 | 188,401 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $190 | $1,038 |
| Interest Expense | $19,856 | $15,472 | $13,429 | $10,671 |
| Depreciation & Amortization | $126,252 | $66,014 | $53,145 | $17,971 |
| EBITDA | $435,905 | $187,402 | $44,044 | $8,418 |
| % Margin | 60.2% | 47.9% | 32.4% | 13.5% |