Beamz Interactive, Inc.
BZIC · OTC
12/31/2014 | 9/30/2014 | 6/30/2014 | 3/31/2014 | |
|---|---|---|---|---|
| Revenue | $87 | $101 | $116 | $68 |
| % Growth | -13% | -13.6% | 70.9% | – |
| Cost of Goods Sold | $45 | $54 | $82 | $115 |
| Gross Profit | $42 | $46 | $35 | -$47 |
| % Margin | 48.2% | 46% | 29.9% | -68.9% |
| R&D Expenses | $70 | $73 | $70 | $266 |
| G&A Expenses | $301 | $316 | $582 | $458 |
| SG&A Expenses | $588 | $507 | $827 | $657 |
| Sales & Mktg Exp. | $287 | $190 | $246 | $198 |
| Other Operating Expenses | $8 | $8 | $8 | $8 |
| Operating Expenses | $667 | $588 | $905 | $931 |
| Operating Income | -$624 | -$541 | -$870 | -$978 |
| % Margin | -713.9% | -538.7% | -748.1% | -1,435.6% |
| Other Income/Exp. Net | -$232 | -$232 | -$334 | -$182 |
| Pre-Tax Income | -$857 | -$774 | -$1,204 | -$1,159 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | -$857 | -$774 | -$1,204 | -$1,159 |
| % Margin | -979.2% | -769.6% | -1,035.2% | -1,702.5% |
| EPS | -0.01 | -0.02 | -0.032 | -0.04 |
| % Growth | 50% | 38.1% | 19.2% | – |
| EPS Diluted | -0.01 | -0.02 | -0.032 | -0.04 |
| Weighted Avg Shares Out | 58,761 | 49,019 | 37,269 | 25,948 |
| Weighted Avg Shares Out Dil | 58,761 | 49,019 | 37,269 | 25,948 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $183 | $232 | $248 | $182 |
| Depreciation & Amortization | $8 | $8 | $8 | $8 |
| EBITDA | -$666 | -$534 | -$948 | -$970 |
| % Margin | -761.2% | -530.8% | -814.9% | -1,423.9% |