Beamz Interactive, Inc.
BZIC · OTC
6/30/2014 | 6/30/2013 | 6/30/2012 | 6/30/2011 | |
|---|---|---|---|---|
| Revenue | $363 | $262 | $339 | $563 |
| % Growth | 38.5% | -22.7% | -39.9% | – |
| Cost of Goods Sold | $308 | $141 | $248 | $501 |
| Gross Profit | $55 | $121 | $91 | $63 |
| % Margin | 15.2% | 46% | 26.8% | 11.1% |
| R&D Expenses | $907 | $880 | $387 | $595 |
| G&A Expenses | $2,732 | $1,718 | $921 | $900 |
| SG&A Expenses | $4,463 | $3,295 | $1,579 | $1,504 |
| Sales & Mktg Exp. | $1,731 | $1,577 | $658 | $604 |
| Other Operating Expenses | $32 | $101 | $30 | $81 |
| Operating Expenses | $5,401 | $4,276 | $1,996 | $2,179 |
| Operating Income | -$5,346 | -$4,156 | -$1,905 | -$2,116 |
| % Margin | -1,473.3% | -1,586.5% | -562.2% | -375.7% |
| Other Income/Exp. Net | -$794 | -$1,085 | -$72 | $2,116 |
| Pre-Tax Income | -$6,140 | -$5,241 | -$1,977 | $0 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | -$6,140 | -$5,241 | -$1,977 | -$2,731 |
| % Margin | -1,692.1% | -2,000.7% | -583.5% | -484.7% |
| EPS | -0.24 | -0.35 | -0.15 | -0.21 |
| % Growth | 31.4% | -133.3% | 28.6% | – |
| EPS Diluted | -0.24 | -0.35 | -0.15 | -0.21 |
| Weighted Avg Shares Out | 25,519 | 15,186 | 13,481 | 12,802 |
| Weighted Avg Shares Out Dil | 25,519 | 15,186 | 13,481 | 12,802 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $708 | $586 | $72 | $614 |
| Depreciation & Amortization | $32 | $1 | $30 | $81 |
| EBITDA | -$5,400 | -$4,654 | -$1,875 | -$2,036 |
| % Margin | -1,488.2% | -1,776.9% | -553.4% | -361.3% |