OXE Marine AB (publ)
CMMCF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $174 | $190 | $148 | $100 |
| % Growth | -8.4% | 27.7% | 48.7% | – |
| Cost of Goods Sold | $119 | $151 | $116 | $74 |
| Gross Profit | $55 | $38 | $32 | $26 |
| % Margin | 31.5% | 20.1% | 21.7% | 25.6% |
| R&D Expenses | $0 | -$1 | -$1 | -$12 |
| G&A Expenses | $0 | $0 | $52 | $38 |
| SG&A Expenses | $0 | $146 | $52 | $38 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $137 | $1 | $72 | $61 |
| Operating Expenses | $137 | $146 | $123 | $88 |
| Operating Income | -$82 | -$108 | -$91 | -$62 |
| % Margin | -47.3% | -56.8% | -61.4% | -62.4% |
| Other Income/Exp. Net | -$16 | -$10 | -$20 | -$10 |
| Pre-Tax Income | -$99 | -$117 | -$111 | -$72 |
| Tax Expense | -$1 | -$1 | -$1 | $0 |
| Net Income | -$98 | -$116 | -$110 | -$72 |
| % Margin | -56.3% | -61.4% | -74% | -72% |
| EPS | -0.29 | -0.38 | -0.43 | -0.36 |
| % Growth | 23.7% | 11.6% | -19.4% | – |
| EPS Diluted | -0.29 | -0.38 | -0.43 | -0.36 |
| Weighted Avg Shares Out | 334 | 310 | 251 | 200 |
| Weighted Avg Shares Out Dil | 334 | 310 | 251 | 200 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $16 | $10 | $20 | $10 |
| Depreciation & Amortization | $30 | $30 | $30 | $19 |
| EBITDA | -$53 | -$78 | -$61 | -$44 |
| % Margin | -30.3% | -41.1% | -41% | -43.7% |