Merion, Inc.
EWLU · OTC
6/30/2022 | 3/31/2022 | 12/31/2021 | 9/30/2021 | |
|---|---|---|---|---|
| Revenue | $81 | $146 | $115 | $170 |
| % Growth | -44.2% | 27.1% | -32.4% | – |
| Cost of Goods Sold | $78 | $62 | $105 | $61 |
| Gross Profit | $4 | $84 | $10 | $109 |
| % Margin | 4.8% | 57.5% | 8.9% | 64% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $318 | $317 | $301 | $314 |
| SG&A Expenses | $323 | $321 | $303 | $328 |
| Sales & Mktg Exp. | $5 | $4 | $2 | $15 |
| Other Operating Expenses | $65 | $0 | $0 | $0 |
| Operating Expenses | $323 | $321 | $303 | $328 |
| Operating Income | -$385 | -$237 | -$293 | -$220 |
| % Margin | -472.4% | -162.3% | -255.3% | -129.3% |
| Other Income/Exp. Net | -$10 | $1 | $136 | -$1 |
| Pre-Tax Income | -$395 | -$235 | -$157 | -$220 |
| Tax Expense | $0 | $0 | $1 | $0 |
| Net Income | -$395 | -$235 | -$158 | -$220 |
| % Margin | -484.6% | -161.4% | -137.5% | -129.8% |
| EPS | -0.008 | -0.004 | -0.003 | -0.004 |
| % Growth | -97.4% | -46.2% | 27.8% | – |
| EPS Diluted | -0.01 | -0.004 | -0.003 | -0.004 |
| Weighted Avg Shares Out | 62,287 | 62,287 | 62,988 | 61,520 |
| Weighted Avg Shares Out Dil | 62,287 | 62,287 | 62,988 | 61,520 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $10 | $4 | $3 | $2 |
| Depreciation & Amortization | $61 | $60 | $60 | $59 |
| EBITDA | -$324 | -$171 | -$94 | -$159 |
| % Margin | -397.1% | -117.2% | -81.9% | -93.7% |