Merion, Inc.
EWLU · OTC
12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |
|---|---|---|---|---|
| Revenue | $1,481 | $439 | $1,808 | $379 |
| % Growth | 237.3% | -75.7% | 377% | – |
| Cost of Goods Sold | $1,035 | $454 | $288 | $358 |
| Gross Profit | $446 | -$15 | $1,520 | $21 |
| % Margin | 30.1% | -3.5% | 84.1% | 5.5% |
| R&D Expenses | $0 | $0 | $1 | $0 |
| G&A Expenses | $1,451 | $1,766 | $2,268 | $2,056 |
| SG&A Expenses | $1,534 | $1,814 | $2,433 | $2,391 |
| Sales & Mktg Exp. | $83 | $48 | $165 | $336 |
| Other Operating Expenses | $269 | -$16 | -$1 | $810 |
| Operating Expenses | $1,803 | $1,798 | $2,433 | $3,201 |
| Operating Income | -$1,357 | -$1,814 | -$913 | -$3,180 |
| % Margin | -91.6% | -413.1% | -50.5% | -839.1% |
| Other Income/Exp. Net | $162 | -$4 | $192 | $34 |
| Pre-Tax Income | -$1,196 | -$1,818 | -$722 | -$3,146 |
| Tax Expense | $1 | $1 | $1 | $1 |
| Net Income | -$1,196 | -$1,818 | -$722 | -$3,147 |
| % Margin | -80.8% | -414.2% | -40% | -830.2% |
| EPS | -0.019 | -0.03 | -0.012 | -0.055 |
| % Growth | 36.5% | -147.2% | 77.6% | – |
| EPS Diluted | -0.019 | -0.03 | -0.012 | -0.055 |
| Weighted Avg Shares Out | 61,881 | 59,769 | 58,908 | 57,239 |
| Weighted Avg Shares Out Dil | 61,881 | 59,769 | 58,908 | 57,239 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $13 | $156 | $98 | $74 |
| Depreciation & Amortization | $252 | $249 | $150 | $161 |
| EBITDA | -$931 | -$1,413 | -$474 | -$2,911 |
| % Margin | -62.8% | -321.7% | -26.2% | -768.1% |