Exro Technologies Inc.
EXROF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $23,074 | $5,736 | $2,185 | $0 |
| % Growth | 302.3% | 162.5% | – | – |
| Cost of Goods Sold | $31,715 | $3,204 | $1,901 | $701 |
| Gross Profit | -$8,641 | $2,532 | $285 | -$701 |
| % Margin | -37.4% | 44.1% | 13% | – |
| R&D Expenses | $8,919 | $12,837 | $8,766 | $7,408 |
| G&A Expenses | $44,570 | $0 | $16,392 | $17,130 |
| SG&A Expenses | $44,570 | $30,362 | $27,511 | $22,529 |
| Sales & Mktg Exp. | $0 | $0 | $11,119 | $5,398 |
| Other Operating Expenses | $30,150 | $0 | $2,245 | $701 |
| Operating Expenses | $83,639 | $43,199 | $38,522 | $30,637 |
| Operating Income | -$92,280 | -$40,667 | -$37,241 | -$36,833 |
| % Margin | -399.9% | -709% | -1,704.1% | – |
| Other Income/Exp. Net | -$220,231 | -$9,956 | -$4,033 | $5,357 |
| Pre-Tax Income | -$312,511 | -$50,623 | -$40,025 | -$24,579 |
| Tax Expense | -$24,943 | $0 | $0 | $0 |
| Net Income | -$288,933 | -$50,623 | -$42,809 | -$18,506 |
| % Margin | -1,252.2% | -882.5% | -1,958.8% | – |
| EPS | -0.65 | -0.31 | -0.31 | -0.15 |
| % Growth | -109.7% | 0% | -106.7% | – |
| EPS Diluted | -0.65 | -0.31 | -0.31 | -0.15 |
| Weighted Avg Shares Out | 444,124 | 161,708 | 137,685 | 120,134 |
| Weighted Avg Shares Out Dil | 444,124 | 161,708 | 137,685 | 120,134 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $123 |
| Interest Expense | $8,459 | $2,465 | $863 | $123 |
| Depreciation & Amortization | $30,483 | $994 | $2,245 | $701 |
| EBITDA | -$273,568 | -$42,799 | -$36,917 | -$30,291 |
| % Margin | -1,185.6% | -746.1% | -1,689.2% | – |