FG Merger Corp.
FGMCW · NASDAQ
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $10,746 | $8,152 | $0 | $0 |
| % Growth | 31.8% | – | – | – |
| Cost of Goods Sold | $2,496 | $2,029 | $0 | $0 |
| Gross Profit | $8,250 | $6,122 | $0 | $0 |
| % Margin | 76.8% | 75.1% | – | – |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $922 | $2 |
| SG&A Expenses | $20,754 | $15,124 | $922 | $2 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $506 | $0 | $171 | $0 |
| Operating Expenses | $21,260 | $15,124 | $1,093 | $2 |
| Operating Income | -$15,507 | -$10,277 | -$1,093 | -$2 |
| % Margin | -144.3% | -126.1% | – | – |
| Other Income/Exp. Net | -$17,695 | -$5,644 | $1,182 | $0 |
| Pre-Tax Income | -$33,202 | -$15,920 | $89 | -$2 |
| Tax Expense | $0 | $0 | $215 | $0 |
| Net Income | -$33,202 | -$15,920 | -$126 | -$2 |
| % Margin | -309% | -195.3% | – | – |
| EPS | -45.78 | -2.17 | -0.019 | 0 |
| % Growth | -2,009.7% | -11,504.3% | – | – |
| EPS Diluted | -45.78 | -2.17 | -0.062 | 0 |
| Weighted Avg Shares Out | 725 | 7,350 | 6,743 | 0 |
| Weighted Avg Shares Out Dil | 725 | 7,350 | 2,043 | 0 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | -$1,428 | -$1,109 | $0 | $0 |
| Depreciation & Amortization | $3,003 | $1,275 | -$1,182 | $237 |
| EBITDA | -$12,504 | -$9,002 | -$1,093 | -$2 |
| % Margin | -116.4% | -110.4% | – | – |