FRX Innovations Inc.
FRXIF · OTC
12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | |
|---|---|---|---|---|
| Revenue | $0 | $3,114 | $6,120 | $5,277 |
| % Growth | -100% | -49.1% | 16% | – |
| Cost of Goods Sold | $0 | $3,166 | $7,109 | $6,598 |
| Gross Profit | $0 | -$51 | -$989 | -$1,322 |
| % Margin | – | -1.7% | -16.2% | -25% |
| R&D Expenses | $0 | $508 | $763 | $841 |
| G&A Expenses | $0 | $5,811 | $1,355 | $2,118 |
| SG&A Expenses | $1,028 | $5,883 | $1,976 | $2,118 |
| Sales & Mktg Exp. | $0 | $73 | $621 | $0 |
| Other Operating Expenses | $0 | $343 | $0 | $0 |
| Operating Expenses | $1,028 | $6,734 | $3,801 | $3,033 |
| Operating Income | -$1,028 | -$6,785 | -$4,790 | -$4,355 |
| % Margin | – | -217.9% | -78.3% | -82.5% |
| Other Income/Exp. Net | $0 | -$7,388 | -$3,942 | -$1,832 |
| Pre-Tax Income | -$1,028 | -$14,173 | -$8,732 | -$6,187 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | -$8,661 | -$14,173 | -$8,732 | -$6,187 |
| % Margin | – | -455.1% | -142.7% | -117.2% |
| EPS | -0.11 | -0.23 | -0.17 | -0.12 |
| % Growth | 52.2% | -35.3% | -41.7% | – |
| EPS Diluted | -0.11 | -0.23 | -0.17 | -0.12 |
| Weighted Avg Shares Out | 81,046 | 61,645 | 52,670 | 51,749 |
| Weighted Avg Shares Out Dil | 81,046 | 61,645 | 52,670 | 51,749 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $8 |
| Interest Expense | $0 | $1,681 | $1,417 | $1,177 |
| Depreciation & Amortization | $0 | $1,070 | $1,079 | $1,121 |
| EBITDA | -$1,028 | -$11,422 | -$6,235 | -$3,889 |
| % Margin | – | -366.8% | -101.9% | -73.7% |