Resonate Blends, Inc.
KOAN · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $1,896 | $16 | $50 | $27 |
| % Growth | 11,414.5% | -66.7% | 83.1% | – |
| Cost of Goods Sold | $660 | $114 | $33 | $19 |
| Gross Profit | $1,236 | -$98 | $16 | $8 |
| % Margin | 65.2% | -593.1% | 33.2% | 29.2% |
| R&D Expenses | $62 | $0 | $0 | $0 |
| G&A Expenses | $2,188 | $278 | $1,019 | $1,522 |
| SG&A Expenses | $2,872 | $302 | $1,398 | $2,134 |
| Sales & Mktg Exp. | $683 | $24 | $379 | $612 |
| Other Operating Expenses | $0 | $0 | $8 | $405 |
| Operating Expenses | $2,934 | $302 | $1,406 | $2,539 |
| Operating Income | -$1,698 | -$399 | -$1,389 | -$2,531 |
| % Margin | -89.5% | -2,424.2% | -2,806.8% | -9,364.8% |
| Other Income/Exp. Net | -$436 | -$1,017 | $2,043 | -$2,342 |
| Pre-Tax Income | -$2,133 | -$1,416 | $654 | -$4,873 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | -$2,133 | -$1,416 | $2,868 | -$5,020 |
| % Margin | -112.5% | -8,598.4% | 5,794.6% | -18,569.9% |
| EPS | -0.022 | -0.018 | 0.038 | -0.16 |
| % Growth | -22.6% | -146.6% | 123.8% | – |
| EPS Diluted | -0.022 | -0.018 | 0.038 | -0.16 |
| Weighted Avg Shares Out | 98,093 | 80,014 | 75,438 | 31,086 |
| Weighted Avg Shares Out Dil | 98,093 | 80,014 | 75,438 | 31,086 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $182 | $0 |
| Interest Expense | $351 | $797 | $150 | $393 |
| Depreciation & Amortization | $17 | $9 | $8 | $5 |
| EBITDA | -$1,776 | -$610 | $811 | -$4,475 |
| % Margin | -93.6% | -3,703.1% | 1,639.2% | -16,556.5% |