LiveWire Ergogenics, Inc.
LVVV · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $304 | $1,634 | $1,938 | $851 |
| % Growth | -81.4% | -15.7% | 127.7% | – |
| Cost of Goods Sold | $19 | $39 | $133 | $150 |
| Gross Profit | $285 | $1,594 | $1,805 | $702 |
| % Margin | 93.8% | 97.6% | 93.1% | 82.4% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $166 | $764 | $1,160 | $3,192 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $166 | $764 | $1,160 | $3,192 |
| Operating Income | $119 | $830 | $645 | -$2,490 |
| % Margin | 39.3% | 50.8% | 33.3% | -292.5% |
| Other Income/Exp. Net | -$41 | $92 | $39 | -$942 |
| Pre-Tax Income | $79 | $922 | $684 | -$3,432 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | $79 | $922 | $684 | -$3,432 |
| % Margin | 25.9% | 56.4% | 35.3% | -403.2% |
| EPS | 0 | 0.001 | 0 | -0.002 |
| % Growth | -100% | 25% | 118.2% | – |
| EPS Diluted | 0 | 0.001 | 0 | -0.002 |
| Weighted Avg Shares Out | 1,881,696 | 1,848,304 | 1,791,626 | 1,576,733 |
| Weighted Avg Shares Out Dil | 1,884,948 | 1,939,495 | 1,877,817 | 1,576,733 |
| Supplemental Information | – | – | – | – |
| Interest Income | $184 | $347 | $289 | $178 |
| Interest Expense | $224 | $245 | $249 | $605 |
| Depreciation & Amortization | $19 | $39 | $133 | $150 |
| EBITDA | $322 | $1,216 | $1,067 | -$2,678 |
| % Margin | 105.9% | 74.4% | 55.1% | -314.6% |