MAV Beauty Brands Inc.
MAVBF · OTC
12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |
|---|---|---|---|---|
| Revenue | $91 | $107 | $117 | $108 |
| % Growth | -15.4% | -8.1% | 7.4% | – |
| Cost of Goods Sold | $52 | $63 | $62 | $57 |
| Gross Profit | $38 | $44 | $54 | $52 |
| % Margin | 42.4% | 41% | 46.5% | 47.8% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $0 | $0 | $0 | $0 |
| SG&A Expenses | $28 | $28 | $30 | $27 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $11 | -$2 | -$1 | -$1 |
| Operating Expenses | $38 | $32 | $34 | $31 |
| Operating Income | -$145 | $8 | $18 | $19 |
| % Margin | -160.2% | 7.8% | 15.4% | 17.7% |
| Other Income/Exp. Net | -$3 | -$133 | -$9 | -$12 |
| Pre-Tax Income | -$148 | -$122 | $9 | $9 |
| Tax Expense | $8 | -$24 | $2 | $5 |
| Net Income | -$156 | -$98 | $7 | $4 |
| % Margin | -171.8% | -91.1% | 5.6% | 3.8% |
| EPS | -4.24 | -2.66 | 0.19 | 0.11 |
| % Growth | -59.4% | -1,500% | 72.7% | – |
| EPS Diluted | -4.24 | -2.66 | 0.16 | 0.1 |
| Weighted Avg Shares Out | 37 | 37 | 37 | 37 |
| Weighted Avg Shares Out Dil | 37 | 37 | 42 | 41 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $8 | $6 | $6 | $7 |
| Depreciation & Amortization | $4 | $4 | $4 | $4 |
| EBITDA | -$137 | -$110 | $19 | $26 |
| % Margin | -150.6% | -102.9% | 16% | 24% |