Modern Plant Based Foods Inc.
MDRNF · OTC
5/31/2025 | 2/28/2025 | 11/30/2024 | 8/31/2024 | |
|---|---|---|---|---|
| Revenue | $145 | $164 | $189 | $104 |
| % Growth | -11.6% | -13.2% | 81.7% | – |
| Cost of Goods Sold | $114 | $121 | $152 | $86 |
| Gross Profit | $31 | $43 | $37 | $18 |
| % Margin | 21.5% | 26.1% | 19.7% | 17.4% |
| R&D Expenses | $1 | $0 | $0 | $8 |
| G&A Expenses | $96 | $57 | $244 | $390 |
| SG&A Expenses | $99 | $61 | $246 | $387 |
| Sales & Mktg Exp. | $3 | $4 | $2 | -$3 |
| Other Operating Expenses | $59 | $62 | $230 | $74 |
| Operating Expenses | $159 | $124 | $476 | $469 |
| Operating Income | -$128 | -$81 | -$439 | -$451 |
| % Margin | -88.3% | -49.5% | -232.3% | -433.8% |
| Other Income/Exp. Net | $24 | -$5 | $8 | $179 |
| Pre-Tax Income | -$104 | -$86 | -$431 | -$271 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | -$104 | -$86 | -$431 | -$271 |
| % Margin | -71.9% | -52.5% | -228.1% | -260.6% |
| EPS | -0.01 | -0.007 | -0.052 | -0.033 |
| % Growth | -42.9% | 86.5% | -59.1% | – |
| EPS Diluted | -0.01 | -0.007 | -0.052 | -0.033 |
| Weighted Avg Shares Out | 12,348 | 12,348 | 8,348 | 8,348 |
| Weighted Avg Shares Out Dil | 12,348 | 12,348 | 8,348 | 8,348 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $51 | $50 | $54 | $45 |
| Depreciation & Amortization | $3 | $3 | $4 | $6 |
| EBITDA | -$50 | -$32 | -$373 | -$221 |
| % Margin | -34.3% | -19.7% | -197.4% | -212.6% |