Mirriad Advertising plc
MIRI.L · LSE
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | £1,003 | £1,803 | £1,507 | £2,010 |
| % Growth | -44.4% | 19.6% | -25% | – |
| Cost of Goods Sold | £349 | £313 | £726 | £734 |
| Gross Profit | £654 | £1,490 | £781 | £1,276 |
| % Margin | 65.2% | 82.6% | 51.8% | 63.5% |
| R&D Expenses | £3,079 | £3,260 | £4,000 | £3,100 |
| G&A Expenses | £9,476 | £12,967 | £16,870 | £13,689 |
| SG&A Expenses | £9,476 | £12,967 | £12,417 | £10,644 |
| Sales & Mktg Exp. | £0 | £0 | -£4,453 | -£3,044 |
| Other Operating Expenses | -£3,079 | -£3,260 | £0 | £0 |
| Operating Expenses | £9,476 | £12,967 | £16,417 | £13,744 |
| Operating Income | -£8,822 | -£11,477 | -£15,888 | -£12,468 |
| % Margin | -879.6% | -636.6% | -1,054.1% | -620.4% |
| Other Income/Exp. Net | £97 | £110 | £49 | £448 |
| Pre-Tax Income | -£8,725 | -£11,367 | -£15,839 | -£12,020 |
| Tax Expense | -£317 | -£432 | -£492 | -£1,048 |
| Net Income | -£8,408 | -£10,935 | -£15,347 | -£10,972 |
| % Margin | -838.3% | -606.5% | -1,018.2% | -546% |
| EPS | -0.01 | -0.027 | -0.055 | -0.039 |
| % Growth | 62.3% | 50.4% | -39.9% | – |
| EPS Diluted | -0.01 | -0.027 | -0.055 | -0.039 |
| Weighted Avg Shares Out | 814,913 | 400,077 | 279,181 | 279,092 |
| Weighted Avg Shares Out Dil | 814,913 | 400,077 | 279,181 | 279,092 |
| Supplemental Information | – | – | – | – |
| Interest Income | £97 | £111 | £72 | £10 |
| Interest Expense | £0 | £1 | £23 | £11 |
| Depreciation & Amortization | £234 | £316 | £440 | £440 |
| EBITDA | -£8,491 | -£11,050 | -£15,376 | -£11,569 |
| % Margin | -846.6% | -612.9% | -1,020.1% | -575.7% |