Manitok Energy Inc.
MKRYF · OTC
12/31/2016 | 12/31/2015 | 12/31/2014 | 12/31/2013 | |
|---|---|---|---|---|
| Revenue | $48,103 | $56,983 | $107,822 | $85,950 |
| % Growth | -15.6% | -47.2% | 25.4% | – |
| Cost of Goods Sold | $32,977 | $41,968 | $44,405 | $31,987 |
| Gross Profit | $15,126 | $15,015 | $63,417 | $53,963 |
| % Margin | 31.4% | 26.3% | 58.8% | 62.8% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $7,182 | $7,272 | $7,467 | $7,031 |
| SG&A Expenses | $9,415 | $10,803 | $13,012 | $11,333 |
| Sales & Mktg Exp. | $2,233 | $3,531 | $5,545 | $4,302 |
| Other Operating Expenses | $24,269 | -$2,208 | $2,565 | $29,989 |
| Operating Expenses | $33,684 | $8,595 | $15,577 | $41,322 |
| Operating Income | -$18,558 | $6,420 | $47,840 | $12,641 |
| % Margin | -38.6% | 11.3% | 44.4% | 14.7% |
| Other Income/Exp. Net | -$13,782 | -$41,540 | -$50,055 | -$4,977 |
| Pre-Tax Income | -$32,340 | -$35,120 | -$2,215 | $7,664 |
| Tax Expense | -$7,646 | -$7,925 | $1,372 | $4,049 |
| Net Income | -$24,694 | -$27,195 | -$3,587 | $3,615 |
| % Margin | -51.3% | -47.7% | -3.3% | 4.2% |
| EPS | -0.18 | -0.5 | -0.055 | 0.05 |
| % Growth | 64% | -802.5% | -209.9% | – |
| EPS Diluted | -0.18 | -0.5 | -0.055 | 0.05 |
| Weighted Avg Shares Out | 191,244 | 76,293 | 69,366 | 70,655 |
| Weighted Avg Shares Out Dil | 191,244 | 76,293 | 69,366 | 72,596 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $28 | $104 |
| Interest Expense | $6,130 | $4,933 | $1,249 | $853 |
| Depreciation & Amortization | $19,957 | $27,382 | $26,552 | $19,644 |
| EBITDA | -$6,253 | -$2,805 | $23,334 | $27,881 |
| % Margin | -13% | -4.9% | 21.6% | 32.4% |