Mirriad Advertising plc
MMDDF · OTC
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 | $0 | $0 | $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 | $0 | $0 | $0 | $0 |
| Operating Expenses | $9,476 | $12,967 | $16,417 | $13,744 |
| Operating Income | -$8,822 | -$11,477 | -$15,888 | -$12,019 |
| % Margin | -879.6% | -636.6% | -1,054.1% | -598.1% |
| Other Income/Exp. Net | $97 | $110 | $49 | -$1 |
| 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% |