Messaben Corp.
MSBN · OTC
9/30/2014 | 6/30/2014 | 3/31/2014 | 12/31/2013 | |
|---|---|---|---|---|
| Revenue | $8,650 | $3,846 | $4,445 | $5,454 |
| % Growth | 124.9% | -13.5% | -18.5% | – |
| Cost of Goods Sold | $7,749 | $3,581 | $4,309 | $5,146 |
| Gross Profit | $902 | $265 | $135 | $308 |
| % Margin | 10.4% | 6.9% | 3% | 5.6% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $130 | $185 | $176 | $1,086 |
| SG&A Expenses | $318 | $556 | $568 | $2,089 |
| Sales & Mktg Exp. | $188 | $371 | $392 | $1,003 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $720 | $2,242 | $1,445 | $1,250 |
| Operating Income | $1,111 | -$1,977 | -$2,978 | -$1,936 |
| % Margin | 12.8% | -51.4% | -67% | -35.5% |
| Other Income/Exp. Net | $974 | -$51 | $6 | -$531 |
| Pre-Tax Income | $2,085 | -$2,028 | -$2,972 | -$2,467 |
| Tax Expense | $0 | $0 | $28 | $0 |
| Net Income | $2,085 | -$2,028 | -$2,972 | -$2,467 |
| % Margin | 24.1% | -52.7% | -66.9% | -45.2% |
| EPS | 0.12 | -0.12 | -0.18 | -0.15 |
| % Growth | 200% | 33.3% | -20% | – |
| EPS Diluted | 0.12 | -0.12 | -0.18 | -0.15 |
| Weighted Avg Shares Out | 16,775 | 16,775 | 16,775 | 16,775 |
| Weighted Avg Shares Out Dil | 16,775 | 16,775 | 16,775 | 16,775 |
| Supplemental Information | – | – | – | – |
| Interest Income | $1,039 | $0 | $0 | $8 |
| Interest Expense | $65 | $49 | $28 | $42 |
| Depreciation & Amortization | $6 | $5 | $5 | $6 |
| EBITDA | $1,001 | -$1,974 | -$2,938 | -$2,419 |
| % Margin | 11.6% | -51.3% | -66.1% | -44.4% |