Messaben Corp.
MSBN · OTC
12/31/2013 | 12/31/2012 | 12/31/2011 | 12/31/2010 | |
|---|---|---|---|---|
| Revenue | $26,212 | $58,083 | $104,215 | $114,171 |
| % Growth | -54.9% | -44.3% | -8.7% | – |
| Cost of Goods Sold | $24,162 | $53,480 | $88,523 | $94,911 |
| Gross Profit | $2,049 | $4,603 | $15,692 | $19,261 |
| % Margin | 7.8% | 7.9% | 15.1% | 16.9% |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $2,197 | $2,970 | $2,523 | $3,771 |
| SG&A Expenses | $5,151 | $5,057 | $6,149 | $7,812 |
| Sales & Mktg Exp. | $2,954 | $2,087 | $3,626 | $4,041 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $6,907 | $8,380 | -$454 | $7,812 |
| Operating Income | -$5,287 | -$1,922 | $16,146 | $11,449 |
| % Margin | -20.2% | -3.3% | 15.5% | 10% |
| Other Income/Exp. Net | -$31,091 | $821 | $6,589 | -$44 |
| Pre-Tax Income | -$36,378 | -$1,101 | $16,132 | $13,239 |
| Tax Expense | $166 | $0 | $1 | $4 |
| Net Income | -$36,378 | -$1,101 | $16,130 | $13,235 |
| % Margin | -138.8% | -1.9% | 15.5% | 11.6% |
| EPS | -2.17 | -0.066 | 0.96 | 0.85 |
| % Growth | -3,202.9% | -106.8% | 12.9% | – |
| EPS Diluted | -2.17 | -0.066 | 0.92 | 0.77 |
| Weighted Avg Shares Out | 16,775 | 16,775 | 16,775 | 15,620 |
| Weighted Avg Shares Out Dil | 16,775 | 16,775 | 17,590 | 17,087 |
| Supplemental Information | – | – | – | – |
| Interest Income | $480 | $107 | $12 | $3 |
| Interest Expense | $166 | $0 | $0 | $0 |
| Depreciation & Amortization | $294 | $706 | $1,173 | $10 |
| EBITDA | -$35,918 | -$395 | $17,305 | $13,294 |
| % Margin | -137% | -0.7% | 16.6% | 11.6% |