Minerva Intelligence Inc.
MVAI.V · TSXV
12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |
|---|---|---|---|---|
| Revenue | CA$105 | CA$1,049 | CA$341 | CA$185 |
| % Growth | -90% | 208.1% | 84.5% | – |
| Cost of Goods Sold | CA$0 | CA$0 | CA$0 | CA$0 |
| Gross Profit | CA$105 | CA$1,049 | CA$341 | CA$185 |
| % Margin | 100% | 100% | 100% | 100% |
| R&D Expenses | CA$0 | CA$19 | CA$0 | CA$12 |
| G&A Expenses | CA$1,877 | CA$3,365 | CA$2,925 | CA$2,840 |
| SG&A Expenses | CA$2,076 | CA$3,663 | CA$3,150 | CA$2,992 |
| Sales & Mktg Exp. | CA$199 | CA$298 | CA$225 | CA$152 |
| Other Operating Expenses | CA$0 | CA$0 | CA$0 | -CA$857 |
| Operating Expenses | CA$2,294 | CA$3,876 | CA$3,329 | CA$3,164 |
| Operating Income | -CA$2,223 | -CA$2,827 | -CA$2,989 | -CA$2,979 |
| % Margin | -2,119.6% | -269.4% | -877.6% | -1,614% |
| Other Income/Exp. Net | CA$172 | -CA$12 | CA$215 | -CA$1,111 |
| Pre-Tax Income | -CA$2,052 | -CA$2,839 | -CA$2,774 | -CA$4,090 |
| Tax Expense | CA$439 | CA$2 | CA$4 | CA$0 |
| Net Income | -CA$2,480 | -CA$2,839 | -CA$2,774 | -CA$4,090 |
| % Margin | -2,364.1% | -270.5% | -814.4% | -2,215.6% |
| EPS | -0.032 | -0.052 | -0.062 | -0.098 |
| % Growth | 37.6% | 16.9% | 36.4% | – |
| EPS Diluted | -0.032 | -0.052 | -0.062 | -0.098 |
| Weighted Avg Shares Out | 76,958 | 55,042 | 44,675 | 41,847 |
| Weighted Avg Shares Out Dil | 76,958 | 55,042 | 44,675 | 41,847 |
| Supplemental Information | – | – | – | – |
| Interest Income | CA$0 | CA$2 | CA$30 | CA$44 |
| Interest Expense | CA$11 | CA$2 | CA$4 | CA$2 |
| Depreciation & Amortization | CA$148 | CA$194 | CA$180 | CA$160 |
| EBITDA | -CA$1,917 | -CA$2,631 | -CA$2,615 | -CA$3,970 |
| % Margin | -1,827.3% | -250.7% | -767.9% | -2,150.4% |