Minerva Intelligence Inc.
MVAIF · OTC
12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |
|---|---|---|---|---|
| Revenue | $105 | $1,049 | $341 | $185 |
| % Growth | -90% | 208.1% | 84.5% | – |
| Cost of Goods Sold | $0 | $0 | $0 | $0 |
| Gross Profit | $105 | $1,049 | $341 | $185 |
| % Margin | 100% | 100% | 100% | 100% |
| R&D Expenses | $0 | $19 | $0 | $12 |
| G&A Expenses | $1,877 | $3,365 | $2,925 | $2,840 |
| SG&A Expenses | $2,076 | $3,663 | $3,150 | $2,992 |
| Sales & Mktg Exp. | $199 | $298 | $225 | $152 |
| Other Operating Expenses | $0 | $0 | $0 | -$857 |
| Operating Expenses | $2,294 | $3,876 | $3,329 | $3,164 |
| Operating Income | -$2,223 | -$2,827 | -$2,989 | -$2,979 |
| % Margin | -2,119.6% | -269.4% | -877.6% | -1,614% |
| Other Income/Exp. Net | $172 | -$12 | $215 | -$1,111 |
| Pre-Tax Income | -$2,052 | -$2,839 | -$2,774 | -$4,090 |
| Tax Expense | $439 | $0 | $0 | $0 |
| Net Income | -$2,480 | -$2,839 | -$2,774 | -$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 | $0 | $2 | $30 | $44 |
| Interest Expense | $11 | $2 | $4 | $2 |
| Depreciation & Amortization | $148 | $194 | $180 | $160 |
| EBITDA | -$1,917 | -$2,631 | -$2,615 | -$3,970 |
| % Margin | -1,827.3% | -250.7% | -767.9% | -2,150.4% |