Rogue One, Inc.
ROAG · OTC
9/30/2021 | 6/30/2021 | 3/31/2021 | 12/31/2020 | |
|---|---|---|---|---|
| Revenue | $1,198 | $0 | $0 | $0 |
| % Growth | – | – | – | – |
| Cost of Goods Sold | $1 | $57 | $57 | $59,955 |
| Gross Profit | $0 | -$57 | -$57 | $0 |
| % Margin | 0% | – | – | – |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $301 | $108 | $290 | $80 |
| SG&A Expenses | $0 | $108 | $18 | $80 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $17 | $57,000 | $215 | $45 |
| Operating Expenses | $318 | $51 | $233 | $80 |
| Operating Income | -$0 | -$108 | -$290 | -$80 |
| % Margin | -0% | – | – | – |
| Other Income/Exp. Net | -$0 | -$353 | -$241 | $3,059 |
| Pre-Tax Income | -$0 | -$461 | -$531 | $2,676 |
| Tax Expense | $173 | $67 | $78 | $0 |
| Net Income | -$423 | -$528 | -$609 | $2,676 |
| % Margin | -35.3% | – | – | – |
| EPS | -0.004 | -0.005 | -0.006 | 0.029 |
| % Growth | 17.8% | 25% | -120.8% | – |
| EPS Diluted | -0.004 | -0.005 | -0.006 | 0.029 |
| Weighted Avg Shares Out | 115,739 | 116,935 | 102,120 | 92,595 |
| Weighted Avg Shares Out Dil | 115,739 | 116,935 | 102,120 | 92,595 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $72 | $67 | $78 | $78 |
| Depreciation & Amortization | $17 | $56 | $21 | $55 |
| EBITDA | $41 | -$108 | -$431 | -$80 |
| % Margin | 3.4% | – | – | – |