Samsara Luggage, Inc.
SAML · OTC
9/30/2024 | 6/30/2024 | 3/31/2024 | 12/31/2023 | |
|---|---|---|---|---|
| Revenue | $666 | $929 | $1,099 | $3 |
| % Growth | -28.3% | -15.5% | 36,533.3% | – |
| Cost of Goods Sold | $404 | $620 | $779 | $5 |
| Gross Profit | $262 | $309 | $320 | -$2 |
| % Margin | 39.3% | 33.3% | 29.1% | -66.7% |
| R&D Expenses | $0 | $0 | $0 | -$43 |
| G&A Expenses | $1,145 | $584 | $1,232 | $85 |
| SG&A Expenses | $1,145 | $584 | $1,234 | $154 |
| Sales & Mktg Exp. | $0 | $0 | $2 | $69 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $1,145 | $584 | $1,234 | $111 |
| Operating Income | -$883 | -$275 | -$914 | -$113 |
| % Margin | -132.6% | -29.6% | -83.2% | -3,766.7% |
| Other Income/Exp. Net | -$17 | $15 | -$79 | $845 |
| Pre-Tax Income | -$900 | -$260 | -$993 | $732 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | -$920 | -$284 | -$1,000 | $732 |
| % Margin | -138.1% | -30.6% | -91% | 24,400% |
| EPS | -0.002 | -0.003 | -0.01 | 0.053 |
| % Growth | 39.3% | 72% | -119% | – |
| EPS Diluted | -0.002 | -0.003 | -0.01 | 0.053 |
| Weighted Avg Shares Out | 555,631 | 102,293 | 100,094 | 13,922 |
| Weighted Avg Shares Out Dil | 555,631 | 102,293 | 100,094 | 13,922 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $4 | $0 | $4 | $27 |
| Depreciation & Amortization | $13 | $15 | $69 | $1 |
| EBITDA | -$883 | -$245 | -$920 | $760 |
| % Margin | -132.6% | -26.4% | -83.7% | 25,325% |