Samsara Luggage, Inc.
SAML · OTC
12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | |
|---|---|---|---|---|
| Revenue | $361 | $1,171 | $345 | $468 |
| % Growth | -69.2% | 239.4% | -26.3% | – |
| Cost of Goods Sold | $208 | $822 | $293 | $285 |
| Gross Profit | $153 | $349 | $52 | $183 |
| % Margin | 42.4% | 29.8% | 15.1% | 39.1% |
| R&D Expenses | $0 | $178 | $332 | $222 |
| G&A Expenses | $439 | $893 | $1,304 | $1,086 |
| SG&A Expenses | $652 | $1,544 | $1,681 | $1,414 |
| Sales & Mktg Exp. | $213 | $651 | $377 | $328 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $652 | $1,722 | $2,013 | $1,636 |
| Operating Income | -$499 | -$1,373 | -$1,961 | -$1,453 |
| % Margin | -138.2% | -117.3% | -568.4% | -310.5% |
| Other Income/Exp. Net | $355 | -$1,033 | -$1,856 | $313 |
| Pre-Tax Income | -$144 | -$2,406 | -$3,817 | -$1,140 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | -$144 | -$2,406 | -$3,817 | -$1,140 |
| % Margin | -39.9% | -205.5% | -1,106.4% | -243.6% |
| EPS | -0.016 | -0.84 | -2.97 | -2.07 |
| % Growth | 98.1% | 71.7% | -43.5% | – |
| EPS Diluted | -0.016 | -0.84 | -2.97 | -2.07 |
| Weighted Avg Shares Out | 9,044 | 2,859 | 1,284 | 550 |
| Weighted Avg Shares Out Dil | 9,044 | 2,859 | 1,284 | 550 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $227 | $1,243 | $109 | $510 |
| Depreciation & Amortization | $3 | $3 | $1 | $1 |
| EBITDA | $86 | -$1,160 | -$3,707 | -$629 |
| % Margin | 23.8% | -99.1% | -1,074.5% | -134.4% |