Beonic Limited
SFIIF · OTC
6/30/2025 | 12/30/2024 | 6/30/2024 | 12/30/2023 | |
|---|---|---|---|---|
| Revenue | $11,445 | $10,564 | $11,718 | $12,344 |
| % Growth | 8.3% | -9.8% | -5.1% | – |
| Cost of Goods Sold | $7,881 | $8,251 | $10,288 | $10,909 |
| Gross Profit | $3,564 | $2,313 | $1,430 | $1,435 |
| % Margin | 31.1% | 21.9% | 12.2% | 11.6% |
| R&D Expenses | $535 | $2,089 | $445 | $2,009 |
| G&A Expenses | $1,295 | $1,124 | $1,620 | $2,003 |
| SG&A Expenses | $1,687 | $1,568 | $2,203 | $2,683 |
| Sales & Mktg Exp. | $223 | $225 | $364 | $425 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $2,222 | $3,657 | $2,648 | $4,917 |
| Operating Income | $1,342 | -$1,345 | -$1,218 | -$3,482 |
| % Margin | 11.7% | -12.7% | -10.4% | -28.2% |
| Other Income/Exp. Net | -$2,081 | -$808 | -$2,191 | -$163 |
| Pre-Tax Income | -$739 | -$2,152 | -$3,408 | -$3,644 |
| Tax Expense | $161 | $115 | $151 | $214 |
| Net Income | -$899 | -$2,268 | -$3,559 | -$3,859 |
| % Margin | -7.9% | -21.5% | -30.4% | -31.3% |
| EPS | -0.013 | -0.038 | -0.008 | -0.009 |
| % Growth | 65.1% | -368.3% | 8.9% | – |
| EPS Diluted | -0.013 | -0.038 | -0.008 | -0.009 |
| Weighted Avg Shares Out | 67,505 | 59,135 | 434,699 | 431,805 |
| Weighted Avg Shares Out Dil | 67,496 | 59,135 | 434,679 | 431,761 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | -$163 | $163 |
| Interest Expense | $381 | $397 | $0 | $0 |
| Depreciation & Amortization | $1,045 | $2,529 | $1,393 | $226 |
| EBITDA | $687 | $773 | -$1,689 | -$3,256 |
| % Margin | 6% | 7.3% | -14.4% | -26.4% |