Saddle Ranch Media, Inc.
SRMX · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $235 | $135 | $25 | $20 |
| % Growth | 74.4% | 442.9% | 22.7% | – |
| Cost of Goods Sold | $692 | $590 | $589 | $413 |
| Gross Profit | -$457 | -$456 | -$564 | -$393 |
| % Margin | -194% | -337.7% | -2,272% | -1,942% |
| R&D Expenses | $42 | $64 | $81 | $137 |
| G&A Expenses | $557 | $646 | $508 | $455 |
| SG&A Expenses | $577 | $543 | $309 | $223 |
| Sales & Mktg Exp. | $0 | $0 | $378 | $175 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $619 | $607 | $390 | $361 |
| Operating Income | -$1,076 | -$1,062 | -$955 | -$754 |
| % Margin | -457.2% | -787.6% | -3,841.9% | -3,723.5% |
| Other Income/Exp. Net | -$492 | -$68 | $29 | -$3,365 |
| Pre-Tax Income | -$1,568 | -$1,131 | -$926 | -$4,118 |
| Tax Expense | $0 | $0 | $2 | $0 |
| Net Income | -$1,568 | -$1,131 | -$928 | -$4,118 |
| % Margin | -666.2% | -838.4% | -3,735% | -20,343.8% |
| EPS | -0 | -0 | -0 | -0 |
| % Growth | 0% | 0% | 75% | – |
| EPS Diluted | -0 | -0 | -0 | -0 |
| Weighted Avg Shares Out | 14,023,613 | 12,661,021 | 10,956,007 | 9,427,227 |
| Weighted Avg Shares Out Dil | 14,023,613 | 12,661,021 | 10,956,007 | 9,427,227 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $29 | $96 |
| Interest Expense | $139 | $92 | $1 | $0 |
| Depreciation & Amortization | $21 | $20 | $10 | $4,218 |
| EBITDA | -$1,408 | -$1,019 | -$916 | $96 |
| % Margin | -598.6% | -755.6% | -3,685.5% | 471.8% |