Star Vault AB (publ)
SRVTF · OTC
12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |
|---|---|---|---|---|
| Revenue | $10,672 | $6,681 | $16,097 | $6,691 |
| % Growth | 59.7% | -58.5% | 140.6% | – |
| Cost of Goods Sold | $8 | $36 | $140 | $130 |
| Gross Profit | $10,663 | $6,645 | $15,956 | $6,561 |
| % Margin | 99.9% | 99.5% | 99.1% | 98.1% |
| R&D Expenses | $7,008 | $6,937 | $6,379 | $4,581 |
| G&A Expenses | $4,402 | $7,317 | $7,135 | $1,374 |
| SG&A Expenses | $4,402 | $7,317 | $7,135 | $1,374 |
| Sales & Mktg Exp. | $0 | $0 | $0 | $0 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $11,411 | $14,254 | $13,513 | $5,955 |
| Operating Income | -$747 | -$7,609 | $2,443 | $606 |
| % Margin | -7% | -113.9% | 15.2% | 9.1% |
| Other Income/Exp. Net | $38 | $66 | $26 | $2 |
| Pre-Tax Income | -$709 | -$7,543 | $2,468 | $608 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | -$709 | -$7,543 | $2,468 | $608 |
| % Margin | -6.6% | -112.9% | 15.3% | 9.1% |
| EPS | -0.002 | -0.023 | 0.009 | 0.002 |
| % Growth | 92.6% | -356.7% | 400% | – |
| EPS Diluted | -0.002 | -0.023 | 0.009 | 0.002 |
| Weighted Avg Shares Out | 422,772 | 327,250 | 265,784 | 338,922 |
| Weighted Avg Shares Out Dil | 421,053 | 327,242 | 265,781 | 338,893 |
| Supplemental Information | – | – | – | – |
| Interest Income | $38 | $67 | $26 | $3 |
| Interest Expense | $0 | $1 | $0 | $2 |
| Depreciation & Amortization | $0 | $3,512 | $3,269 | $1,046 |
| EBITDA | -$709 | -$4,030 | $5,738 | $1,655 |
| % Margin | -6.6% | -60.3% | 35.6% | 24.7% |