Voyant International Corp.
VOYT · OTC
9/30/2009 | 6/30/2009 | 3/31/2009 | 12/31/2008 | |
|---|---|---|---|---|
| Revenue | $126 | $80 | $136 | $153 |
| % Growth | 57.3% | -41.1% | -10.8% | – |
| Cost of Goods Sold | $0 | $21 | $19 | $97 |
| Gross Profit | $126 | $59 | $117 | $56 |
| % Margin | 100% | 73.9% | 85.7% | 36.6% |
| R&D Expenses | $434 | $355 | $462 | $620 |
| G&A Expenses | $743 | $757 | $1,033 | $0 |
| SG&A Expenses | $971 | $878 | $1,206 | $1,622 |
| Sales & Mktg Exp. | $228 | $122 | $173 | $0 |
| Other Operating Expenses | $809 | $0 | $0 | $567 |
| Operating Expenses | $2,213 | $1,233 | $1,668 | $2,809 |
| Operating Income | -$2,087 | -$1,174 | -$1,551 | -$2,753 |
| % Margin | -1,653.3% | -1,463% | -1,138.9% | -1,803% |
| Other Income/Exp. Net | -$590 | -$760 | -$1,313 | -$1,788 |
| Pre-Tax Income | -$2,677 | -$1,934 | -$2,864 | -$4,541 |
| Tax Expense | $0 | $0 | $2 | $1 |
| Net Income | -$2,677 | -$1,934 | -$2,866 | -$4,542 |
| % Margin | -2,121.1% | -2,410.5% | -2,104.6% | -2,974.7% |
| EPS | -0.01 | -0.01 | -0.02 | 0 |
| % Growth | 0% | 50% | – | – |
| EPS Diluted | -0.01 | -0.01 | -0.02 | 0 |
| Weighted Avg Shares Out | 217,223 | 202,003 | 175,585 | 0 |
| Weighted Avg Shares Out Dil | 217,223 | 202,003 | 175,585 | 0 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $646 | $778 | $1,285 | $0 |
| Depreciation & Amortization | $431 | $552 | $1,017 | $3,248 |
| EBITDA | -$1,600 | -$605 | -$562 | -$395 |
| % Margin | -1,267.8% | -753.6% | -412.5% | -258.6% |