MediaValet Inc.
VRXWF · OTC
12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | |
|---|---|---|---|---|
| Revenue | $16 | $13 | $9 | $7 |
| % Growth | 27.7% | 37.5% | 25% | – |
| Cost of Goods Sold | $4 | $2 | $2 | $1 |
| Gross Profit | $13 | $10 | $8 | $6 |
| % Margin | 76.9% | 81.2% | 81.8% | 82.8% |
| R&D Expenses | $7 | $9 | $7 | $3 |
| G&A Expenses | $6 | $6 | $4 | $2 |
| SG&A Expenses | $13 | $12 | $10 | $6 |
| Sales & Mktg Exp. | $7 | $7 | $6 | $4 |
| Other Operating Expenses | $0 | $0 | $0 | $0 |
| Operating Expenses | $20 | $22 | $17 | $10 |
| Operating Income | -$7 | -$11 | -$9 | -$4 |
| % Margin | -43% | -86.6% | -100.9% | -48.3% |
| Other Income/Exp. Net | -$1 | $0 | -$0 | -$0 |
| Pre-Tax Income | -$8 | -$11 | -$9 | -$4 |
| Tax Expense | $0 | $0 | $0 | $0 |
| Net Income | -$8 | -$11 | -$9 | -$4 |
| % Margin | -50.9% | -86.4% | -101.7% | -52.1% |
| EPS | -0.19 | -0.28 | -0.25 | -0.12 |
| % Growth | 32.1% | -12% | -108.3% | – |
| EPS Diluted | -0.19 | -0.28 | -0.25 | -0.12 |
| Weighted Avg Shares Out | 43 | 39 | 38 | 32 |
| Weighted Avg Shares Out Dil | 43 | 39 | 38 | 32 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $0 | $0 |
| Interest Expense | $0 | $0 | $0 | $0 |
| Depreciation & Amortization | $1 | $0 | $0 | $0 |
| EBITDA | -$8 | -$11 | -$9 | -$3 |
| % Margin | -45.9% | -82.9% | -97.2% | -45.8% |