Xebra Brands Ltd.
XBRAF · OTC
2/28/2024 | 2/28/2023 | 2/28/2022 | 2/28/2021 | |
|---|---|---|---|---|
| Revenue | $107 | $159 | $0 | $0 |
| % Growth | -32.8% | – | – | – |
| Cost of Goods Sold | $415 | $175 | $603 | $550 |
| Gross Profit | -$308 | -$16 | -$603 | -$550 |
| % Margin | -288.6% | -10.1% | – | – |
| R&D Expenses | $0 | $0 | $0 | $0 |
| G&A Expenses | $696 | $1,701 | $1,620 | $1,248 |
| SG&A Expenses | $696 | $1,748 | $1,625 | $1,280 |
| Sales & Mktg Exp. | $0 | $47 | $4 | $32 |
| Other Operating Expenses | $550 | $1,165 | $1,220 | $550 |
| Operating Expenses | $1,246 | $2,913 | $2,844 | $1,830 |
| Operating Income | -$1,555 | -$2,929 | -$3,448 | -$1,803 |
| % Margin | -1,454.8% | -1,842.9% | – | – |
| Other Income/Exp. Net | -$404 | -$1,179 | -$1,089 | -$78 |
| Pre-Tax Income | -$1,958 | -$4,108 | -$4,536 | -$1,881 |
| Tax Expense | $0 | $0 | $1,606 | -$14 |
| Net Income | -$1,957 | -$4,024 | -$6,143 | -$1,860 |
| % Margin | -1,831.8% | -2,531.8% | – | – |
| EPS | -0.036 | -0.11 | -0.25 | -0.074 |
| % Growth | 67.2% | 56% | -238.3% | – |
| EPS Diluted | -0.036 | -0.11 | -0.25 | -0.074 |
| Weighted Avg Shares Out | 54,236 | 38,994 | 24,308 | 25,058 |
| Weighted Avg Shares Out Dil | 54,236 | 38,994 | 24,308 | 25,058 |
| Supplemental Information | – | – | – | – |
| Interest Income | $0 | $0 | $1 | $0 |
| Interest Expense | $0 | $0 | $7 | $8 |
| Depreciation & Amortization | $60 | $108 | $603 | $550 |
| EBITDA | -$1,495 | -$2,821 | -$3,926 | -$1,288 |
| % Margin | -1,399.1% | -1,774.7% | – | – |