BLRN
COM:BLADERANGER
Blade Ranger
- Stock
Last Close
63.20
25/11 09:03
Market Cap
31.24M
Beta: -
Volume Today
1.33K
Avg: -
Preview
Full access to financials is available to subscribers only. Please support our work and get full access to all features. You can cancel anytime. If you'd like a demo, free trial or have any questions, please checkout the help page
Mar '19 | Jun '19 | Sep '19 | Dec '19 | Mar '20 | Jun '20 | Sep '20 | Dec '20 | Mar '21 | Jun '21 | Sep '21 | Dec '21 | Mar '22 | Jun '22 | Sep '22 | Dec '22 | Mar '23 | Jun '23 | Dec '23 | Jun '24 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 242.50K - | 242.50K 0% | 330K 36.08% | ||||||||||||||||||
cost of revenue | 24.50K - | 49K 100% | 22K - | 44K 100% | 14K - | 14K 0% | 6.50K - | 6.50K 0% | 103.50K 1,492.31% | 103.50K 0% | 1.13M 989.86% | ||||||||||
gross profit | -24.50K - | -49K 100% | -22K - | -44K 100% | -14K - | -14K 0% | -6.50K - | -6.50K 0% | 139K 2,238.46% | 139K 0% | -798K 674.10% | ||||||||||
selling and marketing expenses | 41K - | 41K 0% | 482K - | 482K 0% | 3.50K - | 3.50K 0% | 296K - | 296K 0% | 340K 14.86% | 340K 0% | 633K 86.18% | ||||||||||
general and administrative expenses | 70K - | 140K 100% | 71K 49.29% | 142K 100% | 218.50K 53.87% | 437K 100% | 224K 48.74% | 448K 100% | 240.50K 46.32% | 240.50K 0% | 487K 102.49% | 487K 0% | 819K 68.17% | 819K 0% | 991.50K 21.06% | 991.50K 0% | 855K 13.77% | 855K 0% | 1.25M 45.61% | 1.75M 40.72% | |
selling general and administrative expenses | 70K - | 140K 100% | 112K 20% | 224K 100% | 218.50K 2.46% | 437K 100% | 706K 61.56% | 1.41M 100% | 240.50K 82.97% | 240.50K 0% | 490.50K 103.95% | 490.50K 0% | 819K 66.97% | 819K 0% | 1.31M 59.89% | 1.31M 0% | 1.20M 8.74% | 1.20M 0% | 1.91M 59.67% | 1.75M 8.18% | |
research and development expenses | 471K - | 942K 100% | 565K 40.02% | 1.13M 100% | 1.18M 4.73% | 2.37M 100% | 1.07M 54.71% | 2.14M 100% | 1.69M 21.32% | 1.69M 0% | 1.58M 6.11% | 1.58M 0% | 1.87M 18.15% | 1.87M 0% | 2.42M 29.31% | 2.42M 0% | 2.21M 8.78% | 2.21M 0% | 1.48M 32.87% | 524K 64.64% | |
other expenses | -13.06M - | ||||||||||||||||||||
cost and expenses | 361K - | 722K 100% | 522K 27.70% | 1.04M 100% | 1.25M 19.35% | 2.49M 100% | 1.61M 35.23% | 3.23M 100.00% | 1.53M 52.45% | 1.53M 0% | 2.16M 41.01% | 2.16M 0% | 2.69M 24.30% | 2.69M 0% | 3.06M 13.71% | 3.06M 0% | 3.60M 17.76% | 3.60M 0% | 7.94M 120.26% | -10.79M 235.90% | |
operating expenses | 361K - | 722K 100% | 497.50K 31.09% | 995K 100% | 1.25M 25.23% | 2.49M 100% | 1.59M 36.12% | 3.18M 100.00% | 1.53M 51.79% | 1.53M 0% | 2.15M 40.10% | 2.15M 0% | 2.69M 25.11% | 2.69M 0% | 3.05M 13.47% | 3.05M 0% | 3.50M 14.62% | 3.50M 0% | 6.81M 94.54% | -10.79M 258.42% | |
interest expense | |||||||||||||||||||||
ebitda | -358K - | -716K 100% | -519.50K 27.44% | -1.04M 100.00% | -1.24M 19.68% | -2.49M 100% | -1.61M 35.18% | -3.22M 100% | -1.49M 53.74% | -1.49M 0% | -2.15M 43.86% | -2.16M 0.57% | -2.64M 22.27% | -2.64M 0% | -3.13M 18.58% | -3.14M 0.41% | -3.12M 0.74% | -3.12M 0% | -3.70M 18.78% | -2.18M 41.12% | |
operating income | -361K - | -722K 100% | -522K 27.70% | -1.04M 100% | -1.25M 19.35% | -2.49M 100% | -1.61M 35.23% | -3.23M 100% | -1.53M 52.45% | -1.53M 0% | -2.16M 41.01% | -2.16M 0% | -2.69M 24.30% | -2.69M 0% | -3.15M 17.26% | -3.15M 0% | -3.36M 6.51% | -3.36M 0% | -3.63M 7.87% | 10.79M 397.52% | |
depreciation and amortization | 3K - | 6K 100% | 2.50K 58.32% | 5.00K 99.96% | 2.50K 50.01% | 5K 100% | 2K 60% | 4K 100% | 43.50K 987.50% | 43.50K 0% | 18.83K 56.71% | 6.50K 65.49% | 52K 700% | 52K 0% | 26.17K 49.68% | 13.25K 49.36% | 242K 1,726.42% | 242K 0% | -79K 132.64% | 95K 220.25% | |
total other income expenses net | -41K - | -82K 100% | -65.50K 20.12% | -131K 100% | -99K 24.43% | -198K 100% | -108K 45.45% | -216K 100% | -7.50K 96.53% | -7.50K 0% | -79K 953.33% | -79K 0% | -85K 7.59% | -85K 0% | 487.50K 673.53% | 487.50K 0% | 52.50K 89.23% | 52.50K 0% | -348K 762.86% | -21.63M 6,114.37% | |
income before tax | -402K - | -804K 100% | -587.50K 26.93% | -1.18M 100% | -1.34M 14.47% | -2.69M 100% | -1.72M 35.99% | -3.44M 100% | -1.54M 55.21% | -1.54M 0% | -2.24M 45.45% | -2.24M 0% | -2.78M 23.71% | -2.78M 0% | -2.67M 3.89% | -2.67M 0% | -3.31M 24.01% | -3.31M 0% | -3.97M 20.10% | -10.84M 172.87% | |
income tax expense | -13.06M - | ||||||||||||||||||||
net income | -402K - | -804K 100% | -587.50K 26.93% | -1.18M 100% | -1.34M 14.47% | -2.69M 100% | -1.72M 35.99% | -3.44M 100% | -1.54M 55.21% | -1.54M 0% | -2.24M 45.45% | -2.24M 0% | -2.78M 23.71% | -2.78M 0% | -2.67M 3.89% | -2.67M 0% | -3.31M 24.01% | -3.31M 0% | -3.97M 20.10% | -10.84M 172.87% | |
weighted average shs out | 4.22M - | 4.22M 0% | 4.61M 9.14% | 4.58M 0.68% | 4.68M 2.21% | 4.68M 0% | 5.53M 18.23% | 5.53M 0% | 7.35M 32.80% | 7.35M 0% | 7.22M 1.66% | 7.22M 0% | 7.30M 1.12% | 7.30M 0% | 7.41M 1.41% | 7.41M 0% | 7.43M 0.37% | 7.43M 0% | 8.20M 10.33% | ||
weighted average shs out dil | 4.22M - | 4.22M 0% | 4.61M 9.14% | 4.61M 0% | 4.68M 1.51% | 4.68M 0% | 5.53M 18.23% | 5.53M 0% | 7.35M 32.80% | 7.35M 0% | 7.26M 1.20% | 7.26M 0% | 7.30M 0.64% | 7.30M 0% | 7.42M 1.56% | 7.42M 0% | 7.43M 0.22% | 7.43M 0% | 8.20M 10.33% | ||
eps | -0.10 - | -0.19 99.58% | -0.13 31.58% | -0.25 92.31% | -0.29 16.00% | -0.58 100% | -0.31 46.55% | -0.62 100% | -0.21 66.13% | -0.21 0% | -0.31 47.62% | -0.31 0% | -0.38 22.58% | -0.38 0% | -0.36 5.26% | -0.36 0% | -0.45 25.00% | -0.45 0% | -0.48 6.67% | 0 100% | |
epsdiluted | -0.10 - | -0.19 99.58% | -0.13 31.58% | -0.25 92.31% | -0.29 16.00% | -0.58 100% | -0.31 46.55% | -0.62 100% | -0.21 66.13% | -0.21 0% | -0.31 47.62% | -0.31 0% | -0.38 22.58% | -0.38 0% | -0.36 5.26% | -0.36 0% | -0.45 25.00% | -0.45 0% | -0.48 6.67% | 0 100% |
All numbers in (except ratios and percentages)