SCAG
Scage Future American Depositary Shares
NASDAQ · Industrials · Manufacturing - Tools & Accessories · US
$0.28
−1.41%Income statement
| Metric | TTM | 2024 | 2024 | 2023 | 2022 |
|---|---|---|---|---|---|
| Revenue | |||||
| Total Revenue | — | — | 6.1M | 438.0K | 278.7K |
| Cost of Revenue | — | — | 5.6M | 795.3K | 651.1K |
| Gross Profit | — | — | 536.5K | (357.3K) | (372.4K) |
| Operating Expenses | |||||
| R&D Expense | — | — | 1.7M | 2.3M | 1.9M |
| SG&A Expense | 1.6M | 1.6M | 4.5M | 4.1M | 2.9M |
| General & Admin Expense | — | — | 3.9M | 2.9M | 2.4M |
| Selling & Marketing Expense | — | — | 648.3K | 1.1M | 562.3K |
| Other Expenses | — | — | 200.8K | — | — |
| Total Operating Expenses | 1.6M | 1.6M | 6.4M | 6.4M | 4.9M |
| Cost and Expenses | 1.6M | 1.6M | 12.0M | 7.2M | 5.5M |
| Operating Income (EBIT) | (1.6M) | (1.6M) | (5.9M) | (6.7M) | (5.3M) |
| Non-Operating | |||||
| Interest Income | 1.4M | 1.4M | — | — | — |
| Interest Expense | — | — | 369.8K | 151.5K | 61.3K |
| Net Interest Income | 1.4M | 1.4M | (369.8K) | (151.5K) | (61.3K) |
| Other Non-Op Income/Expense | 1.4M | 1.4M | (106.2K) | 101.0K | 2.1K |
| Non-Operating Income (excl Interest) | (1.4M) | (1.4M) | (263.7K) | (252.5K) | (63.4K) |
| EBT (Pre-Tax Income) | (215.5K) | (215.5K) | (6.0M) | (6.6M) | (5.3M) |
| Income Tax Expense | — | — | — | — | — |
| Bottom Line | |||||
| Net Income | (215.5K) | (215.5K) | (7.7M) | (9.6M) | (5.6M) |
| Earnings from Cont. Ops | (215.5K) | (215.5K) | (6.0M) | (6.6M) | (5.3M) |
| Earnings from Discont. Ops | — | — | — | — | — |
| Bottom Line Net Income | (215.5K) | (215.5K) | (7.7M) | (9.6M) | (5.6M) |
| Per Share | |||||
| Basic EPS | ($0.05) | ($0.03) | ($0.11) | ($0.13) | ($0.08) |
| Diluted EPS | ($0.05) | ($0.03) | ($0.11) | ($0.13) | ($0.08) |
| Revenue Per Share | $0.00 | $0.00 | $0.08 | $0.01 | $0.00 |
| Shares | |||||
| Basic Shares Outstanding | 5.3M | 7.3M | 72.6M | 72.6M | 72.6M |
| Diluted Shares Outstanding | 5.3M | 7.3M | 72.6M | 72.6M | 72.6M |
| Profitability Metrics | |||||
| EBITDA | (215.5K) | (215.5K) | (4.9M) | (5.8M) | (4.7M) |
| D&A | — | — | 752.9K | 674.6K | 477.2K |
| EBIT | (215.5K) | (215.5K) | (5.6M) | (6.5M) | (5.2M) |
As reported, in the filing currency · TTM sums the four latest quarters; MRQ is the latest quarter · Negatives in parentheses; a dash is a line the filing does not carry · Data as of Dec 1, 2024