Saddle Ranch Media, Inc. (SRMX)

Saddle Ranch Media Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	0.24	0.24	0.13	0.02	0.02	-
Revenue Growth (YoY)	77.82%	74.44%	442.93%	22.73%	-	-
Cost of Revenue	0.09	0.09	0.02	0	3.47	-
Gross Profit	0.15	0.14	0.11	0.02	-3.45	-
Selling, General & Admin	1.19	1.16	1.08	0.89	0.63	0.48
Research & Development	0.05	0.04	0.06	0.08	0.14	0.07
Operating Expenses	1.26	1.22	1.17	0.98	0.77	0.55
Operating Income	-1.11	-1.08	-1.06	-0.95	-4.22	-0.55
Interest Expense	-0.15	-0.14	-0.09	-0	-	-0.01
Interest & Investment Income	-	-	-	-	0	-
Other Non Operating Income (Expenses)	-0.02	-0.35	-0.01	0.03	0.1	-0.03
EBT Excluding Unusual Items	-1.28	-1.56	-1.15	-0.93	-4.12	-0.59
Other Unusual Items	-	-	0.04	-	-	-
Pretax Income	-1.28	-1.56	-1.11	-0.93	-4.12	-0.59
Income Tax Expense	-0.02	0	0.02	0	-	-
Net Income	-1.27	-1.57	-1.13	-0.93	-4.12	-0.59
Net Income to Common	-1.27	-1.57	-1.13	-0.93	-4.12	-0.59
Shares Outstanding (Basic)	14,044	14,024	12,661	10,956	9,427	8,652
Shares Outstanding (Diluted)	14,044	14,024	12,661	10,956	9,427	8,652
Shares Change (YoY)	10.92%	10.76%	15.56%	16.22%	8.96%	60.08%
EPS (Basic)	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00
EPS (Diluted)	-0.00	-0.00	-0.00	-0.00	-0.00	-0.00
Free Cash Flow	-1.1	-1.19	-1.17	-0.61	-0.45	-0.26
Gross Margin	61.70%	60.98%	82.53%	89.49%	-	-
Operating Margin	-462.25%	-457.20%	-783.62%	-3841.90%	-20837.41%	-
Profit Margin	-528.68%	-666.20%	-838.38%	-3734.95%	-20343.81%	-
Free Cash Flow Margin	-456.84%	-504.82%	-865.22%	-2458.18%	-2213.83%	-
EBITDA	-1.09	-1.06	-1.04	-0.94	-	-
D&A For EBITDA	0.02	0.02	0.02	0.01	-	-
EBIT	-1.11	-1.08	-1.06	-0.95	-4.22	-0.55

Updated Dec 23, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.