Income Statement
CEA INDUSTRIES INC.
BNC
Performance Overview
Click any row in the table to add it to this chart
in millions USD
| Metric | Dec 31, 2024 2024 FY | Dec 31, 2023 2023 FY | Dec 31, 2022 2022 FY | Dec 31, 2021 2021 FY | Dec 31, 2020 2020 FY | Dec 31, 2019 2019 FY | Dec 31, 2018 2018 FY | Dec 31, 2017 2017 FY | Dec 31, 2016 2016 FY | Dec 31, 2015 2015 FY | Dec 31, 2014 2014 FY | Dec 31, 2013 2013 FY | Dec 31, 2012 2012 FY | Nov 30, 2011 2011 FY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue
|
2.80 | 6.91 | 11.28 | 13.64 | 8.51 | 15.22 | 9.61 | 25.00 | 7.58 | 7.87 | 1.84 | 0.00 | 0.00 | 0.02 |
|
Cost of Revenue
|
3.02 | 6.37 | 10.14 | 10.71 | 6.96 | 10.68 | 7.13 | 5.30 | 5.28 | 6.92 | 1.53 | 0.00 | - | 0.02 |
|
Gross Profit
|
-0.22 | 0.54 | 1.14 | 2.93 | 1.55 | 4.55 | 2.45 | 1.91 | 2.30 | 0.94 | 0.30 | 0.00 | 0.00 | 0.00 |
|
Operating Expenses
|
2.95 | 3.50 | 6.87 | 4.90 | 3.92 | 5.86 | 7.27 | 6.15 | 2.84 | 4.05 | 3.50 | 0.19 | 0.78 | 0.18 |
|
Research & Development
|
- | 0.08 | 0.32 | 0.47 | 0.39 | 0.52 | 0.32 | 0.32 | 0.35 | 0.71 | 0.32 | - | - | - |
|
Selling, General & Administrative
|
2.94 | 3.15 | 4.76 | 3.66 | 3.10 | 4.66 | 5.97 | 5.21 | 2.34 | 3.04 | 2.94 | 0.18 | 0.72 | 0.18 |
|
Other Operating Expenses
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - |
|
Operating Income
|
-3.17 | -2.95 | -5.72 | -1.98 | -2.36 | -1.31 | -4.82 | -4.24 | -0.53 | -3.11 | -3.19 | -0.19 | -0.78 | -0.18 |
|
Non-Operating Income
|
0.03 | 0.04 | 0.23 | 0.64 | 0.60 | -0.03 | 0.08 | -0.68 | -2.74 | -2.18 | 1.05 | 0.00 | 0.00 | - |
|
Interest Income
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - |
|
Interest Expense
|
- | - | - | 0.00 | 0.02 | - | 0.00 | 0.04 | 0.50 | 0.87 | 0.36 | - | - | - |
|
Other Non-Op Income / Expense
|
- | 0.01 | 0.19 | 0.63 | 0.62 | -0.03 | 0.06 | 0.00 | 0.04 | 0.02 | - | - | - | - |
|
Income Before Tax
|
-3.15 | -2.91 | -5.50 | -1.34 | -1.76 | -1.34 | -4.74 | -4.92 | -3.27 | -5.30 | -2.97 | -0.19 | -0.78 | - |
|
Income Tax Expense
|
0.00 | 0.00 | 0.00 | 0.00 | - | - | 0.00 | - | - | 0.00 | 0.02 | 0.00 | -0.01 | - |
|
Non-Controlling Interest
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - |
|
Net Income
|
-3.15 | -2.91 | -5.50 | -1.34 | 1.76 | 1.34 | -4.74 | 4.92 | 3.27 | -5.30 | -2.99 | -0.19 | -0.77 | -1.62 |
Supplemental
Per share data, derived & other items — not part of the income statement
in millions USD unless noted
| Metric | Dec 31, 2024 2024 FY | Dec 31, 2023 2023 FY | Dec 31, 2022 2022 FY | Dec 31, 2021 2021 FY | Dec 31, 2020 2020 FY | Dec 31, 2019 2019 FY | Dec 31, 2018 2018 FY | Dec 31, 2017 2017 FY | Dec 31, 2016 2016 FY | Dec 31, 2015 2015 FY | Dec 31, 2014 2014 FY | Dec 31, 2013 2013 FY | Dec 31, 2012 2012 FY | Nov 30, 2011 2011 FY |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
Depreciation & Amortization
|
- | - | - | - | - | - | - | - | - | - | - | - | - | - |
|
EBITDA
|
-3.15 | -2.92 | -5.69 | -1.91 | -2.24 | -1.15 | -4.66 | -4.20 | -0.48 | -3.05 | -3.16 | -0.19 | -0.78 | -0.18 |
|
Earnings Per Share (Basic)
|
-4.22 | -0.36 | -0.84 | - | - | - | - | - | - | -0.04 | - | - | - | - |
|
Diluted EPS
|
-4.22 | -0.36 | - | - | - | - | - | - | - | - | - | - | - | - |
|
Weighted Average Shares
|
0.75 | 8.08 | 7.09 | - | - | - | - | - | - | 119.97 | - | - | - | - |
|
Diluted Weighted Avg Shares
|
0.75 | 8.08 | - | - | - | - | - | - | - | - | - | - | - | - |
|
Comprehensive Income
|
- | - | - | - | - | - | - | - | -3.27 | -5.30 | -2.99 | - | - | - |