Modern Plant Based Foods Inc. MDRNF
OTC PK
| 05/31/2026 | 02/28/2026 | 11/30/2025 | 08/31/2025 | 05/31/2025 | |
|---|---|---|---|---|---|
| Revenue | 420.00K | 425.20K | 387.20K | 406.30K | 431.00K |
| Total Other Revenue | -- | -- | -- | -- | -- |
| Total Revenue | 420.00K | 425.20K | 387.20K | 406.30K | 431.00K |
| Cost of Revenue | 355.90K | 340.80K | 301.50K | 322.70K | 338.70K |
| Gross Profit | 64.20K | 84.60K | 85.90K | 83.60K | 92.30K |
| SG&A Expenses | 330.00K | 335.50K | 311.60K | 413.90K | 560.40K |
| Depreciation & Amortization | 7.00K | 9.10K | 9.20K | 9.70K | 11.60K |
| Other Operating Expenses | -- | -- | -- | -- | -- |
| Total Operating Expenses | 702.10K | 686.00K | 622.90K | 746.90K | 917.10K |
| Operating Income | -282.20K | -260.80K | -235.70K | -340.60K | -486.10K |
| Income Before Tax | -438.60K | -408.00K | -375.90K | -614.50K | -646.00K |
| Income Tax Expenses | -- | -- | -- | -- | -- |
| Earnings from Continuing Operations | -0.44 | -0.41 | -0.38 | -0.61 | -0.65 |
| Earnings from Discontinued Operations | -- | -- | -- | -- | -- |
| Extraordinary Item & Accounting Change | -- | -- | -- | -- | -- |
| Minority Interest in Earnings | 400.00 | 300.00 | 200.00 | 100.00 | 0.00 |
| Net Income | -438.20K | -407.70K | -375.70K | -614.40K | -646.00K |
| EBIT | -282.20K | -260.80K | -235.70K | -340.60K | -486.10K |
| EBITDA | -275.20K | -251.70K | -226.40K | -331.00K | -474.60K |
| EPS Basic | -0.06 | -0.06 | -0.06 | -0.11 | -0.13 |
| Normalized Basic EPS | -0.04 | -0.04 | -0.04 | -0.05 | -0.08 |
| EPS Diluted | -0.06 | -0.06 | -0.06 | -0.11 | -0.13 |
| Normalized Diluted EPS | -0.04 | -0.04 | -0.04 | -0.05 | -0.08 |
| Average Basic Shares Outstanding | 27.99M | 26.81M | 25.63M | 23.56M | 21.55M |
| Average Diluted Shares Outstanding | 27.99M | 26.81M | 25.63M | 23.56M | 21.55M |
| Dividend Per Share | -- | -- | -- | -- | -- |
| Payout Ratio | -- | -- | -- | -- | -- |