Balance sheets
Jun 1, 2024 | Dec 31, 2023 | Dec 31, 2022 | Jun 30, 2022 | Dec 31, 2021 | Jun 30, 2021 | Dec 31, 2020 | Jun 30, 2020 | Dec 31, 2019 | Jun 30, 2019 | Dec 31, 2018 | Jun 30, 2018 | Dec 31, 2017 | Jun 30, 2017 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Assets | $28.2 M(+64.3%) | $17.1 M(+7.5%) | $15.9 M(-21.0%) | $20.2 M(-27.7%) | $27.9 M(+0.5%) | $27.8 M(-19.5%) | $34.5 M(-20.3%) | $43.3 M(-16.4%) | $51.8 M(+80.7%) | $28.6 M(-46.3%) | $53.3 M(-54.1%) | $116.2 M(-8.1%) | $126.4 M(-7.9%) | $137.2 M | |
Current Assets | $9.5 M(+96.4%) | $4.8 M(-69.3%) | $15.7 M(+9.6%) | $14.3 M(-30.9%) | $20.8 M(+4.9%) | $19.8 M(-22.5%) | $25.5 M(-25.4%) | $34.2 M(-33.9%) | $51.8 M(+80.8%) | $28.6 M(-46.3%) | $53.3 M(-48.0%) | $102.5 M(-8.1%) | $111.6 M(-3.6%) | $115.8 M | |
Non Current Assets | $18.7 M(+51.7%) | $12.3 M(+5634.2%) | $214.7 K(-96.3%) | $5.8 M(-18.4%) | $7.1 M(-10.3%) | $8.0 M(-11.1%) | $9.0 M(-1.4%) | $9.1 M(+181508.0%) | $5000.0(-13.8%) | $5800.0(-13.4%) | $6700.0(-100.0%) | $13.7 M(-7.4%) | $14.8 M(-30.9%) | $21.5 M | |
Total Liabilities | $10.1 M(+272.8%) | $2.7 M(-81.9%) | $15.0 M(-6.7%) | $16.1 M(-20.1%) | $20.1 M(+16.6%) | $17.3 M(-11.9%) | $19.6 M(+1.2%) | $19.4 M(+51.5%) | $12.8 M(-22.4%) | $16.5 M(+24.6%) | $13.2 M(-43.5%) | $23.4 M(+16.8%) | $20.0 M(-15.4%) | $23.7 M | |
Current Liabilities | $3.7 M(+118.5%) | $1.7 M(-87.8%) | $13.7 M(+4.0%) | $13.2 M(-11.5%) | $14.9 M(+19.2%) | $12.5 M(+0.4%) | $12.4 M(-3.5%) | $12.9 M(+0.9%) | $12.8 M(-22.4%) | $16.5 M(+24.6%) | $13.2 M(-43.5%) | $23.4 M(+16.8%) | $20.0 M(-15.4%) | $23.7 M | |
Long Term Liabilities | $6.5 M(+520.5%) | $1.0 M(-19.4%) | $1.3 M(-55.4%) | $2.9 M(-44.4%) | $5.2 M(+9.8%) | $4.8 M(-33.4%) | $7.2 M(+10.6%) | $6.5 M(+100.0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0 | |
Shareholders Equity | $17.1 M(+25.4%) | $13.7 M(+8909.1%) | $151.8 K(-95.5%) | $3.4 M(-57.6%) | $8.0 M(-24.0%) | $10.5 M(-29.6%) | $14.9 M(-37.7%) | $23.9 M(-38.6%) | $39.0 M(+220.2%) | $12.2 M(-69.6%) | $40.1 M(-56.8%) | $92.9 M(-12.7%) | $106.4 M(-6.3%) | $113.6 M | |
Book Value | $17.1 M(+25.4%) | $13.7 M(+8909.1%) | $151.8 K(-95.5%) | $3.4 M(-57.6%) | $8.0 M(-24.0%) | $10.5 M(-29.6%) | $14.9 M(-37.7%) | $23.9 M(-38.6%) | $39.0 M(+220.2%) | $12.2 M(-69.6%) | $40.1 M(-56.8%) | $92.9 M(-12.7%) | $106.4 M(-6.3%) | $113.6 M | |
Working Capital | $5.8 M(+84.6%) | $3.2 M(+56.4%) | $2.0 M(+73.7%) | $1.2 M(-80.2%) | $5.9 M(-19.7%) | $7.3 M(-44.3%) | $13.1 M(-38.6%) | $21.3 M(-45.3%) | $39.0 M(+220.3%) | $12.2 M(-69.7%) | $40.1 M(-49.3%) | $79.1 M(-13.6%) | $91.6 M(-0.6%) | $92.1 M | |
Cash And Cash Equivalents | $2.3 M(+332.2%) | $537.2 K(-5.8%) | $570.5 K(-74.5%) | $2.2 M(-48.8%) | $4.4 M(-16.9%) | $5.3 M(+178.6%) | $1.9 M(-0.6%) | $1.9 M(+62.0%) | $1.2 M(-14.4%) | $1.4 M(+4.6%) | $1.3 M(+43.8%) | $911.6 K(+155.6%) | $356.6 K(+1349.6%) | $24.6 K | |
Accounts Payable | $639.0 K(+100.0%) | $0.0(-100.0%) | $446.3 K(-70.7%) | $1.5 M(+54.6%) | $986.8 K(+16.1%) | $849.8 K(-17.8%) | $1.0 M(-35.6%) | $1.6 M(-50.3%) | $3.2 M(-46.7%) | $6.1 M(+71.2%) | $3.5 M(-71.4%) | $12.4 M(+32.0%) | $9.4 M(-30.2%) | $13.4 M | |
Accounts Receivable | $1.5 M(+100.0%) | $0.0(0%) | $0.0(-100.0%) | $2.8 M(-65.0%) | $8.1 M(-11.3%) | $9.1 M(-41.5%) | $15.5 M(+212.4%) | $5.0 M(-80.3%) | $25.3 M(+121.1%) | $11.4 M(-64.9%) | $32.6 M(-55.0%) | $72.3 M(-11.3%) | $81.5 M(-1.7%) | $83.0 M | |
Short Term Debt | $117.0 K(-89.8%) | $1.1 M(+389.9%) | $234.7 K(-96.9%) | $7.5 M(-4.2%) | $7.8 M(-2.5%) | $8.0 M(+5.1%) | $7.6 M(-2.3%) | $7.8 M(+29.9%) | $6.0 M(-1.2%) | $6.1 M(+15.4%) | $5.3 M | - | $5.5 M | - | |
Long Term Debt | $6.5 M(+520.5%) | $1.0 M(-19.4%) | $1.3 M(-55.4%) | $2.9 M(-44.4%) | $5.2 M(+9.8%) | $4.8 M(-33.4%) | $7.2 M(+10.6%) | $6.5 M(+100.0%) | $0.0 | - | - | - | - | - | |
Total Debt | $6.6 M(+200.5%) | $2.2 M(+43.4%) | $1.5 M(-85.3%) | $10.4 M(-20.4%) | $13.0 M(+2.1%) | $12.8 M(-13.6%) | $14.8 M(+3.5%) | $14.3 M(+137.6%) | $6.0 M(-1.2%) | $6.1 M(+15.4%) | $5.3 M(+100.0%) | $0.0(-100.0%) | $5.5 M(+100.0%) | $0.0 | |
Debt To Equity | 0.4(+125.0%) | 0.2(-98.3%) | 9.6(+500.6%) | 1.6(+125.3%) | 0.7(+31.5%) | 0.5(+46.0%) | 0.4(+42.3%) | 0.3(+100.0%) | 0.1(-69.8%) | 0.4(+230.8%) | 0.1(+100.0%) | 0.0(-100.0%) | 0.1(+100.0%) | 0.0 | |
Current Ratio | 2.6(-10.1%) | 2.9(+150.4%) | 1.1(+5.5%) | 1.1(-21.6%) | 1.4(-12.0%) | 1.6(-22.9%) | 2.0(-22.6%) | 2.6(-34.6%) | 4.0(+132.8%) | 1.7(-56.9%) | 4.0(-8.0%) | 4.4(-21.2%) | 5.6(+13.9%) | 4.9 | |
Quick Ratio | - | 2.9(+150.4%) | 1.1(+71.6%) | 0.7(-36.8%) | 1.1(-14.5%) | 1.2(-12.1%) | 1.4(+131.2%) | 0.6(-72.3%) | 2.2(+136.6%) | 0.9(-64.6%) | 2.6(-17.8%) | 3.2(-22.1%) | 4.1(+11.7%) | 3.7 | |
Inventory | - | $0.0(0%) | $0.0(-100.0%) | $5.5 M(+11.5%) | $5.0 M(+17.1%) | $4.2 M(-47.0%) | $8.0 M(-69.6%) | $26.3 M(+11.3%) | $23.6 M(+77.8%) | $13.3 M(-28.2%) | $18.5 M(-33.2%) | $27.7 M(-5.6%) | $29.4 M(+2.0%) | $28.8 M | |
Retained Earnings | - | -$92.4 M(+0.5%) | -$92.9 M(-1.7%) | -$91.3 M | - | - | - | - | - | - | - | $8.7 M | - | $33.4 M | |
PB Ratio | 0.8(+27.1%) | 0.6(-98.1%) | 31.3(+1539.3%) | 1.9(+60.5%) | 1.2(-30.4%) | 1.7(+180.3%) | 0.6(+117.9%) | 0.3(+115.4%) | 0.1(-70.5%) | 0.4(+100.0%) | 0.2(+175.0%) | 0.1(-11.1%) | 0.1(+125.0%) | 0.0 |
Income statements
Jun 1, 2024 | Dec 31, 2023 | Dec 31, 2022 | Jun 30, 2022 | Dec 31, 2021 | Jun 30, 2021 | Dec 31, 2020 | Jun 30, 2020 | Dec 31, 2019 | Jun 30, 2019 | Dec 31, 2018 | Jun 30, 2018 | Dec 31, 2017 | Jun 30, 2017 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM EPS | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Total Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Cost Of Goods Sold | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Cost Of Goods Sold | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Gross Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Operating Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Operating Profit | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Net Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Net Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Net Margin | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM EBIT | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM EBITDA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Selling, General & Administrative Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM SGA | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Depreciation And Amortization | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM D&A | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Income Tax | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
PE Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
PS Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Cashflow statements
Jun 1, 2024 | Dec 31, 2023 | Dec 31, 2022 | Jun 30, 2022 | Dec 31, 2021 | Jun 30, 2021 | Dec 31, 2020 | Jun 30, 2020 | Dec 31, 2019 | Jun 30, 2019 | Dec 31, 2018 | Jun 30, 2018 | Dec 31, 2017 | Jun 30, 2017 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Cash From Operations | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM CFO | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Cash From Investing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM CFI | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Cash From Financing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM CFF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Free Cash Flow | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM FCF | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
CAPEX | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM CAPEX | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Dividends Paid | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Dividend Per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Dividend Yield | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - |