Balance sheets
| 31 Dec 2023 | 30 June 2023 | 31 Dec 2022 | 30 June 2022 | 31 Mar 2022 | 31 Dec 2021 | ||
|---|---|---|---|---|---|---|---|
Total Assets | $309.4 M(-9.4%) | $341.6 M(+11.2%) | $307.2 M(-9.7%) | $340.1 M(+15.8%) | $293.7 M(-2.1%) | $299.9 M | |
Current Assets | $121.2 M(-26.7%) | $165.3 M(+15.2%) | $143.6 M(-16.4%) | $171.7 M(+45.0%) | $118.5 M(+0.8%) | $117.5 M | |
Non Current Assets | $188.2 M(+6.8%) | $176.3 M(+7.8%) | $163.6 M(-2.8%) | $168.4 M(-3.9%) | $175.2 M(-3.9%) | $182.4 M | |
Total Liabilities | $280.2 M(-8.8%) | $307.3 M(+17.2%) | $262.2 M(-7.5%) | $283.4 M(+12.3%) | $252.3 M(+0.0%) | $252.3 M | |
Current Liabilities | $253.3 M(-10.6%) | $283.4 M(+19.0%) | $238.2 M(-7.1%) | $256.4 M(+30.4%) | $196.6 M(-3.1%) | $202.9 M | |
Long Term Liabilities | $27.0 M(+13.0%) | $23.9 M(-0.6%) | $24.0 M(-11.1%) | $27.0 M(-51.5%) | $55.7 M(+12.9%) | $49.4 M | |
Shareholders Equity | $22.8 M(-16.0%) | $27.1 M(-28.7%) | $38.1 M(-23.8%) | $49.9 M(+46.8%) | $34.0 M(-15.3%) | $40.1 M | |
Book Value | -$30.3 M(-21.3%) | -$25.0 M(-116.3%) | -$11.6 M(-1581.4%) | -$688.0 K(+96.5%) | -$19.4 M(-148.3%) | $40.1 M | |
Working Capital | -$132.0 M(-11.8%) | -$118.0 M(-24.8%) | -$94.6 M(-11.8%) | -$84.6 M(-8.3%) | -$78.2 M(+8.4%) | -$85.3 M | |
Cash And Cash Equivalents | $24.0 M(-4.5%) | $25.2 M(+1.3%) | $24.8 M(+20.0%) | $20.7 M(-1.8%) | $21.1 M(+46.5%) | $14.4 M | |
Accounts Payable | $46.5 M(-29.0%) | $65.4 M(+139.7%) | $27.3 M(-24.0%) | $35.9 M(+1.9%) | $35.3 M(+34.6%) | $26.2 M | |
Accounts Receivable | $34.7 M(+14.0%) | $30.4 M(-1.3%) | $30.9 M(+7.3%) | $28.8 M(-26.0%) | $38.9 M(-36.4%) | $61.2 M | |
Short Term Debt | $185.4 M(-5.5%) | $196.2 M(+3.4%) | $189.8 M(+4.7%) | $181.3 M(+20.4%) | $150.5 M(-6.3%) | $160.7 M | |
Long Term Debt | $13.3 M(+25.3%) | $10.6 M(-8.5%) | $11.6 M(+18.9%) | $9.8 M(-74.0%) | $37.7 M(+23.0%) | $30.6 M | |
Total Debt | $198.8 M(-3.9%) | $206.8 M(+2.7%) | $201.5 M(+3.9%) | $193.8 M(+3.0%) | $188.2 M(-1.7%) | $191.3 M | |
Debt To Equity | 8.7(+14.4%) | 7.6(+44.0%) | 5.3(+36.3%) | 3.9(-29.8%) | 5.5(+15.9%) | 4.8 | |
Current Ratio | 0.5(-17.2%) | 0.6(-3.3%) | 0.6(-10.4%) | 0.7(+11.7%) | 0.6(+3.5%) | 0.6 | |
Quick Ratio | 0.4(+5.7%) | 0.3(-28.6%) | 0.5(+8.9%) | 0.5(-6.3%) | 0.5(+23.1%) | 0.4 | |
Inventory | $28.4 M(-57.3%) | $66.5 M(+144.2%) | $27.2 M(-51.2%) | $55.8 M(+130.3%) | $24.2 M(-35.5%) | $37.6 M | |
Retained Earnings | -$115.4 M(-3.6%) | -$111.3 M(-8.4%) | -$102.7 M(-11.9%) | -$91.8 M(-5.5%) | -$87.0 M(-4.1%) | -$83.5 M | |
PB Ratio | - | - | - | - | - | - |
Income statements
| 31 Dec 2023 | 30 June 2023 | 31 Dec 2022 | 30 June 2022 | 31 Mar 2022 | 31 Dec 2021 | ||
|---|---|---|---|---|---|---|---|
EPS | - | - | - | - | - | - | |
TTM EPS | - | - | - | - | - | - | |
Revenue | - | - | - | - | $89.1 M | - | |
TTM Revenue | - | - | - | - | $89.1 M | - | |
Total Expenses | - | - | - | - | $88.5 M | - | |
Operating Expenses | - | - | - | - | $8.9 M | - | |
Cost Of Goods Sold | - | - | - | - | $79.6 M | - | |
TTM Cost Of Goods Sold | - | - | - | - | $79.6 M | - | |
Gross Profit | - | - | - | - | $9.5 M | - | |
TTM Gross Profit | - | - | - | - | $9.5 M | - | |
Gross Margin | - | - | - | - | 10.7% | - | |
Operating Profit | - | - | - | - | $609.0 K | - | |
TTM Operating Profit | - | - | - | - | $609.0 K | - | |
Operating Margin | - | - | - | - | 0.7% | - | |
Net Income | - | - | - | - | -$3.5 M | - | |
TTM Net Income | - | - | - | - | -$3.5 M | - | |
Net Margin | - | - | - | - | - | - | |
EBIT | - | - | - | - | $71.0 K | - | |
TTM EBIT | - | - | - | - | $71.0 K | - | |
EBITDA | - | - | - | - | $2.1 M | - | |
TTM EBITDA | - | - | - | - | $2.1 M | - | |
Selling, General & Administrative Expenses | - | - | - | - | $8.9 M | - | |
TTM SG&A | - | - | - | - | $8.9 M | - | |
Depreciation And Amortization | - | - | - | - | $1.5 M | - | |
TTM D&A | - | - | - | - | $1.5 M | - | |
Interest Expense | - | - | - | - | $2.6 M | - | |
TTM Interest Expense | - | - | - | - | $2.6 M | - | |
Income Tax | - | - | - | - | $970.0 K | - | |
TTM Income Tax | - | - | - | - | $970.0 K | - | |
PE Ratio | - | - | - | - | - | - | |
PS Ratio | - | - | - | - | - | - |
Cashflow statements
| 31 Dec 2023 | 30 June 2023 | 31 Dec 2022 | 30 June 2022 | 31 Mar 2022 | 31 Dec 2021 | ||
|---|---|---|---|---|---|---|---|
Cash From Operations | - | - | - | - | $5.1 M | - | |
TTM CFO | - | - | - | - | $5.1 M | - | |
Cash From Investing | - | - | - | - | -$788.0 K | - | |
TTM CFI | - | - | - | - | -$788.0 K | - | |
Cash From Financing | - | - | - | - | $3.6 M | - | |
TTM CFF | - | - | - | - | $3.6 M | - | |
Free Cash Flow | - | - | - | - | $4.3 M | - | |
TTM FCF | - | - | - | - | $4.3 M | - | |
CAPEX | - | - | - | - | $788.0 K | - | |
TTM CAPEX | - | - | - | - | $788.0 K | - | |
Dividends Paid | - | - | - | - | - | - | |
TTM Dividends Paid | - | - | - | - | - | - | |
TTM Dividend Per Share | - | - | - | - | - | - | |
TTM Dividend Yield | - | - | - | - | - | - | |
Payout Ratio | - | - | - | - | - | - |