Balance sheets
Sep 1, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 1, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Assets | $115.8 M(-2.2%) | $118.4 M(+17.1%) | $101.1 M(+6.9%) | $94.6 M(+64.3%) | $57.6 M(-5.1%) | $60.7 M(+52.4%) | $39.8 M(-10.1%) | $44.3 M | - | $51.1 M | - | $18.3 M | |
Current Assets | $111.3 M(-2.3%) | $113.9 M(+18.0%) | $96.5 M(+7.3%) | $89.9 M(+60.2%) | $56.1 M(-5.1%) | $59.1 M(+53.9%) | $38.4 M(-10.2%) | $42.8 M | - | $49.9 M | - | $17.4 M | |
Non Current Assets | $4.6 M(-0.4%) | $4.6 M(-2.3%) | $4.7 M(-0.5%) | $4.7 M(+221.4%) | $1.5 M(-6.1%) | $1.6 M(+11.7%) | $1.4 M(-4.8%) | $1.5 M | - | $1.1 M | - | $917.0 K | |
Total Liabilities | $3.6 M(-5.6%) | $3.8 M(-18.0%) | $4.7 M(+11.1%) | $4.2 M(-12.3%) | $4.8 M(-3.5%) | $5.0 M(+7.1%) | $4.6 M(+67.7%) | $2.8 M | - | $1.4 M | - | $33.4 M | |
Current Liabilities | - | - | - | $3.6 M | - | - | - | $2.1 M | - | - | - | $1.6 M | |
Long Term Liabilities | - | - | - | $578.0 K | - | - | - | $668.0 K | - | $1.4 M | - | $31.8 M | |
Shareholders Equity | $112.2 M(-2.1%) | $114.6 M(+18.8%) | $96.5 M(+6.7%) | $90.4 M(+71.3%) | $52.8 M(-5.3%) | $55.7 M(+58.4%) | $35.2 M(-15.3%) | $41.5 M | - | $49.6 M | - | -$15.1 M | |
Book Value | $112.2 M(-2.1%) | $114.6 M(+18.8%) | $96.5 M(+6.7%) | $90.4 M(+71.3%) | $52.8 M(-5.3%) | $55.7 M(+58.4%) | $35.2 M(-15.3%) | $41.5 M | - | $49.6 M | - | -$15.1 M | |
Working Capital | - | - | - | $86.3 M | - | - | - | $40.7 M | - | - | - | $15.8 M | |
Cash And Cash Equivalents | - | - | - | $88.2 M | - | - | - | $42.1 M | - | - | - | $17.3 M | |
Accounts Payable | - | - | - | - | - | - | - | - | - | - | - | - | |
Accounts Receivable | - | - | - | - | - | - | - | - | - | - | - | - | |
Short Term Debt | - | - | - | $308.0 K | - | - | - | $198.0 K | - | - | - | $0.0 | |
Long Term Debt | - | - | - | $578.0 K | - | - | - | $668.0 K | - | - | - | $0.0 | |
Total Debt | $0.0(0%) | $0.0(0%) | $0.0(-100.0%) | $886.0 K(+100.0%) | $0.0(0%) | $0.0(0%) | $0.0(-100.0%) | $866.0 K(+100.0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0 | |
Debt To Equity | 0.0(0%) | 0.0(0%) | 0.0(-100.0%) | 0.0(+100.0%) | 0.0(0%) | 0.0(0%) | 0.0(-100.0%) | 0.0 | - | 0.0 | - | 0.0 | |
Current Ratio | - | - | - | 24.8 | - | - | - | 20.4 | - | - | - | 10.7 | |
Quick Ratio | - | - | - | - | - | - | - | - | - | - | - | - | |
Inventory | - | - | - | - | - | - | - | - | - | - | - | - | |
Retained Earnings | - | - | - | -$71.5 M | - | - | - | -$39.9 M | - | - | - | -$27.2 M | |
PB Ratio | - | 12.2(+3.0%) | 11.8(-21.2%) | 15.0(-9.7%) | 16.6(+138.5%) | 7.0(-67.5%) | 21.4(+18.6%) | 18.1 | - | 15.6 | - | - |
Income statements
Sep 1, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 1, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
EPS | -$0.3(+9.7%) | -$0.3(-14.8%) | -$0.3(-12.5%) | -$0.2(+40.0%) | -$0.4(-53.9%) | -$0.3(+21.2%) | -$0.3(-6.5%) | -$0.3(-210.0%) | -$0.1(+17.8%) | -$0.1(-173.9%) | -$0.0 | - | |
TTM EPS | -$1.1(+9.8%) | -$1.2(-4.3%) | -$1.2(+4.9%) | -$1.2(+5.4%) | -$1.3(-30.0%) | -$1.0(-16.1%) | -$0.9(-49.6%) | -$0.6(-116.5%) | -$0.3(-60.2%) | -$0.2(-273.9%) | -$0.0 | - | |
Revenue | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Revenue | - | - | - | - | - | - | - | - | - | - | - | - | |
Total Expenses | $9.7 M(-7.0%) | $10.5 M(+25.7%) | $8.3 M(+19.7%) | $7.0 M(-36.5%) | $11.0 M(+59.5%) | $6.9 M(-0.1%) | $6.9 M(+2.4%) | $6.7 M(+164.6%) | $2.5 M(+1.4%) | $2.5 M(+138.0%) | $1.1 M | - | |
Operating Expenses | $9.7 M(-7.0%) | $10.5 M(+25.7%) | $8.3 M(+19.7%) | $7.0 M(-36.5%) | $11.0 M(+59.5%) | $6.9 M(-0.1%) | $6.9 M(+2.4%) | $6.7 M(+164.6%) | $2.5 M(+1.4%) | $2.5 M(+138.0%) | $1.1 M | - | |
Cost Of Goods Sold | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Cost Of Goods Sold | - | - | - | - | - | - | - | - | - | - | - | - | |
Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Gross Profit | - | - | - | - | - | - | - | - | - | - | - | - | |
Gross Margin | - | - | - | - | - | - | - | - | - | - | - | - | |
Operating Profit | -$9.7 M(+7.0%) | -$10.5 M(-25.7%) | -$8.3 M(-19.7%) | -$7.0 M(+36.5%) | -$11.0 M(-59.5%) | -$6.9 M(+0.1%) | -$6.9 M(-2.4%) | -$6.7 M(-164.6%) | -$2.5 M(-1.4%) | -$2.5 M(-138.0%) | -$1.1 M | - | |
TTM Operating Profit | -$35.5 M(+3.3%) | -$36.7 M(-10.9%) | -$33.1 M(-4.6%) | -$31.7 M(-0.7%) | -$31.4 M(-36.6%) | -$23.0 M(-23.4%) | -$18.6 M(-45.5%) | -$12.8 M(-110.2%) | -$6.1 M(-71.4%) | -$3.6 M(-238.0%) | -$1.1 M | - | |
Operating Margin | - | - | - | - | - | - | - | - | - | - | - | - | |
Net Income | -$8.7 M(+8.6%) | -$9.5 M(-20.6%) | -$7.9 M(-12.6%) | -$7.0 M(+36.1%) | -$10.9 M(-60.5%) | -$6.8 M(+1.2%) | -$6.9 M(-1.6%) | -$6.8 M(-182.3%) | -$2.4 M(-0.5%) | -$2.4 M(-123.5%) | -$1.1 M | - | |
TTM Net Income | -$33.0 M(+6.4%) | -$35.3 M(-8.2%) | -$32.6 M(-3.1%) | -$31.6 M(-0.7%) | -$31.4 M(-37.3%) | -$22.9 M(-23.9%) | -$18.5 M(-46.0%) | -$12.6 M(-115.7%) | -$5.9 M(-69.4%) | -$3.5 M(-223.5%) | -$1.1 M | - | |
Net Margin | - | - | - | - | - | - | - | - | - | - | - | - | |
EBIT | -$9.7 M(+7.0%) | -$10.5 M(-25.7%) | -$8.3 M(-21.0%) | -$6.9 M(+37.2%) | -$11.0 M(-59.5%) | -$6.9 M(+0.1%) | -$6.9 M(-5.3%) | -$6.5 M(-157.2%) | -$2.5 M(-1.4%) | -$2.5 M(-138.0%) | -$1.1 M | - | |
TTM EBIT | -$35.4 M(+3.3%) | -$36.6 M(-10.9%) | -$33.0 M(-4.6%) | -$31.6 M(-1.1%) | -$31.2 M(-36.9%) | -$22.8 M(-23.6%) | -$18.5 M(-46.1%) | -$12.6 M(-107.1%) | -$6.1 M(-71.4%) | -$3.6 M(-238.0%) | -$1.1 M | - | |
EBITDA | -$9.7 M(+7.0%) | -$10.5 M(-25.7%) | -$8.3 M(-21.0%) | -$6.9 M(+37.2%) | -$11.0 M(-59.5%) | -$6.9 M(+0.1%) | -$6.9 M(-5.3%) | -$6.5 M(-157.2%) | -$2.5 M(-1.4%) | -$2.5 M(-138.0%) | -$1.1 M | - | |
TTM EBITDA | -$35.4 M(+3.3%) | -$36.6 M(-10.9%) | -$33.0 M(-4.6%) | -$31.6 M(-1.1%) | -$31.2 M(-36.9%) | -$22.8 M(-23.6%) | -$18.5 M(-46.1%) | -$12.6 M(-107.1%) | -$6.1 M(-71.4%) | -$3.6 M(-238.0%) | -$1.1 M | - | |
Selling, General & Administrative Expenses | $2.9 M(+108.0%) | $1.4 M(-10.9%) | $1.6 M(-25.3%) | $2.1 M(-5.6%) | $2.2 M(+63.7%) | $1.4 M(+17.0%) | $1.2 M(-22.5%) | $1.5 M(+10.3%) | $1.4 M(+46.2%) | $927.0 K(+429.7%) | $175.0 K | - | |
TTM SGA | $7.9 M(+9.4%) | $7.3 M(+0.5%) | $7.2 M(+5.9%) | $6.8 M(+9.6%) | $6.2 M(+16.1%) | $5.4 M(+8.7%) | $4.9 M(+24.9%) | $4.0 M(+60.9%) | $2.5 M(+123.0%) | $1.1 M(+529.7%) | $175.0 K | - | |
Depreciation And Amortization | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM D&A | - | - | - | - | - | - | - | - | - | - | - | - | |
Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | |
TTM Interest Expense | - | - | - | - | - | - | - | - | - | - | - | - | |
Income Tax | $0.0(0%) | $0.0(-100.0%) | $6000.0(+700.0%) | -$1000.0(-200.0%) | $1000.0(-66.7%) | $3000.0(-50.0%) | $6000.0(+100.0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0 | - | |
TTM Income Tax | $5000.0(-16.7%) | $6000.0(-33.3%) | $9000.0(0%) | $9000.0(-10.0%) | $10.0 K(+11.1%) | $9000.0(+50.0%) | $6000.0(+100.0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0 | - | |
PE Ratio | - | - | - | - | - | - | - | - | - | - | - | - | |
PS Ratio | - | - | - | - | - | - | - | - | - | - | - | - |
Cashflow statements
Sep 1, 2024 | Jun 30, 2024 | Mar 31, 2024 | Dec 31, 2023 | Sep 30, 2023 | Jun 30, 2023 | Mar 31, 2023 | Dec 31, 2022 | Sep 1, 2022 | Jun 30, 2022 | Mar 31, 2022 | Dec 31, 2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
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 | - | - | - | - | - | - | - | - | - | - | - | - |