Balance sheets
Jun 30, 2024 | Dec 31, 2023 | Jun 30, 2023 | Dec 31, 2022 | Jun 30, 2022 | Dec 31, 2021 | Jun 30, 2021 | Dec 1, 2020 | Jun 1, 2020 | Dec 1, 2019 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Total Assets | $62.6 M(+8.6%) | $57.7 M(+74.3%) | $33.1 M(+8.0%) | $30.6 M(+64.1%) | $18.7 M(-34.4%) | $28.5 M(-14.1%) | $33.1 M(+107.7%) | $16.0 M(+32.8%) | $12.0 M(+7.8%) | $11.1 M | |
Current Assets | $34.1 M(+524.1%) | $5.5 M(-83.4%) | $32.9 M(+20.2%) | $27.4 M(+123.6%) | $12.3 M(-39.9%) | $20.4 M(-24.8%) | $27.1 M(+271.6%) | $7.3 M(+19.1%) | $6.1 M(+2.9%) | $5.9 M | |
Non Current Assets | $28.5 M(-45.4%) | $52.2 M(+31995.8%) | $162.6 K(-95.0%) | $3.3 M(-49.3%) | $6.4 M(-20.7%) | $8.1 M(+33.9%) | $6.1 M(-30.1%) | $8.7 M(+47.0%) | $5.9 M(+13.5%) | $5.2 M | |
Total Liabilities | $146.4 K(+132.4%) | $63.0 K(-99.8%) | $26.5 M(+9.8%) | $24.1 M(+125.4%) | $10.7 M(-14.8%) | $12.6 M(+14.7%) | $11.0 M(+40.2%) | $7.8 M(+13.3%) | $6.9 M(-8.5%) | $7.5 M | |
Current Liabilities | $146.4 K(+132.4%) | $63.0 K(-99.7%) | $24.3 M(+0.7%) | $24.1 M(+127.7%) | $10.6 M(-13.6%) | $12.3 M | - | $7.5 M(+12.9%) | $6.6 M(-9.5%) | $7.3 M | |
Long Term Liabilities | $0.0(0%) | $0.0(-100.0%) | $2.2 M(+8183.6%) | $26.8 K(-77.6%) | $119.7 K(-61.3%) | $309.5 K | - | $322.0 K(+23.6%) | $260.5 K(+29.2%) | $201.6 K | |
Shareholders Equity | $62.5 M(+8.5%) | $57.6 M(+729.8%) | $6.9 M(+5.5%) | $6.6 M(-8.2%) | $7.2 M(-52.4%) | $15.1 M(-31.4%) | $21.9 M(+177.9%) | $7.9 M(+62.0%) | $4.9 M(+42.2%) | $3.4 M | |
Book Value | $62.5 M(+8.5%) | $57.6 M(+729.8%) | $6.9 M(+5.5%) | $6.6 M(-8.2%) | $7.2 M(-52.4%) | $15.1 M(-31.4%) | $21.9 M(+177.9%) | $7.9 M(+62.0%) | $4.9 M(+42.2%) | $3.4 M | |
Working Capital | $34.0 M(+528.7%) | $5.4 M(-37.5%) | $8.6 M(+164.6%) | $3.3 M(+97.3%) | $1.7 M(-79.5%) | $8.1 M | - | -$215.3 K(+59.4%) | -$529.9 K(+62.1%) | -$1.4 M | |
Cash And Cash Equivalents | $6.2 M(+11588.2%) | $52.7 K(+1450.0%) | $3400.0(-98.4%) | $209.6 K(-85.3%) | $1.4 M(-77.4%) | $6.3 M | - | $1.7 M(+38.6%) | $1.2 M(-65.4%) | $3.5 M | |
Accounts Payable | - | - | - | - | $3.3 M(-27.9%) | $4.5 M | - | $552.5 K(-2.2%) | $565.0 K(-51.3%) | $1.2 M | |
Accounts Receivable | $0.0(-100.0%) | $180.0 K | - | $0.0(-100.0%) | $2.9 M(-54.2%) | $6.3 M | - | $4.1 M(-13.1%) | $4.7 M(+105.6%) | $2.3 M | |
Short Term Debt | - | - | - | - | $3.7 M(-19.9%) | $4.7 M | - | $3.1 M(+8.3%) | $2.8 M(-1.5%) | $2.9 M | |
Long Term Debt | - | - | - | - | $78.5 K(-65.5%) | $227.6 K | - | $0.0 | - | - | |
Total Debt | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0(-100.0%) | $3.8 M(-22.1%) | $4.9 M(+100.0%) | $0.0(-100.0%) | $3.1 M(+8.3%) | $2.8 M(-1.5%) | $2.9 M | |
Debt To Equity | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(-100.0%) | 0.5(+67.7%) | 0.3(+100.0%) | 0.0(-100.0%) | 0.4(-32.8%) | 0.6(-30.9%) | 0.8 | |
Current Ratio | 233.2(+168.6%) | 86.8(+6281.6%) | 1.4(+19.3%) | 1.1(-1.7%) | 1.2(-30.1%) | 1.7 | - | 1.0(+5.4%) | 0.9(+13.6%) | 0.8 | |
Quick Ratio | - | - | - | - | - | - | - | - | - | - | |
Inventory | - | - | - | - | - | - | - | - | - | - | |
Retained Earnings | -$25.4 M(-3.3%) | -$24.6 M(+24.6%) | -$32.6 M(-16.3%) | -$28.1 M(-36.6%) | -$20.6 M(-60.6%) | -$12.8 M | - | $1.1 M(+200.3%) | -$1.1 M(+56.9%) | -$2.5 M | |
PB Ratio | 0.1(-58.3%) | 0.2(-73.3%) | 0.9(-48.3%) | 1.7(+3.0%) | 1.7(-8.2%) | 1.8(-65.7%) | 5.4 | - | - | - |
Income statements
Jun 30, 2024 | Dec 31, 2023 | Jun 30, 2023 | Dec 31, 2022 | Jun 30, 2022 | Dec 31, 2021 | Jun 30, 2021 | Dec 1, 2020 | Jun 1, 2020 | Dec 1, 2019 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
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 30, 2024 | Dec 31, 2023 | Jun 30, 2023 | Dec 31, 2022 | Jun 30, 2022 | Dec 31, 2021 | Jun 30, 2021 | Dec 1, 2020 | Jun 1, 2020 | Dec 1, 2019 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
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 | - | - | - | - | - | - | - | - | - | - |