Balance sheets
Jun 1, 2024 | Dec 1, 2023 | Jun 1, 2023 | Dec 31, 2022 | Jun 30, 2022 | Dec 31, 2021 | Jun 30, 2021 | Dec 1, 2020 | Jun 30, 2020 | Dec 1, 2019 | Jun 1, 2019 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Assets | $39.0 M(+10.6%) | $35.3 M(-15.5%) | $41.8 M(-41.4%) | $71.2 M(+22.9%) | $57.9 M(-1.4%) | $58.7 M(-11.7%) | $66.5 M(+96.4%) | $33.9 M(+210.3%) | $10.9 M(-3.1%) | $11.3 M | - | |
Current Assets | $31.3 M(+17.3%) | $26.7 M(-17.6%) | $32.3 M(-46.0%) | $59.9 M(+30.8%) | $45.8 M(-1.1%) | $46.3 M(-24.1%) | $61.0 M(+103.3%) | $30.0 M(+176.7%) | $10.8 M(-3.1%) | $11.2 M | - | |
Non Current Assets | $7.7 M(-10.3%) | $8.6 M(-8.2%) | $9.4 M(-16.8%) | $11.3 M(-6.8%) | $12.1 M(-2.3%) | $12.4 M(+127.0%) | $5.5 M(+42.1%) | $3.9 M(+5796.2%) | $65.3 K(-5.5%) | $69.1 K | - | |
Total Liabilities | $17.9 M(+77.3%) | $10.1 M(-21.0%) | $12.8 M(-62.1%) | $33.7 M(+65.1%) | $20.4 M(+7.3%) | $19.0 M(-14.8%) | $22.3 M(+47.8%) | $15.1 M(+161.6%) | $5.8 M(-16.0%) | $6.9 M | - | |
Current Liabilities | $17.9 M(+97.5%) | $9.1 M(-19.8%) | $11.3 M(-64.3%) | $31.6 M(+82.4%) | $17.3 M(+15.3%) | $15.1 M(-17.5%) | $18.2 M(+50.2%) | $12.2 M(+110.2%) | $5.8 M(-16.0%) | $6.9 M | - | |
Long Term Liabilities | $0.0(-100.0%) | $1.0 M(-30.4%) | $1.5 M(-29.3%) | $2.1 M(-31.9%) | $3.1 M(-22.8%) | $4.0 M(-2.4%) | $4.1 M(+37.9%) | $3.0 M(+100.0%) | $0.0(0%) | $0.0 | - | |
Shareholders Equity | $21.2 M(-16.0%) | $25.2 M(-12.9%) | $28.9 M(-22.7%) | $37.4 M(-0.1%) | $37.5 M(-5.5%) | $39.7 M(-10.1%) | $44.2 M(+135.6%) | $18.7 M(+265.3%) | $5.1 M(+17.3%) | $4.4 M | - | |
Book Value | $21.2 M(-16.0%) | $25.2 M(-12.9%) | $28.9 M(-22.7%) | $37.4 M(-0.1%) | $37.5 M(-5.5%) | $39.7 M(-10.1%) | $44.2 M(+135.6%) | $18.7 M(+265.3%) | $5.1 M(+17.3%) | $4.4 M | - | |
Working Capital | $13.4 M(-23.9%) | $17.6 M(-16.4%) | $21.1 M(-25.5%) | $28.3 M(-0.6%) | $28.4 M(-9.0%) | $31.3 M(-26.9%) | $42.8 M(+139.5%) | $17.9 M(+252.5%) | $5.1 M(+17.7%) | $4.3 M | - | |
Cash And Cash Equivalents | $805.3 K(-35.6%) | $1.3 M(-37.0%) | $2.0 M(-85.5%) | $13.7 M(+88.0%) | $7.3 M(-60.0%) | $18.2 M(-31.8%) | $26.8 M(+46.7%) | $18.2 M(+143.2%) | $7.5 M(+65145.2%) | $11.5 K | - | |
Accounts Payable | $3.1 M(-22.4%) | $4.0 M(-34.8%) | $6.1 M(-25.4%) | $8.1 M(+10.5%) | $7.4 M(-0.3%) | $7.4 M(-22.9%) | $9.6 M(+68.5%) | $5.7 M(+122.0%) | $2.6 M(-12.1%) | $2.9 M | - | |
Accounts Receivable | $2.3 M(-4.2%) | $2.4 M(-43.6%) | $4.3 M(-33.2%) | $6.5 M(+37.5%) | $4.7 M(-4.9%) | $5.0 M(+9.7%) | $4.5 M(+357.7%) | $988.8 K | - | $0.0 | - | |
Short Term Debt | $1.7 M(+23.4%) | $1.4 M(-16.3%) | $1.6 M(-55.2%) | $3.6 M(-6.0%) | $3.9 M(-2.8%) | $4.0 M(+11.1%) | $3.6 M(+175.9%) | $1.3 M | - | $0.0 | - | |
Long Term Debt | $0.0(-100.0%) | $1.0 M(-30.4%) | $1.5 M(-29.3%) | $2.1 M(-31.9%) | $3.1 M(-22.8%) | $4.0 M(-2.4%) | $4.1 M(+37.9%) | $3.0 M | - | $0.0 | - | |
Total Debt | $1.7 M(-29.7%) | $2.4 M(-23.0%) | $3.1 M(-45.7%) | $5.7 M(-17.5%) | $7.0 M(-12.8%) | $8.0 M(+3.9%) | $7.7 M(+80.0%) | $4.3 M(+100.0%) | $0.0(0%) | $0.0(0%) | $0.0 | |
Debt To Equity | 0.0(-50.0%) | 0.0(0%) | 0.0(-71.4%) | 0.1(0%) | 0.1(0%) | 0.1(+16.7%) | 0.1(+100.0%) | 0.0(+100.0%) | 0.0(0%) | 0.0 | - | |
Current Ratio | 1.8(-40.7%) | 3.0(+2.8%) | 2.9(+51.9%) | 1.9(-28.4%) | 2.6(-14.3%) | 3.1(-7.8%) | 3.3(+35.2%) | 2.5(+31.4%) | 1.9(+15.3%) | 1.6 | - | |
Quick Ratio | 1.5(-26.5%) | 2.0(+52.2%) | 1.3(-8.8%) | 1.5(-22.2%) | 1.9(-16.4%) | 2.3(-10.3%) | 2.5(+35.5%) | 1.9(+20.8%) | 1.5(+22.2%) | 1.3 | - | |
Inventory | $4.5 M(-45.0%) | $8.2 M(-52.3%) | $17.2 M(+29.4%) | $13.3 M(+1.8%) | $13.0 M(+5.9%) | $12.3 M(-18.6%) | $15.1 M(+104.5%) | $7.4 M(+284.9%) | $1.9 M(-22.7%) | $2.5 M | - | |
Retained Earnings | -$29.8 M(-14.3%) | -$26.0 M(-20.2%) | -$21.7 M(-48.6%) | -$14.6 M(-31.6%) | -$11.1 M(-264.7%) | -$3.0 M(-214.3%) | $2.7 M(-20.8%) | $3.4 M(+273.4%) | $897.9 K(+1260.5%) | $66.0 K | - | |
PB Ratio | - | - | 0.2(-42.1%) | 0.4(-82.7%) | 2.2(-84.2%) | 13.9(+271.7%) | 3.8 | - | - | - | - |
Income statements
Jun 1, 2024 | Dec 1, 2023 | Jun 1, 2023 | Dec 31, 2022 | Jun 30, 2022 | Dec 31, 2021 | Jun 30, 2021 | Dec 1, 2020 | Jun 30, 2020 | Dec 1, 2019 | Jun 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 1, 2024 | Dec 1, 2023 | Jun 1, 2023 | Dec 31, 2022 | Jun 30, 2022 | Dec 31, 2021 | Jun 30, 2021 | Dec 1, 2020 | Jun 30, 2020 | Dec 1, 2019 | Jun 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 | - | - | - | - | - | - | - | - | - | - | - |