Balance sheets
Jun 1, 2024 | Dec 31, 2023 | Jun 30, 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 | Mar 1, 2017 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Total Assets | $53.8 M(+10.6%) | $48.6 M(-1.8%) | $49.5 M(-7.2%) | $53.4 M(-7.4%) | $57.7 M(+13.4%) | $50.8 M(+0.7%) | $50.5 M(+22.8%) | $41.1 M(+186.2%) | $14.4 M(-2.4%) | $14.7 M(+22.2%) | $12.0 M(+167.7%) | $4.5 M(-100.0%) | $33.3 B | |
Current Assets | $43.7 M(+15.4%) | $37.9 M(-2.5%) | $38.9 M(-7.9%) | $42.2 M(-8.6%) | $46.2 M(+27.8%) | $36.1 M(-23.4%) | $47.2 M(+20.9%) | $39.0 M(+229.6%) | $11.8 M(-3.2%) | $12.2 M(+28.3%) | $9.5 M(+180.2%) | $3.4 M(-100.0%) | $6.5 B | |
Non Current Assets | $10.1 M(-6.2%) | $10.7 M(+0.5%) | $10.7 M(-4.7%) | $11.2 M(-2.6%) | $11.5 M(-21.8%) | $14.7 M(+345.5%) | $3.3 M(+58.8%) | $2.1 M(-17.5%) | $2.5 M(+1.5%) | $2.5 M(-0.9%) | $2.5 M(+128.9%) | $1.1 M(-100.0%) | $26.8 B | |
Total Liabilities | $2.7 M(-11.3%) | $3.1 M(+1.5%) | $3.0 M(-19.5%) | $3.8 M(-24.8%) | $5.0 M(+37.6%) | $3.6 M(-47.0%) | $6.9 M(-8.6%) | $7.5 M(+604.6%) | $1.1 M(-33.7%) | $1.6 M(-5.3%) | $1.7 M(-7.8%) | $1.8 M(-100.0%) | $21.3 B | |
Current Liabilities | $2.7 M(-11.3%) | $3.1 M(+1.5%) | $3.0 M(-19.3%) | $3.8 M(-24.9%) | $5.0 M(+37.3%) | $3.6 M(-47.0%) | $6.9 M(-8.6%) | $7.5 M(+604.6%) | $1.1 M(-33.7%) | $1.6 M(-5.3%) | $1.7 M(-7.8%) | $1.8 M(-100.0%) | $4.3 B | |
Long Term Liabilities | $0.0(0%) | $0.0(0%) | $0.0(-100.0%) | $11.5 K(+0.9%) | $11.4 K(+100.0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0(-100.0%) | $17.0 B | |
Shareholders Equity | $51.1 M(+12.1%) | $45.5 M(-2.0%) | $46.5 M(-6.3%) | $49.6 M(-5.8%) | $52.6 M(+11.6%) | $47.2 M(+8.3%) | $43.6 M(+29.8%) | $33.6 M(+152.5%) | $13.3 M(+1.5%) | $13.1 M(+26.8%) | $10.3 M(+290.3%) | $2.6 M(-100.0%) | $12.0 B | |
Book Value | $51.1 M(+12.1%) | $45.5 M(-2.0%) | $46.5 M(-6.3%) | $49.6 M(-5.8%) | $52.6 M(+11.6%) | $47.2 M(+8.3%) | $43.6 M(+29.8%) | $33.6 M(+152.5%) | $13.3 M(+1.5%) | $13.1 M(+26.8%) | $10.3 M(+290.3%) | $2.6 M(-100.0%) | $12.0 B | |
Working Capital | $41.0 M(+17.8%) | $34.8 M(-2.8%) | $35.8 M(-6.8%) | $38.4 M(-6.6%) | $41.1 M(+26.7%) | $32.5 M(-19.4%) | $40.3 M(+27.9%) | $31.5 M(+192.3%) | $10.8 M(+1.5%) | $10.6 M(+35.6%) | $7.8 M(+404.0%) | $1.6 M(-99.9%) | $2.2 B | |
Cash And Cash Equivalents | $18.8 M(+6.2%) | $17.7 M(-18.0%) | $21.6 M(+25.5%) | $17.2 M(-55.6%) | $38.7 M(+31.7%) | $29.4 M(-31.0%) | $42.6 M(+100.1%) | $21.3 M(+159.6%) | $8.2 M(+1.9%) | $8.1 M(-12.0%) | $9.2 M(+354.0%) | $2.0 M(-99.7%) | $687.5 M | |
Accounts Payable | $2.2 M(-15.6%) | $2.6 M(+7.5%) | $2.4 M(-19.2%) | $3.0 M(-19.3%) | $3.7 M(+127.7%) | $1.6 M(-49.6%) | $3.2 M(-46.8%) | $6.1 M(+2501.2%) | $233.0 K(-57.0%) | $541.3 K(+85.2%) | $292.3 K(+7.4%) | $272.2 K(-100.0%) | $1.4 B | |
Accounts Receivable | $44.6 K(+100.0%) | $0.0(-100.0%) | $41.7 K(+41.4%) | $29.5 K(-43.4%) | $52.1 K(-5.6%) | $55.2 K(-92.0%) | $689.2 K(+71.3%) | $402.4 K(-60.0%) | $1.0 M(-20.5%) | $1.3 M(+327.3%) | $295.6 K(-68.4%) | $934.4 K(-100.0%) | $2.6 B | |
Short Term Debt | $0.0(-100.0%) | $11.5 K(-49.6%) | $22.8 K(+9.6%) | $20.8 K(-39.2%) | $34.2 K(+197.4%) | $11.5 K(-45.2%) | $21.0 K(+100.0%) | $0.0 | - | - | - | - | $852.5 M | |
Long Term Debt | - | $0.0(0%) | $0.0(-100.0%) | $11.5 K(+0.9%) | $11.4 K(+100.0%) | $0.0 | - | - | - | - | - | - | $10.3 B | |
Total Debt | $0.0(-100.0%) | $11.5 K(-49.6%) | $22.8 K(-29.4%) | $32.3 K(-29.2%) | $45.6 K(+296.5%) | $11.5 K(-45.2%) | $21.0 K(+100.0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0(0%) | $0.0(-100.0%) | $11.2 B | |
Debt To Equity | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(0%) | 0.0(-100.0%) | 0.9 | |
Current Ratio | 16.0(+30.1%) | 12.3(-3.8%) | 12.8(+14.1%) | 11.2(+21.6%) | 9.2(-6.9%) | 9.9(+44.5%) | 6.8(+32.2%) | 5.2(-53.2%) | 11.1(+46.0%) | 7.6(+35.6%) | 5.6(+203.8%) | 1.8(+22.7%) | 1.5 | |
Quick Ratio | - | - | - | - | - | - | - | - | - | - | - | - | 0.9 | |
Inventory | - | - | - | - | - | - | - | - | - | - | - | - | $2.5 B | |
Retained Earnings | $22.8 M(-7.6%) | $24.7 M(-5.6%) | $26.2 M(-7.6%) | $28.3 M(-7.8%) | $30.7 M(+22.4%) | $25.1 M(+5.8%) | $23.7 M(+73.9%) | $13.6 M(+14.0%) | $12.0 M(+3.2%) | $11.6 M(+32.1%) | $8.8 M(+244.3%) | $2.6 M(-99.9%) | $2.8 B | |
PB Ratio | 0.1(-30.8%) | 0.1(-51.9%) | 0.3(+28.6%) | 0.2(-82.6%) | 1.2(-46.9%) | 2.3(-1.3%) | 2.3(-22.5%) | 3.0 | - | - | - | - | - |
Income statements
Jun 1, 2024 | Dec 31, 2023 | Jun 30, 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 | Mar 1, 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 | Jun 30, 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 | Mar 1, 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 | - | - | - | - | - | - | - | - | - | - | - | - | - |