Balance sheets
01 June 2024 | 31 Dec 2023 | 30 June 2023 | 31 Dec 2022 | 30 June 2022 | 31 Dec 2021 | 30 June 2021 | 31 Dec 2020 | 30 June 2020 | 31 Dec 2019 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Total Assets | $71.8 M(-7.4%) | $77.5 M(-1.3%) | $78.5 M(-12.0%) | $89.2 M(-8.2%) | $97.2 M(-10.2%) | $108.3 M(-10.2%) | $120.6 M(+1.6%) | $118.7 M(-11.1%) | $133.6 M(-11.7%) | $151.3 M | |
Current Assets | $65.7 M(-7.0%) | $70.6 M(-1.3%) | $71.5 M(-12.6%) | $81.8 M(-5.7%) | $86.7 M(-11.3%) | $97.8 M(-8.4%) | $106.7 M(-2.9%) | $109.9 M(-8.3%) | $119.9 M(-12.6%) | $137.1 M | |
Non Current Assets | $6.1 M(-11.4%) | $6.9 M(-1.9%) | $7.0 M(-5.6%) | $7.4 M(-29.3%) | $10.5 M(+0.1%) | $10.5 M(-24.5%) | $13.9 M(+57.5%) | $8.8 M(-35.6%) | $13.7 M(-3.7%) | $14.2 M | |
Total Liabilities | $23.4 M(-10.3%) | $26.1 M(+3.4%) | $25.2 M(-20.6%) | $31.8 M(-11.4%) | $35.9 M(-10.2%) | $39.9 M(-11.3%) | $45.0 M(+8.9%) | $41.3 M(-12.3%) | $47.1 M(-9.6%) | $52.1 M | |
Current Liabilities | $21.3 M(-9.0%) | $23.4 M(+2.8%) | $22.8 M(-21.1%) | $28.9 M(-10.1%) | $32.1 M(-9.4%) | $35.4 M(-12.1%) | $40.3 M(+0.6%) | $40.0 M(-11.2%) | $45.1 M(-8.0%) | $49.0 M | |
Long Term Liabilities | $2.1 M(-22.1%) | $2.7 M(+9.4%) | $2.5 M(-15.1%) | $2.9 M(-22.4%) | $3.8 M(-16.5%) | $4.5 M(-4.6%) | $4.7 M(+268.5%) | $1.3 M(-36.0%) | $2.0 M(-35.1%) | $3.1 M | |
Shareholders Equity | $48.4 M(-5.9%) | $51.4 M(-3.6%) | $53.3 M(-7.2%) | $57.5 M(-6.4%) | $61.4 M(-10.2%) | $68.4 M(-9.6%) | $75.6 M(-2.3%) | $77.4 M(-10.5%) | $86.5 M(-12.8%) | $99.2 M | |
Book Value | $48.4 M(-5.9%) | $51.4 M(-3.6%) | $53.3 M(-7.2%) | $57.5 M(-6.4%) | $61.4 M(-10.2%) | $68.4 M(-9.6%) | $75.6 M(-2.3%) | $77.4 M(-10.5%) | $86.5 M(-12.8%) | $99.2 M | |
Working Capital | $44.4 M(-6.0%) | $47.2 M(-3.2%) | $48.8 M(-7.9%) | $53.0 M(-3.1%) | $54.6 M(-12.4%) | $62.4 M(-6.2%) | $66.5 M(-4.9%) | $69.9 M(-6.5%) | $74.8 M(-15.1%) | $88.0 M | |
Cash And Cash Equivalents | $46.5 M(-6.9%) | $50.0 M(+1.9%) | $49.0 M(-10.1%) | $54.5 M(+3.6%) | $52.6 M(-2.2%) | $53.8 M(+8.6%) | $49.5 M(+44.7%) | $34.2 M(+3.7%) | $33.0 M(-5.6%) | $35.0 M | |
Accounts Payable | $7.0 M(-12.1%) | $8.0 M(+9.8%) | $7.2 M(-44.1%) | $13.0 M(-13.2%) | $14.9 M(-21.4%) | $19.0 M(-19.4%) | $23.6 M(-6.0%) | $25.1 M(-10.9%) | $28.2 M(-8.7%) | $30.9 M | |
Accounts Receivable | $6.9 M(-17.5%) | $8.4 M(+1.9%) | $8.2 M(-30.7%) | $11.9 M(-42.1%) | $20.5 M(-25.3%) | $27.4 M(-26.6%) | $37.4 M(-24.7%) | $49.6 M(-22.6%) | $64.2 M(-17.6%) | $77.8 M | |
Short Term Debt | $1.2 M(-1.8%) | $1.2 M(+14.8%) | $1.0 M(-16.0%) | $1.2 M(-17.9%) | $1.5 M(+6.0%) | $1.4 M(+11.6%) | $1.3 M(+3.9%) | $1.2 M(-28.4%) | $1.7 M(+6.6%) | $1.6 M | |
Long Term Debt | $1.1 M(-35.7%) | $1.7 M(+13.8%) | $1.5 M(-23.0%) | $1.9 M(-30.7%) | $2.7 M(-21.9%) | $3.5 M(-8.7%) | $3.8 M(+1396.1%) | $256.0 K(-56.5%) | $589.0 K(-56.8%) | $1.4 M | |
Total Debt | $2.2 M(-21.6%) | $2.8 M(+14.2%) | $2.5 M(-20.2%) | $3.1 M(-26.2%) | $4.2 M(-13.8%) | $4.9 M(-3.7%) | $5.1 M(+245.8%) | $1.5 M(-35.6%) | $2.3 M(-22.6%) | $3.0 M | |
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 | |
Current Ratio | 3.1(+2.0%) | 3.0(-3.8%) | 3.1(+10.6%) | 2.8(+5.2%) | 2.7(-2.2%) | 2.8(+4.2%) | 2.6(-3.3%) | 2.7(+3.0%) | 2.7(-5.0%) | 2.8 | |
Quick Ratio | 3.0(+2.4%) | 3.0(-3.6%) | 3.1(+10.8%) | 2.8(+4.9%) | 2.7(-2.2%) | 2.7(+8.8%) | 2.5(-3.1%) | 2.6(+3.2%) | 2.5(-6.4%) | 2.7 | |
Inventory | $783.0 K(-1.5%) | $795.0 K(-31.7%) | $1.2 M(-8.3%) | $1.3 M(-10.6%) | $1.4 M(-7.6%) | $1.5 M(-75.2%) | $6.2 M(-7.6%) | $6.7 M(-8.2%) | $7.3 M(+18.7%) | $6.1 M | |
Retained Earnings | - | -$1.3 B | - | -$1.3 B | - | -$1.2 B | - | -$1.2 B | - | -$1.2 B | |
PB Ratio | 0.5(-18.0%) | 0.6(-1.6%) | 0.6(+10.7%) | 0.6(+14.3%) | 0.5(+6.5%) | 0.5(-39.5%) | 0.8(+18.8%) | 0.6(-12.3%) | 0.7(-31.1%) | 1.1 |
Income statements
01 June 2024 | 31 Dec 2023 | 30 June 2023 | 31 Dec 2022 | 30 June 2022 | 31 Dec 2021 | 30 June 2021 | 31 Dec 2020 | 30 June 2020 | 31 Dec 2019 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
EPS | - | - | - | - | - | - | - | - | - | -$0.4 | |
TTM EPS | - | - | - | - | - | - | - | - | - | -$0.4 | |
Revenue | - | - | - | - | - | - | - | - | - | $14.0 M | |
TTM Revenue | - | - | - | - | - | - | - | - | - | $65.6 M | |
Total Expenses | - | - | - | - | - | - | - | - | - | $14.2 M | |
Operating Expenses | - | - | - | - | - | - | - | - | - | $5.2 M | |
Cost Of Goods Sold | - | - | - | - | - | - | - | - | - | $9.0 M | |
TTM Cost Of Goods Sold | - | - | - | - | - | - | - | - | - | $41.5 M | |
Gross Profit | - | - | - | - | - | - | - | - | - | $4.9 M | |
TTM Gross Profit | - | - | - | - | - | - | - | - | - | $24.2 M | |
Gross Margin | - | - | - | - | - | - | - | - | - | 35.4% | |
Operating Profit | - | - | - | - | - | - | - | - | - | -$250.0 K | |
TTM Operating Profit | - | - | - | - | - | - | - | - | - | -$5.0 M | |
Operating Margin | - | - | - | - | - | - | - | - | - | -1.8% | |
Net Income | - | - | - | - | - | - | - | - | - | -$3.9 M | |
TTM Net Income | - | - | - | - | - | - | - | - | - | -$3.9 M | |
Net Margin | - | - | - | - | - | - | - | - | - | -28.2% | |
EBIT | - | - | - | - | - | - | - | - | - | $777.0 K | |
TTM EBIT | - | - | - | - | - | - | - | - | - | -$3.9 M | |
EBITDA | - | - | - | - | - | - | - | - | - | $934.0 K | |
TTM EBITDA | - | - | - | - | - | - | - | - | - | -$3.3 M | |
Selling, General & Administrative Expenses | - | - | - | - | - | - | - | - | - | $2.6 M | |
TTM SG&A | - | - | - | - | - | - | - | - | - | $15.8 M | |
Depreciation And Amortization | - | - | - | - | - | - | - | - | - | $157.0 K | |
TTM D&A | - | - | - | - | - | - | - | - | - | $644.0 K | |
Interest Expense | - | - | - | - | - | - | - | - | - | - | |
TTM Interest Expense | - | - | - | - | - | - | - | - | - | - | |
Income Tax | - | - | - | - | - | - | - | - | - | -$853.0 K | |
TTM Income Tax | - | - | - | - | - | - | - | - | - | -$31.0 K | |
PE Ratio | - | - | - | - | - | - | - | - | - | - | |
PS Ratio | - | - | - | - | - | - | - | - | - | 1.6 |
Cashflow statements
01 June 2024 | 31 Dec 2023 | 30 June 2023 | 31 Dec 2022 | 30 June 2022 | 31 Dec 2021 | 30 June 2021 | 31 Dec 2020 | 30 June 2020 | 31 Dec 2019 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Cash From Operations | - | - | - | - | - | - | - | - | - | $3.3 M | |
TTM CFO | - | - | - | - | - | - | - | - | - | -$24.1 M | |
Cash From Investing | - | - | - | - | - | - | - | - | - | -$6000.0 | |
TTM CFI | - | - | - | - | - | - | - | - | - | -$507.0 K | |
Cash From Financing | - | - | - | - | - | - | - | - | - | -$4.6 M | |
TTM CFF | - | - | - | - | - | - | - | - | - | -$993.0 K | |
Free Cash Flow | - | - | - | - | - | - | - | - | - | $3.3 M | |
TTM FCF | - | - | - | - | - | - | - | - | - | -$24.7 M | |
CAPEX | - | - | - | - | - | - | - | - | - | $6000.0 | |
TTM CAPEX | - | - | - | - | - | - | - | - | - | $507.0 K | |
Dividends Paid | - | - | - | - | - | - | - | - | - | - | |
TTM Dividends Paid | - | - | - | - | - | - | - | - | - | - | |
TTM Dividend Per Share | - | - | - | - | - | - | - | - | - | - | |
TTM Dividend Yield | - | - | - | - | - | - | - | - | - | - | |
Payout Ratio | - | - | - | - | - | - | - | - | - | - |