All individual numbers are from the SEC provided Financial Statement and Notes Data Sets. No guarantee is made for their accuracy. This report only shows the values that are common to a significant number of companies.
XTANT MEDICAL HOLDINGS, INC. Last Reported: 2/29/2024 Stock Symbol: XTNT

Business Address

664 CRUISER LANE

BELGRADE , MT US 59714

Mailing Address

664 CRUISER LANE

BELGRADE , MT US 59714
Phone Number: 406-388-0480 / State Incorporated: DE / Fiscal Year End 12 /31

Balance Sheet

Date 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022 6/30/2022 3/31/2022 12/31/2021 9/30/2021 6/30/2021 3/31/2021 12/31/2020 10/31/2020 9/30/2020 7/31/2020 6/30/2020 3/31/2020 12/31/2019 10/31/2019 9/30/2019 6/30/2019 3/31/2019 12/31/2018 9/30/2018 6/30/2018 5/31/2018 3/31/2018 12/31/2017 9/30/2017 6/30/2017 3/31/2017 12/31/2016 9/30/2016 6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015 3/31/2015 12/31/2014 9/30/2014 7/31/2014 6/30/2014 3/31/2014 12/31/2013 9/30/2013 6/30/2013 3/31/2013 12/31/2012 9/30/2012 6/30/2012 3/31/2012 12/31/2011 9/30/2011 6/30/2011 3/31/2011 12/31/2010 12/31/2009
Cash and Cash Equivalents $8,664,000.00 $4,138,000.00 $5,176,000.00 $20,298,000.00 $17,363,000.00 $16,495,000.00 $16,848,000.00 $18,200,000.00 $18,175,000.00 $20,312,000.00 $18,643,000.00 $2,341,000.00 -- $2,741,000.00 -- $3,019,000.00 $3,239,000.00 $5,237,000.00 -- $5,749,000.00 $7,318,000.00 $7,097,000.00 $6,797,000.00 $5,064,000.00 $6,049,000.00 -- $6,172,000.00 $2,855,959.00 $2,069,088.00 $1,664,543.00 $2,486,839.00 $2,578,267.00 $1,408,608.00 $2,217,405.00 $4,668,355.00 $6,368,016.00 $7,970,433.00 $2,026,108.00 $2,899,557.00 $4,468,208.00 $6,953,279.00 -- $2,989,422.00 $4,768,622.00 $3,046,340.00 $3,437,549.00 $5,135,974.00 $2,119,079.00 $4,926,066.00 $8,615,988.00 $1,213,565.00 $1,363,629.00 $751,111.00 $1,814,675.00 $1,402,407.00 $375,413.00 $327,481.00 $54,155.00
Accounts Receivable Net Current $19,150,000.00 $13,744,000.00 $11,902,000.00 $10,853,000.00 $9,839,000.00 $8,600,000.00 $7,545,000.00 $7,154,000.00 $6,321,000.00 $6,985,000.00 $7,027,000.00 $6,880,000.00 -- $7,317,000.00 -- $7,583,000.00 $9,743,000.00 $10,124,000.00 -- $9,121,000.00 $8,565,000.00 $9,493,000.00 $9,990,000.00 $9,869,000.00 $10,404,000.00 -- $10,340,000.00 $12,714,386.00 $13,909,090.00 $15,847,142.00 $16,320,038.00 $18,991,872.00 $15,826,130.00 $14,724,671.00 $14,923,488.00 $15,385,218.00 $13,318,450.00 $5,574,285.00 $5,495,667.00 $4,427,081.00 $4,294,496.00 -- $4,898,137.00 $5,528,865.00 $4,793,834.00 $4,633,067.00 $6,226,619.00 $7,164,269.00 $7,154,065.00 $7,184,558.00 $6,582,855.00 $7,603,437.00 $7,083,354.00 -- -- -- $3,522,031.00 --
Inventory $34,334,000.00 $20,364,000.00 $18,522,000.00 $17,285,000.00 $16,993,000.00 $16,461,000.00 $17,300,000.00 $17,945,000.00 $19,708,000.00 $21,093,000.00 $21,641,000.00 $21,408,000.00 -- $20,671,000.00 -- $19,888,000.00 $18,044,000.00 $16,101,000.00 -- $16,025,000.00 $15,828,000.00 $16,526,000.00 $17,301,000.00 $22,187,000.00 $22,446,000.00 -- $22,512,000.00 $22,229,000.00 $24,038,913.00 $24,932,155.00 $26,359,272.00 $26,266,457.00 $26,499,085.00 $25,510,143.00 $24,203,782.00 $22,684,716.00 $22,042,508.00 $9,392,150.00 $9,710,580.00 $9,558,648.00 $11,139,471.00 -- $10,517,044.00 $10,498,707.00 $10,753,600.00 $13,228,383.00 $13,803,063.00 $13,608,482.00 $13,141,421.00 $13,409,540.00 $12,301,854.00 $10,410,931.00 $8,479,710.00 -- -- -- $5,440,638.00 --
Prepaid Expenses and Other Current Assets $1,874,000.00 $1,015,000.00 $753,000.00 $673,000.00 $673,000.00 $424,000.00 $944,000.00 $844,000.00 $945,000.00 $827,000.00 $1,165,000.00 $736,000.00 -- $1,656,000.00 -- $899,000.00 $1,084,000.00 $784,000.00 -- $714,000.00 $592,000.00 $464,000.00 $589,000.00 $738,000.00 $801,000.00 -- $1,107,000.00 $1,706,000.00 $664,581.00 $831,239.00 $1,651,187.00 $1,149,615.00 $2,034,127.00 $1,279,019.00 $858,400.00 $985,471.00 $1,039,562.00 $1,033,605.00 $885,359.00 $654,140.00 $808,213.00 -- $1,010,408.00 $981,535.00 $574,910.00 $486,685.00 $667,871.00 $742,780.00 $353,271.00 $630,403.00 $586,014.00 $421,306.00 $289,326.00 -- -- -- $572,015.00 --
Total Current Assets $64,107,000.00 $39,571,000.00 $36,587,000.00 $49,318,000.00 $45,108,000.00 $42,332,000.00 $42,760,000.00 $44,330,000.00 $45,588,000.00 $49,432,000.00 $48,476,000.00 $31,365,000.00 -- $32,385,000.00 -- $31,389,000.00 $32,110,000.00 $32,246,000.00 -- $31,609,000.00 $32,303,000.00 $33,580,000.00 $34,677,000.00 $37,858,000.00 $39,700,000.00 -- $40,131,000.00 $39,504,895.00 $40,681,672.00 $43,275,079.00 $46,817,336.00 $48,986,211.00 $45,767,950.00 $43,731,238.00 $44,654,025.00 $45,423,421.00 $44,370,953.00 $18,026,148.00 $18,991,163.00 $19,108,077.00 $23,195,459.00 -- $19,415,011.00 $21,777,729.00 $19,168,684.00 $21,785,684.00 $25,833,527.00 $23,634,610.00 $25,574,823.00 $29,840,489.00 $20,684,288.00 $19,799,303.00 $16,603,501.00 -- -- -- $10,475,199.00 --
Property Plant and Equipement $9,097,000.00 $6,875,000.00 $6,826,000.00 $5,785,000.00 $5,669,000.00 $5,529,000.00 $5,409,000.00 $5,212,000.00 $4,971,000.00 $4,869,000.00 $4,666,000.00 $4,347,000.00 -- $4,122,000.00 -- $4,256,000.00 $4,303,000.00 $4,695,000.00 -- $5,068,000.00 $5,600,000.00 $6,382,000.00 $7,174,000.00 $8,069,000.00 $8,928,000.00 -- $9,331,000.00 $9,913,000.00 $11,450,837.00 $13,419,415.00 $15,219,725.00 $15,840,730.00 $16,012,138.00 $15,618,117.00 $13,773,495.00 $11,816,629.00 $11,433,064.00 $4,430,038.00 $4,503,132.00 $4,654,527.00 $4,767,137.00 -- $4,888,388.00 $5,013,774.00 $5,180,556.00 $5,320,992.00 $5,458,272.00 $5,526,887.00 $5,234,867.00 $4,883,231.00 $4,450,115.00 $4,095,055.00 $3,774,140.00 -- -- -- $3,397,320.00 --
Intangible Assets Net $10,492,000.00 $10,920,000.00 $10,810,000.00 $344,000.00 $358,000.00 $372,000.00 $386,000.00 $400,000.00 $414,000.00 $428,000.00 $443,000.00 $457,000.00 -- $471,000.00 -- $486,000.00 $500,000.00 $515,000.00 -- $529,000.00 $544,000.00 $558,000.00 $573,000.00 $11,248,000.00 $12,106,000.00 -- $12,977,000.00 $13,826,000.00 $32,548,102.00 $33,672,915.00 $34,800,556.00 $35,940,810.00 $37,021,472.00 $38,123,223.00 $39,219,422.00 $40,237,289.00 $42,223,856.00 $609,348.00 $621,126.00 $655,490.00 $649,119.00 -- $625,969.00 $616,746.00 $586,965.00 $563,524.00 $564,693.00 $577,817.00 $592,378.00 $586,975.00 $617,124.00 $637,343.00 $656,133.00 -- -- -- $355,639.00 --
Goodwill $6,514,000.00 $6,514,000.00 $7,639,000.00 $3,205,000.00 $3,205,000.00 $3,205,000.00 $3,205,000.00 $3,205,000.00 $3,205,000.00 $3,205,000.00 $3,205,000.00 $3,205,000.00 -- $3,205,000.00 -- $3,205,000.00 $3,205,000.00 $3,205,000.00 -- $3,205,000.00 $3,205,000.00 $3,205,000.00 $3,205,000.00 $41,535,000.00 $41,535,000.00 -- $41,535,000.00 $41,535,000.00 $41,534,626.00 $41,534,626.00 $41,534,626.00 $41,534,626.00 $41,534,626.00 $41,534,626.00 $41,534,626.00 $41,534,626.00 $23,997,218.00 -- -- -- -- -- -- -- -- $728,618.00 $728,618.00 $728,618.00 $728,618.00 $728,618.00 $728,618.00 $728,618.00 $728,618.00 -- -- -- -- --
Other Assets $199,000.00 $183,000.00 $185,000.00 $197,000.00 $219,000.00 $242,000.00 $264,000.00 $287,000.00 $244,000.00 $265,000.00 $322,000.00 $402,000.00 -- $412,000.00 -- $432,000.00 $434,000.00 $394,000.00 -- $428,000.00 $549,000.00 $772,000.00 $793,000.00 $560,000.00 $516,000.00 -- $670,000.00 $731,189.00 $1,523,430.00 $1,133,331.00 $874,561.00 $827,374.00 $841,354.00 $822,594.00 $770,297.00 $2,439,558.00 $2,520,464.00 $1,446,515.00 $1,502,333.00 $1,598,539.00 $1,566,059.00 -- $1,660,798.00 $1,755,535.00 $1,821,471.00 $1,401,854.00 $1,295,718.00 $1,039,942.00 $1,126,643.00 $1,324,338.00 $930,520.00 $481,864.00 $486,914.00 -- -- -- $13,675.00 --
Total Assets $92,003,000.00 $65,218,000.00 $63,316,000.00 $60,229,000.00 $56,049,000.00 $52,713,000.00 $53,170,000.00 $54,692,000.00 $55,791,000.00 $59,676,000.00 $58,697,000.00 $41,466,000.00 -- $42,394,000.00 -- $41,666,000.00 $42,551,000.00 $43,155,000.00 -- $43,037,000.00 $44,497,000.00 $47,065,000.00 $46,422,000.00 $99,270,000.00 $102,785,000.00 -- $104,782,000.00 $105,705,000.00 $128,456,484.00 $133,676,490.00 $139,687,657.00 $144,101,605.00 $142,448,965.00 $141,305,786.00 $141,391,119.00 $143,059,438.00 $126,226,693.00 $26,352,020.00 $27,404,815.00 $27,950,891.00 $31,813,154.00 -- $28,417,241.00 $31,233,494.00 $28,877,628.00 $31,038,897.00 $35,119,053.00 $32,746,099.00 $34,495,554.00 $38,446,859.00 $28,453,485.00 $26,710,300.00 $23,169,848.00 -- -- -- $15,763,615.00 --
Accounts Payable $5,358,000.00 $4,444,000.00 $3,421,000.00 $3,490,000.00 $3,779,000.00 $3,043,000.00 $2,774,000.00 $2,615,000.00 $2,355,000.00 $2,639,000.00 $2,490,000.00 $2,289,000.00 -- $2,814,000.00 -- $3,072,000.00 $3,609,000.00 $2,188,000.00 -- $2,249,000.00 $3,194,000.00 $6,036,000.00 $6,465,000.00 $5,918,000.00 $7,526,000.00 -- $7,528,000.00 $9,316,000.00 $7,350,313.00 $8,446,454.00 $8,896,188.00 $10,471,944.00 $12,889,056.00 $12,787,119.00 $12,389,147.00 $9,386,531.00 $7,485,220.00 $4,577,488.00 $4,412,385.00 $3,876,760.00 $3,893,250.00 -- $4,249,050.00 $4,249,574.00 $2,767,639.00 $3,225,377.00 $4,245,745.00 $3,981,696.00 $3,997,789.00 $4,055,348.00 $3,605,820.00 $3,864,545.00 $2,654,263.00 -- -- -- $2,260,237.00 --
Accrued Liabilities $8,934,000.00 $6,255,000.00 $5,595,000.00 $5,496,000.00 $5,021,000.00 $4,538,000.00 $4,345,000.00 $4,349,000.00 $4,079,000.00 $5,728,000.00 $4,569,000.00 $6,120,000.00 -- $6,043,000.00 -- $5,894,000.00 $5,910,000.00 $6,625,000.00 -- $6,196,000.00 $5,867,000.00 $4,429,000.00 $5,150,000.00 $3,976,000.00 $4,310,000.00 -- $3,852,000.00 $15,845,421.00 $13,425,741.00 $11,627,528.00 $8,815,400.00 $8,982,187.00 $5,623,574.00 $4,912,872.00 $9,993,541.00 $9,595,851.00 $6,716,897.00 $2,399,599.00 $2,645,346.00 $1,921,301.00 $1,947,328.00 -- $2,048,054.00 $2,539,483.00 $3,585,037.00 $1,814,472.00 $2,391,313.00 $2,831,236.00 $2,400,090.00 $2,250,617.00 $2,409,888.00 $2,548,103.00 $3,762,211.00 -- -- -- $1,391,540.00 --
Total Current Liabilities $37,322,000.00 $34,259,000.00 $30,606,000.00 $26,058,000.00 $23,276,000.00 $24,569,000.00 $23,887,000.00 $23,809,000.00 $23,154,000.00 $25,792,000.00 $25,331,000.00 $26,952,000.00 -- $90,375,000.00 -- $88,524,000.00 $89,027,000.00 $87,360,000.00 -- $85,896,000.00 $85,573,000.00 $86,241,000.00 $90,194,000.00 $86,615,000.00 $92,177,000.00 -- $89,172,000.00 $164,404,000.00 $158,685,144.00 $155,586,578.00 $151,362,180.00 $151,174,902.00 $147,547,884.00 $141,802,124.00 $138,029,882.00 $134,182,911.00 $129,057,714.00 $38,200,491.00 $37,876,063.00 $35,725,806.00 $36,270,910.00 -- $36,375,425.00 $37,798,703.00 $32,719,805.00 $31,674,946.00 $31,683,301.00 $30,088,844.00 $30,263,169.00 $29,855,234.00 $18,309,842.00 $17,724,684.00 $17,668,802.00 -- -- -- $16,382,859.00 --
Long Term Debt $14,352,000.00 $16,401,000.00 $12,318,000.00 $9,687,000.00 $10,626,000.00 $11,902,000.00 $11,844,000.00 $11,787,000.00 $11,678,000.00 $11,683,000.00 -- -- -- $79,627,000.00 -- $77,531,000.00 $77,345,000.00 $76,244,000.00 -- $74,985,000.00 $73,831,000.00 $72,657,000.00 $77,939,000.00 $75,944,000.00 $79,429,000.00 -- $76,651,000.00 $137,963,000.00 $70,781,212.00 $133,994,367.00 $121,706,626.00 $119,221,434.00 $118,358,233.00 $115,448,422.00 $112,441,737.00 $110,668,365.00 -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
Additional Paid-in Capital -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- $178,802,000.00 $178,707,000.00 $178,668,000.00 $171,273,000.00 $171,008,000.00 $165,809,000.00 -- $165,808,000.00 $86,247,000.00 $86,297,517.00 $86,101,803.00 $86,026,911.00 $85,461,210.00 $82,898,754.00 $82,603,270.00 $81,998,270.00 $81,917,488.00 $81,798,160.00 $66,091,741.00 $64,572,987.00 $63,091,620.00 $63,107,378.00 -- $58,441,168.00 $57,933,665.00 $56,516,443.00 $55,558,330.00 $55,253,597.00 $51,992,018.00 $51,897,890.00 $51,378,943.00 $50,411,604.00 -- $45,452,732.00 -- -- -- -- --
Accumulated Other Comprehensive Loss $-146,000.00 -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
Accumulated Deficit $-238,707,000.00 $-247,938,000.00 $-245,748,000.00 $-243,700,000.00 $-241,461,000.00 $-239,108,000.00 $-237,398,000.00 $-235,200,000.00 $-232,902,000.00 $-231,098,000.00 $-230,365,000.00 $-230,336,000.00 -- $-229,630,000.00 -- $-228,270,000.00 $-225,806,000.00 $-223,266,000.00 -- $-221,661,000.00 $-219,783,000.00 $-217,844,000.00 $-215,045,000.00 $-158,353,000.00 $-155,521,000.00 -- $-150,198,000.00 $-144,946,000.00 $-116,526,195.00 $-108,011,909.00 $-97,701,452.00 $-92,534,524.00 $-87,997,684.00 $-83,099,619.00 $-78,637,044.00 $-73,040,972.00 $-84,629,192.00 $-77,940,219.00 $-75,044,242.00 $-70,866,542.00 $-67,565,141.00 -- $-66,399,358.00 $-64,498,929.00 $-60,358,673.00 $-56,194,431.00 $-51,817,897.00 $-49,334,806.00 $-47,665,548.00 $-42,787,361.00 $-40,268,004.00 $-40,998,521.00 $-39,951,726.00 -- -- -- $-36,945,257.00 --
Total Stockholders' Equity $54,681,000.00 $30,959,000.00 $32,710,000.00 $34,171,000.00 $32,773,000.00 $28,144,000.00 $29,283,000.00 $30,883,000.00 $32,637,000.00 $33,884,000.00 $33,366,000.00 $14,514,000.00 -- $-47,981,000.00 -- $-46,858,000.00 $-46,476,000.00 $-44,205,000.00 -- $-42,859,000.00 $-41,076,000.00 $-39,176,000.00 $-43,772,000.00 $12,655,000.00 $10,608,000.00 -- $15,610,000.00 $-58,699,000.00 $-30,228,660.00 $-21,910,088.00 $-12,292,150.00 $-7,073,297.00 $-5,098,919.00 $-496,338.00 $3,361,237.00 $8,876,527.00 $-2,831,021.00 $-11,848,471.00 $-10,471,248.00 $-7,774,915.00 $-4,457,756.00 -- $-7,958,184.00 $-6,565,209.00 $-3,842,177.00 $-636,049.00 $3,435,752.00 $2,657,255.00 $4,232,385.00 $8,591,625.00 $10,143,643.00 $8,985,616.00 $5,501,046.00 -- -- -- $-619,244.00 $4,684,874.00
Controlling Interest in Subsidiaries -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
Total Liabilities and Equity $92,003,000.00 $65,218,000.00 $63,316,000.00 $60,229,000.00 $56,049,000.00 $52,713,000.00 $53,170,000.00 $54,692,000.00 $55,791,000.00 $59,676,000.00 $58,697,000.00 $41,466,000.00 -- $42,394,000.00 -- $41,666,000.00 $42,551,000.00 $43,155,000.00 -- $43,037,000.00 $44,497,000.00 $47,065,000.00 $46,422,000.00 $99,270,000.00 $102,785,000.00 -- $104,782,000.00 $105,704,583.00 $128,456,484.00 $133,676,490.00 $139,070,030.00 $144,101,605.00 $142,448,965.00 $141,305,786.00 $141,391,119.00 $143,059,438.00 $126,226,693.00 $26,352,020.00 $27,404,815.00 $27,950,891.00 $31,813,154.00 -- $28,417,241.00 $31,233,494.00 $28,877,628.00 $31,038,897.00 $35,119,053.00 $32,746,099.00 $34,495,554.00 $38,446,859.00 $28,453,485.00 $26,710,300.00 $23,169,848.00 -- -- -- $15,763,615.00 --

Statement of Operations

Date 9/30/2023 6/30/2023 3/31/2023 12/31/2022 9/30/2022 6/30/2022 3/31/2022 12/31/2021 9/30/2021 6/30/2021 3/31/2021 12/31/2020 10/31/2020 9/30/2020 7/31/2020 6/30/2020 3/31/2020 12/31/2019 10/31/2019 9/30/2019 6/30/2019 3/31/2019 12/31/2018 9/30/2018 6/30/2018 5/31/2018 3/31/2018 12/31/2017 9/30/2017 6/30/2017 3/31/2017 12/31/2016 9/30/2016 6/30/2016 3/31/2016 12/31/2015 9/30/2015 6/30/2015 3/31/2015 12/31/2014 9/30/2014 7/31/2014 6/30/2014 3/31/2014 12/31/2013 9/30/2013 6/30/2013 3/31/2013 12/31/2012 9/30/2012 6/30/2012 3/31/2012 12/31/2011 9/30/2011 6/30/2011 3/31/2011 12/31/2010 12/31/2009
Total Revenues -- -- -- -- -- -- -- -- -- -- -- $53,337,000.00 -- $14,016,000.00 -- $10,529,000.00 $14,777,000.00 $64,682,000.00 -- $47,718,000.00 $15,271,000.00 $16,726,000.00 $72,203,000.00 $53,941,000.00 $36,674,000.00 -- $17,934,000.00 $82,612,000.00 $19,789,000.00 $43,491,000.00 -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- $10,500,000.00 -- -- -- -- -- $7,770,001.00 $30,149,482.00 -- -- $6,000,804.00 $15,417,647.00 --
Cost of Revenues -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
Gross Profit $38,330,000.00 $22,995,000.00 $10,536,000.00 $32,137,000.00 $23,831,000.00 $15,934,000.00 $7,560,000.00 $32,490,000.00 $24,795,000.00 $17,606,000.00 $8,091,000.00 $34,392,000.00 -- $25,409,000.00 -- $6,550,000.00 $9,613,000.00 $42,516,000.00 -- $10,472,000.00 $9,906,000.00 $10,813,000.00 $43,486,000.00 $36,230,000.00 $24,706,000.00 -- $12,232,000.00 $50,100,981.00 $11,372,844.00 $13,527,521.00 $14,907,440.00 $62,292,722.00 $44,782,498.00 $28,803,567.00 $14,100,068.00 $39,082,989.00 $11,657,347.00 $12,547,963.00 $6,030,637.00 $22,297,498.00 $16,531,455.00 -- $5,593,420.00 $5,502,265.00 $18,887,695.00 $14,803,951.00 $10,192,295.00 $5,498,121.00 $22,642,596.00 $18,069,432.00 $11,790,119.00 $5,911,279.00 $21,040,232.00 $6,220,895.00 $5,766,331.00 $5,013,448.00 $12,053,771.00 --
Research and Development $490,000.00 $180,000.00 $174,000.00 $915,000.00 $683,000.00 $241,000.00 $213,000.00 $870,000.00 $719,000.00 $458,000.00 $214,000.00 $657,000.00 -- $176,000.00 -- $353,000.00 $245,000.00 $932,000.00 -- $203,000.00 $210,000.00 $262,000.00 $1,702,000.00 $347,000.00 $418,000.00 -- $414,000.00 $2,441,062.00 $1,842,907.00 $640,045.00 $698,635.00 $3,410,600.00 $928,930.00 $783,897.00 $899,575.00 $2,546,362.00 $794,464.00 $724,732.00 $433,561.00 $1,443,018.00 $955,111.00 -- $576,860.00 $254,583.00 $572,361.00 $224,739.00 $169,755.00 $285,080.00 -- -- -- -- -- -- -- -- -- --
Selling, General, and Administrative -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
Total Operating Expenses $44,682,000.00 $13,850,000.00 $12,112,000.00 $38,892,000.00 $9,796,000.00 $19,065,000.00 $9,391,000.00 $36,344,000.00 $26,738,000.00 $18,103,000.00 $8,096,000.00 $35,143,000.00 -- $8,488,000.00 -- $17,912,000.00 $10,977,000.00 $44,769,000.00 -- $33,126,000.00 $21,950,000.00 $11,481,000.00 $103,564,000.00 $12,958,000.00 $28,624,000.00 -- $13,889,000.00 $87,935,302.00 $14,863,769.00 $35,719,660.00 $17,473,982.00 $69,837,986.00 $51,171,130.00 $16,825,952.00 $16,462,656.00 $51,161,090.00 $32,205,963.00 $7,900,618.00 $7,763,307.00 $28,562,227.00 $20,305,819.00 -- $13,619,694.00 $6,694,265.00 $27,895,274.00 $20,251,781.00 $6,561,158.00 $6,731,540.00 $27,587,149.00 $6,066,602.00 $6,226,197.00 $7,184,442.00 $27,490,700.00 $7,786,527.00 $6,046,328.00 $6,949,807.00 $20,667,927.00 --
Loss from Operations $-3,385,000.00 $-1,391,000.00 $-1,576,000.00 $-6,755,000.00 $-5,031,000.00 $-3,131,000.00 $-1,831,000.00 $-3,854,000.00 $-1,943,000.00 $-497,000.00 $-5,000.00 $-751,000.00 -- $760,000.00 -- $-387,000.00 $-1,364,000.00 $-2,253,000.00 -- $-1,935,000.00 $-563,000.00 $-668,000.00 $-60,078,000.00 $-5,353,000.00 $-3,918,000.00 -- $-1,657,000.00 $-37,834,321.00 $-10,775,624.00 $-4,718,157.00 $-1,948,915.00 $-7,545,264.00 $-6,388,632.00 $-2,122,453.00 $-2,362,588.00 $-12,078,101.00 $-4,884,693.00 $-3,115,961.00 $-1,732,670.00 $-6,264,729.00 $-3,774,364.00 -- $-1,332,009.00 $-1,192,000.00 $-9,007,579.00 $-2,347,427.00 $-1,866,984.00 $-1,233,419.00 $-4,944,553.00 $212,711.00 $-1,620,520.00 $-1,273,163.00 $-6,450,468.00 $-1,565,632.00 $-2,216,296.00 $-1,936,359.00 $-8,614,156.00 --
Loss Before Income Taxes $2,689,000.00 $-2,177,000.00 $-2,065,000.00 $-8,416,000.00 $-6,228,000.00 $-1,697,000.00 $-2,190,000.00 $-4,849,000.00 $-2,472,000.00 $-698,000.00 $-6,000.00 $-6,727,000.00 -- $-6,249,000.00 -- $-4,912,000.00 $-2,471,000.00 $-8,123,000.00 -- $-6,548,000.00 $-1,917,000.00 $-2,776,000.00 $-70,099,000.00 $-3,153,000.00 $-5,002,000.00 -- $-5,253,000.00 $-52,411,262.00 -- -- -- $-19,443,190.00 -- -- -- $-19,711,838.00 -- -- -- $-10,507,869.00 -- -- -- -- $-12,693,125.00 $-8,528,883.00 $-4,152,349.00 $-1,669,258.00 $-7,713,822.00 $-2,519,357.00 $730,517.00 $-1,046,795.00 $-3,006,469.00 $-3,164,304.00 $4,511,549.00 -- -- --
Earnings Per Share Basic $0.07 $-0.02 $-0.02 $-0.09 $-0.07 $-0.04 $-0.03 $-0.06 $-0.03 $-0.01 -- $-0.25 -- $-0.10 -- $-0.19 $-0.19 $-0.63 -- $-0.50 $-0.36 $-0.21 $-5.97 $-0.24 $-0.38 -- $-0.70 $-34.76 $-0.47 $-0.54 $-0.32 $-1.54 $-1.24 $-0.84 $-0.47 $-0.24 $-1.70 $-1.02 $-0.62 $-1.76 $-0.19 -- $-0.35 $-0.08 $-0.27 $-0.18 $-0.55 $-0.04 $-0.18 $-0.07 $0.02 $-0.03 $-0.08 $-0.08 $0.12 $0.13 $-0.61 --
Weighted Average Shares Basic 115,380,792 108,897,048 108,893,588 94,085,197 93,278,610 87,313,701 87,191,341 85,456,175 86,763,210 83,993,159 81,248,875 28,499,847 -- 13,231,823 -- 13,223,565 13,175,345 13,163,931 -- 13,161,762 13,166,136 13,170,721 11,740,550 11,262,642 10,299,090 -- 7,481,550 1,507,769 18,169,511 18,092,603 17,933,315 12,671,685 12,193,970 11,999,478 11,897,601 9,055,483 8,100,226 7,137,391 6,689,530 5,954,195 5,711,452 -- 5,514,694 53,797,140 47,530,072 51,616,319 4,409,505 42,926,564 42,445,386 42,796,244 42,695,350 41,548,087 38,944,256 39,574,952 38,216,956 37,330,665 32,178,342 --
Earnings Per Share Diluted $0.04 $-0.02 $-0.02 $-0.09 $-0.03 $-0.04 $-0.03 $-0.06 $-0.02 $-0.01 -- $-0.25 -- $-0.48 -- $-0.38 $-0.19 $-0.63 -- $-0.14 $-0.36 $-0.21 $-5.97 $-0.24 $-0.38 -- $-0.70 $-34.76 $-1.33 $-0.54 $-0.29 $-1.54 $-1.24 $-0.84 $-0.47 $-0.24 $-1.70 $-0.41 $-0.62 $-1.76 $-1.26 -- $-1.11 $-0.08 $-0.27 $-0.18 $-0.94 $-0.04 $-0.18 $-0.06 $0.02 $-0.03 $-0.08 $-0.08 $0.10 $0.11 $-0.61 --
Weighted Average Shares Diluted 123,832,401 108,897,048 108,893,588 94,085,197 89,236,832 87,313,701 87,191,341 85,456,175 84,926,656 83,993,159 81,248,875 28,499,847 -- 13,210,386 -- 13,223,565 13,175,345 13,163,931 -- 13,164,694 13,161,762 13,170,721 11,740,550 13,158,326 10,299,090 -- 7,481,550 1,507,769 18,169,511 18,092,603 17,933,315 12,671,685 12,193,970 12,101,356 11,897,601 9,055,483 10,432,622 6,914,698 6,689,530 5,954,195 6,233,751 -- 5,447,204 53,797,140 47,530,072 51,616,319 44,095,052 42,926,564 42,445,386 42,341,796 42,121,718 41,548,087 38,944,256 43,204,930 38,216,956 44,419,879 32,178,342 --
Common Stock Shares Authorized 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 300,000,000 -- 300,000,000 300,000,000 75,000,000 75,000,000 75,000,000 50,000,000 50,000,000 50,000,000 50,000,000 50,000,000 50,000,000 50,000,000 -- 50,000,000 50,000,000 95,000,000 95,000,000 95,000,000 95,000,000 95,000,000 95,000,000 95,000,000 95,000,000 95,000,000 95,000,000 95,000,000 95,000,000 95,000,000 -- 95,000,000 95,000,000 95,000,000 95,000,000 95,000,000 95,000,000 95,000,000 95,000,000 95,000,000 95,000,000 95,000,000 -- -- -- 95,000,000 --
Common Stock Shares Outstanding 129,788,947 108,897,048 108,897,048 108,874,803 101,981,250 87,313,701 87,313,701 87,068,980 86,796,175 86,707,286 86,707,286 77,573,680 -- 13,240,831 -- 13,223,565 13,223,565 13,161,762 -- 13,161,762 13,161,762 13,161,762 13,172,179 13,171,347 13,145,305 -- 13,077,468 1,514,899 18,173,007 18,092,603 18,092,603 11,897,601 12,193,970 12,135,150 11,897,601 11,897,601 11,886,107 7,464,085 7,044,426 6,679,646 6,684,551 -- 5,532,880 54,982,120 53,432,820 51,781,044 51,528,544 42,957,770 42,877,770 42,864,250 42,747,457 42,524,107 40,841,218 -- -- -- 36,994,715 --
Common Stock Value -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- $2.00 $18.00 $18.00 $18.00 $17.00 $11.00 $11.00 $11.00 $11.00 $11.00 $7.00 $7.00 $7.00 $7.00 $1,461,796.00 $6.00 $55.00 $53.00 $52.00 $52.00 $43.00 $43.00 $43.00 $43.00 $43.00 $40.00 -- -- -- $37.00 --
Common Stock Par Or Stated Value Per Share -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
Payments Of Dividends Common Stock -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
Preferred Stock Shares Authorized 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 -- 10,000,000 -- 10,000,000 10,000,000 10,000,000 -- 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 10,000,000 -- 10,000,000 10,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 -- 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 5,000,000 -- -- -- 5,000,000 --
Preferred Stock Shares Outstanding -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
Preferred Stock Value -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
Preferred Stock Par Or Stated Value Per Share -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- --
Share Price -- -- -- -- -- -- -- -- -- -- -- -- $1.07 -- -- -- -- -- -- -- -- -- -- -- -- $7.20 -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- -- $6.80 $0.84 $0.50 -- $4.50 $0.83 $1.25 -- -- -- -- -- -- -- -- --
Copyright 2024 PursePoor.com