|
Balance Sheet for
FULLNET COMMUNICATIONS INC
(FULO)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
11 |
11 |
12 |
12 |
15 |
| Restrictable Cash |
- |
- |
- |
- |
- |
| Marketable Securities |
- |
- |
- |
- |
- |
| Accounts Receivable |
80 |
16 |
15 |
11 |
26 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
- |
- |
- |
- |
- |
| Receivables |
80 |
16 |
15 |
11 |
26 |
| Inventories, Raw Materials |
- |
- |
- |
- |
- |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
- |
- |
- |
- |
| Inventories, Other |
- |
- |
- |
- |
- |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
- |
- |
- |
- |
- |
| Prepaid Expenses |
14 |
6 |
12 |
37 |
62 |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Assets |
- |
- |
- |
- |
- |
| Total Current Assets |
105 |
33 |
39 |
60 |
104 |
| Land and Improvements |
- |
- |
- |
- |
- |
| Buildings and Improvement |
992 |
971 |
967 |
967 |
966 |
| Machinery, Furniture and Equipment |
1,545 |
1,529 |
1,506 |
1,499 |
1,449 |
| Construction in Progress |
- |
- |
- |
- |
- |
| Fixed Assets, Other |
57 |
57 |
57 |
57 |
57 |
| Fixed Assets, Total |
2,594 |
2,557 |
2,530 |
2,524 |
2,472 |
| Gross Fixed Assets |
2,594 |
2,557 |
2,530 |
2,524 |
2,472 |
| Accumulated Depreciation |
(2,516) |
(2,471) |
(2,410) |
(2,199) |
(1,964) |
| Net Fixed Assets |
78 |
86 |
121 |
324 |
508 |
| Intangibles |
- |
- |
- |
9 |
26 |
| Cost in Excess |
- |
- |
- |
- |
- |
| Non-Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Non-Current Assets |
6 |
5 |
6 |
5 |
5 |
| Total Non-Current Assets |
84 |
91 |
127 |
338 |
539 |
| Total Assets |
189 |
124 |
166 |
398 |
642 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
395 |
400 |
493 |
208 |
182 |
| Short Term Debt |
- |
- |
- |
- |
- |
| Notes Payable |
328 |
77 |
511 |
545 |
545 |
| Accrued Expenses |
1,009 |
- |
- |
- |
- |
| Accrued Liabilities |
1,009 |
1,038 |
1,318 |
1,205 |
1,052 |
| Deferred Revenues |
174 |
134 |
96 |
129 |
113 |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Liabilities |
- |
- |
- |
- |
- |
| Total Current Liabilities |
1,906 |
1,650 |
2,417 |
2,087 |
1,892 |
| Long Term Debt |
- |
275 |
297 |
513 |
285 |
| Deferred Income Tax |
- |
- |
- |
- |
- |
| Other Non-Current Liabilities |
23 |
18 |
- |
186 |
490 |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
23 |
293 |
297 |
699 |
775 |
| Total Liabilities |
1,930 |
1,943 |
2,714 |
2,786 |
2,667 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
(1,741) |
(1,818) |
(2,549) |
(2,388) |
(2,025) |
| Common Par |
0 |
0 |
58 |
58 |
0 |
| Additional Paid in Capital |
8,410 |
8,398 |
8,398 |
8,378 |
8,350 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
(10,151) |
(10,216) |
(11,004) |
(10,824) |
(10,433) |
| Treasury Stock |
- |
- |
- |
- |
- |
| Other Equity Adjustments |
- |
- |
- |
- |
58 |
| Total Capitalization |
(1,741) |
(1,543) |
(2,251) |
(1,875) |
(1,740) |
| Total Equity |
(1,741) |
(1,818) |
(2,549) |
(2,388) |
(2,025) |
| Total Liabilities & Shareholder's Equity |
189 |
124 |
166 |
398 |
642 |
| Cash Flow |
65 |
850 |
38 |
(139) |
(50) |
| Working Capital |
(1,801) |
(1,616) |
(2,378) |
(2,027) |
(1,788) |
| Free Cash Flow |
25 |
(1) |
(5) |
(6) |
83 |
| Invested Capital |
(1,741) |
(1,543) |
(2,251) |
(1,875) |
(1,740) |
| Shares Outstanding - Common Class Only |
8,978 |
7,852 |
7,355 |
7,426 |
7,426 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
8,978 |
- |
- |
- |
- |
| Total Common Shares Outstanding |
8,978 |
7,852 |
7,355 |
7,426 |
7,426 |
| Treasury Shares |
- |
- |
- |
- |
- |
| Basic Weighted Shares Outstanding |
8,317 |
7,923 |
7,428 |
7,289 |
6,741 |
| Diluted Weighted Shares Outstanding |
9,265 |
8,048 |
7,428 |
7,289 |
6,741 |
|
|
|