|
Balance Sheet for
Herborium Group Inc
(HBRM)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
- |
2 |
544 |
1,492 |
1,901 |
| Restrictable Cash |
- |
255 |
255 |
395 |
250 |
| Marketable Securities |
- |
- |
- |
- |
- |
| Accounts Receivable |
- |
5 |
3,802 |
4,351 |
5,124 |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
- |
673 |
- |
673 |
1,473 |
| Receivables |
- |
5 |
3,802 |
5,024 |
6,597 |
| Inventories, Raw Materials |
- |
- |
- |
- |
- |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
- |
- |
- |
- |
| Inventories, Other |
- |
- |
2,760 |
2,853 |
3,370 |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
- |
31 |
2,760 |
2,853 |
3,370 |
| Prepaid Expenses |
- |
7 |
154 |
281 |
459 |
| Current Deferred Income Taxes |
- |
779 |
- |
- |
- |
| Other Current Assets |
- |
N/A |
16 |
234 |
- |
| Total Current Assets |
- |
45 |
7,532 |
10,278 |
12,578 |
| Land and Improvements |
- |
1,159 |
1,159 |
1,159 |
1,159 |
| Buildings and Improvement |
- |
3,274 |
3,274 |
3,274 |
3,274 |
| Machinery, Furniture and Equipment |
- |
25 |
1,178 |
1,184 |
1,188 |
| Construction in Progress |
- |
- |
- |
- |
- |
| Fixed Assets, Other |
- |
(4,433) |
- |
- |
116 |
| Fixed Assets, Total |
- |
25 |
5,611 |
5,617 |
5,738 |
| Gross Fixed Assets |
- |
25 |
5,611 |
5,617 |
5,738 |
| Accumulated Depreciation |
- |
(21) |
(1,677) |
(1,460) |
(1,242) |
| Net Fixed Assets |
- |
4 |
3,934 |
4,157 |
4,495 |
| Intangibles |
- |
- |
- |
- |
- |
| Cost in Excess |
- |
- |
- |
- |
- |
| Non-Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Non-Current Assets |
79 |
33 |
275 |
337 |
194 |
| Total Non-Current Assets |
79 |
33 |
4,209 |
4,494 |
4,689 |
| Total Assets |
79 |
79 |
11,741 |
14,772 |
17,267 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
- |
493 |
5,609 |
7,141 |
7,782 |
| Short Term Debt |
295 |
224 |
- |
- |
- |
| Notes Payable |
- |
72 |
72 |
66 |
61 |
| Accrued Expenses |
- |
148 |
148 |
228 |
559 |
| Accrued Liabilities |
- |
148 |
- |
- |
- |
| Deferred Revenues |
- |
- |
- |
- |
- |
| Current Deferred Income Taxes |
- |
779 |
- |
- |
- |
| Other Current Liabilities |
(295) |
287 |
2,245 |
2,659 |
1,063 |
| Total Current Liabilities |
- |
1,223 |
8,074 |
10,095 |
9,465 |
| Long Term Debt |
- |
3,032 |
3,032 |
3,103 |
3,170 |
| Deferred Income Tax |
- |
779 |
- |
- |
- |
| Other Non-Current Liabilities |
1,223 |
(3,726) |
- |
- |
- |
| Minority Interest |
- |
2 |
- |
- |
- |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
190 |
- |
- |
190 |
| Total Non-Current Liabilities |
1,223 |
(234) |
3,032 |
3,103 |
3,360 |
| Total Liabilities |
1,223 |
989 |
11,105 |
13,198 |
12,825 |
| Preferred Shareholder's Equity |
- |
234 |
234 |
- |
- |
| Common Shareholder's Equity |
(1,144) |
(1,144) |
401 |
1,574 |
4,442 |
| Common Par |
- |
27 |
10 |
10 |
10 |
| Additional Paid in Capital |
- |
689 |
2,036 |
2,036 |
2,008 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
- |
(1,754) |
(1,646) |
(473) |
2,424 |
| Treasury Stock |
- |
- |
- |
- |
- |
| Other Equity Adjustments |
- |
N/A |
- |
- |
- |
| Total Capitalization |
(1,144) |
2,121 |
3,667 |
4,678 |
7,612 |
| Total Equity |
(1,144) |
(910) |
636 |
1,574 |
4,442 |
| Total Liabilities & Shareholder's Equity |
79 |
79 |
11,741 |
14,772 |
17,267 |
| Cash Flow |
(643) |
(588) |
(1,574) |
(2,581) |
(2,970) |
| Working Capital |
- |
(1,177) |
(542) |
183 |
3,113 |
| Free Cash Flow |
(4) |
N/A |
(1,897) |
(470) |
(1,024) |
| Invested Capital |
- |
(849) |
3,667 |
4,678 |
7,612 |
| Shares Outstanding - Common Class Only |
- |
N/A |
10,485 |
10,485 |
10,485 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
- |
- |
- |
- |
- |
| Total Common Shares Outstanding |
- |
N/A |
10,485 |
10,485 |
10,485 |
| Treasury Shares |
- |
- |
- |
- |
- |
| Basic Weighted Shares Outstanding |
- |
113,193 |
10,485 |
10,485 |
10,485 |
| Diluted Weighted Shares Outstanding |
- |
113,193 |
10,485 |
10,485 |
10,485 |
|
|
|