|
Balance Sheet for
Odimo Incorporated
(ODMO)
|
|
|
|
|
|
|
| Assets
[+]
|
in Thousands of Dollars |
|
|
| Cash and Equivalents |
5 |
9 |
122 |
1 |
1 |
| Restrictable Cash |
- |
- |
- |
- |
- |
| Marketable Securities |
- |
- |
- |
- |
- |
| Accounts Receivable |
- |
- |
- |
- |
- |
| Loans Receivable |
- |
- |
- |
- |
- |
| Other Receivables |
- |
- |
- |
- |
- |
| Receivables |
- |
- |
- |
- |
- |
| Inventories, Raw Materials |
- |
- |
- |
- |
- |
| Inventories, Work in Progress |
- |
- |
- |
- |
- |
| Inventories, Purchased Components |
- |
- |
- |
- |
- |
| Inventories, Finished Goods |
- |
- |
- |
- |
- |
| Inventories, Other |
- |
- |
- |
- |
- |
| Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
| Inventories |
- |
- |
- |
- |
- |
| Prepaid Expenses |
- |
- |
- |
4 |
17 |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Assets |
- |
- |
- |
- |
- |
| Total Current Assets |
5 |
9 |
122 |
5 |
18 |
| Land and Improvements |
- |
- |
- |
- |
- |
| Buildings and Improvement |
- |
- |
- |
- |
- |
| Machinery, Furniture and Equipment |
- |
- |
- |
- |
- |
| Construction in Progress |
- |
- |
- |
- |
- |
| Fixed Assets, Other |
- |
- |
- |
- |
- |
| Fixed Assets, Total |
- |
- |
- |
- |
- |
| Gross Fixed Assets |
- |
- |
- |
- |
- |
| Accumulated Depreciation |
- |
- |
- |
- |
- |
| Net Fixed Assets |
- |
- |
- |
- |
- |
| Intangibles |
- |
- |
- |
- |
- |
| Cost in Excess |
- |
- |
- |
- |
- |
| Non-Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Non-Current Assets |
- |
- |
- |
- |
- |
| Total Non-Current Assets |
- |
- |
- |
- |
- |
| Total Assets |
5 |
9 |
122 |
5 |
18 |
|
| Liabilities
[+]
|
in Thousands of Dollars |
|
|
| Accounts Payable |
83 |
- |
240 |
246 |
304 |
| Short Term Debt |
- |
- |
- |
- |
- |
| Notes Payable |
- |
33 |
3 |
3 |
- |
| Accrued Expenses |
25 |
20 |
- |
- |
- |
| Accrued Liabilities |
25 |
20 |
- |
- |
63 |
| Deferred Revenues |
- |
- |
- |
- |
- |
| Current Deferred Income Taxes |
- |
- |
- |
- |
- |
| Other Current Liabilities |
- |
- |
- |
- |
- |
| Total Current Liabilities |
108 |
53 |
243 |
249 |
367 |
| Long Term Debt |
- |
- |
- |
- |
515 |
| Deferred Income Tax |
- |
- |
- |
- |
- |
| Other Non-Current Liabilities |
- |
- |
- |
- |
- |
| Minority Interest |
- |
- |
- |
- |
- |
| Capital Lease Obligations |
- |
- |
- |
- |
- |
| Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
| Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
| Total Non-Current Liabilities |
- |
- |
- |
- |
515 |
| Total Liabilities |
108 |
53 |
243 |
249 |
882 |
| Preferred Shareholder's Equity |
- |
- |
- |
- |
- |
| Common Shareholder's Equity |
(103) |
(44) |
(121) |
(244) |
(864) |
| Common Par |
10 |
10 |
10 |
7 |
7 |
| Additional Paid in Capital |
104,695 |
104,639 |
104,527 |
104,424 |
103,705 |
| Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
| Retained Earnings |
(104,808) |
(104,693) |
(104,658) |
(104,675) |
(104,576) |
| Treasury Stock |
- |
- |
- |
- |
- |
| Other Equity Adjustments |
- |
- |
- |
- |
- |
| Total Capitalization |
(103) |
(44) |
(121) |
(244) |
(349) |
| Total Equity |
(103) |
(44) |
(121) |
(244) |
(864) |
| Total Liabilities & Shareholder's Equity |
5 |
9 |
122 |
5 |
18 |
| Cash Flow |
(115) |
140 |
17 |
(99) |
(344) |
| Working Capital |
(103) |
(44) |
(121) |
(244) |
(349) |
| Free Cash Flow |
(54) |
(24) |
71 |
(119) |
(963) |
| Invested Capital |
(103) |
(44) |
(121) |
(244) |
(349) |
| Shares Outstanding - Common Class Only |
11,086 |
11,086 |
11,086 |
11,087 |
7,753 |
| Preferred Shares Outstanding |
- |
- |
- |
- |
- |
| Total Ordinary Shares |
11,086 |
11,086 |
- |
- |
- |
| Total Common Shares Outstanding |
11,086 |
11,086 |
11,086 |
11,087 |
7,753 |
| Treasury Shares |
- |
- |
- |
- |
- |
| Basic Weighted Shares Outstanding |
11,086 |
11,086 |
10,539 |
7,687 |
7,039 |
| Diluted Weighted Shares Outstanding |
11,086 |
11,086 |
10,539 |
7,687 |
7,039 |
|
|
|