Blue Line Protection Group, Inc. (BLPG) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
5765 LOGAN STREET DENVER, CO 80216 |
| State of Incorp. | NV |
| Fiscal Year End | December 31 |
| Industry (SIC) | 59 - Miscellaneous Retail (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 3/31/2025 MRQ | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 351 | 586 | 280 | 662 | 245 | 45 | |||
| Cash and cash equivalent | 351 | 586 | 280 | 662 | 245 | 45 | |||
| Receivables | 314 | 368 | 373 | 328 | 323 | 337 | |||
| Other undisclosed current assets | 41 | 34 | 32 | 34 | 32 | 12 | |||
| Total current assets: | 706 | 988 | 685 | 1,025 | 600 | 394 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 437 | ||||||||
| Property, plant and equipment | 181 | 844 | 666 | 846 | 968 | 1,278 | |||
| Other undisclosed noncurrent assets | 32 | 29 | 32 | ||||||
| Total noncurrent assets: | 649 | 873 | 698 | 846 | 968 | 1,278 | |||
| TOTAL ASSETS: | 1,355 | 1,861 | 1,382 | 1,871 | 1,568 | 1,672 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities, including: | 181 | ||||||||
| Other undisclosed accounts payable and accrued liabilities | 181 | ||||||||
| Debt | 13 | 661 | 32 | 29 | 151 | 274 | |||
| Derivative instruments and hedges, liabilities | 432 | 504 | 451 | 713 | 2,248 | 1,170 | |||
| Due to related parties | ✕ | ✕ | ✕ | 153 | 541 | 696 | 1,822 | ||
| Other undisclosed current liabilities | 542 | 786 | 1,272 | 1,438 | 3,268 | 2,066 | |||
| Total current liabilities: | 1,168 | 1,950 | 1,908 | 2,722 | 6,363 | 5,331 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 16 | 38 | 457 | 567 | |||||
| Finance lease, liability | 16 | 38 | 16 | 2 | |||||
| Liabilities, other than long-term debt | 284 | 494 | 1,329 | 1,314 | |||||
| Due to related parties | ✕ | ✕ | ✕ | 1,001 | 1,314 | ||||
| Operating lease, liability | 284 | 494 | 328 | 440 | 566 | ||||
| Other undisclosed noncurrent liabilities | 536 | 774 | (566) | 786 | |||||
| Total noncurrent liabilities: | 820 | 1,284 | 1,366 | 1,771 | 567 | 786 | |||
| Total liabilities: | 1,988 | 3,234 | 3,274 | 4,492 | 6,930 | 6,117 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | (633) | (1,373) | (1,891) | (2,622) | (5,362) | (4,445) | |||
| Preferred stock | 0 | 20 | 20 | 20 | 20 | 20 | |||
| Common stock | 8 | 8 | 8 | 8 | 822 | 793 | |||
| Additional paid in capital | 10,731 | 10,213 | 10,046 | 9,021 | 7,217 | 7,229 | |||
| Accumulated deficit | (11,373) | (11,615) | (11,966) | (11,671) | (13,422) | (12,487) | |||
| Other undisclosed equity, attributable to parent | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Total equity: | (633) | (1,373) | (1,891) | (2,622) | (5,362) | (4,445) | |||
| TOTAL LIABILITIES AND EQUITY: | 1,355 | 1,861 | 1,382 | 1,871 | 1,568 | 1,672 | |||
Income Statement (P&L) ($ in thousands)
| 3/31/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 4,365 | 4,408 | 3,876 | 4,659 | 4,132 | 4,126 | ||
| Cost of revenue | (1,591) | (1,542) | (1,278) | (1,285) | (1,202) | (2,127) | ||
| Gross profit: | 2,774 | 2,866 | 2,598 | 3,375 | 2,929 | 1,999 | ||
| Operating expenses | (2,429) | (2,103) | (2,517) | (2,119) | (2,136) | (2,307) | ||
| Operating income (loss): | 345 | 763 | 81 | 1,256 | 793 | (309) | ||
| Nonoperating income (expense) | (92) | (412) | (375) | 495 | (1,728) | (1,300) | ||
| Other nonoperating income (expense) | (92) | (412) | (375) | 495 | (1,728) | (1,300) | ||
| Interest and debt expense | (66) | (243) | (195) | (583) | (745) | (840) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | 188 | 108 | (489) | 1,167 | (1,680) | (2,448) | ||
| Other undisclosed income from continuing operations before income taxes | 66 | |||||||
| Income (loss) from continuing operations before income taxes: | 253 | 108 | (489) | 1,167 | (1,680) | (2,448) | ||
| Income tax expense | (11) | |||||||
| Other undisclosed loss from continuing operations | ||||||||
| Income (loss) from continuing operations: | 242 | 108 | (489) | 1,167 | (1,680) | (2,448) | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | 1,167 | (1,680) | (2,448) | |
| Other undisclosed net income | 840 | |||||||
| Net income (loss): | 242 | 108 | (489) | 1,167 | (1,680) | (1,608) | ||
| Other undisclosed net income (loss) attributable to parent | 243 | 195 | 583 | 745 | ||||
| Net income (loss) available to common stockholders, diluted: | 242 | 351 | (295) | 1,751 | (935) | (1,608) | ||
Comprehensive Income ($ in thousands)
| 3/31/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | 242 | 108 | (489) | 1,167 | (1,680) | (1,608) | ||
| Comprehensive income (loss), net of tax, attributable to parent: | 242 | 108 | (489) | 1,167 | (1,680) | (1,608) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.