BIOREGENX, INC. (BRGX) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
7407 ZIEGLER ROAD CHATTANOOGA, TN 37421 |
| State of Incorp. | NV |
| Fiscal Year End | December 31 |
| Industry (SIC) | 737 - Computer Programming, Data Processing, And Other Computer Related Services (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)Annual | Quarterly
| 12/31/2024 Q4 | 9/30/2024 Q3 | 6/30/2024 Q2 | 3/31/2024 Q1 | 12/31/2023 Q4 | 9/30/2023 Q3 | 6/30/2023 Q2 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 70 | 57 | 114 | ||||||
| Cash and cash equivalent | 70 | 57 | 114 | ||||||
| Receivables | 19 | 11 | 103 | ||||||
| Inventory, net of allowances, customer advances and progress billings | 159 | 144 | 409 | ||||||
| Inventory | 159 | 144 | 409 | ||||||
| Prepaid expense | 5 | 5 | |||||||
| Other current assets | 73 | 109 | 173 | ||||||
| Other undisclosed current assets | 44 | 129 | 1 | ||||||
| Total current assets: | 371 | 326 | 928 | 1 | |||||
| Noncurrent Assets | |||||||||
| Property, plant and equipment | 213 | 225 | 581 | ||||||
| Long-term investments and receivables | 718 | ||||||||
| Long-term investments | 263 | ||||||||
| Accounts and financing receivable, after allowance for credit loss | 455 | ||||||||
| Intangible assets, net (including goodwill) | 16,777 | 17,339 | 17,062 | 32 | 33 | 35 | |||
| Goodwill | 7,106 | 7,106 | |||||||
| Intangible assets, net (excluding goodwill) | 9,672 | 10,234 | 17,062 | 32 | 33 | 35 | |||
| Other noncurrent assets | 0 | ||||||||
| Other undisclosed noncurrent assets | 1,227 | 0 | 0 | 51 | |||||
| Total noncurrent assets: | 16,990 | 17,565 | 19,588 | 32 | 33 | 86 | |||
| TOTAL ASSETS: | 17,361 | 17,891 | 20,516 | 32 | 34 | 86 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 919 | 830 | 1,179 | ||||||
| Accounts payable | 493 | 432 | 613 | ||||||
| Accrued liabilities | 427 | 398 | 566 | ||||||
| Deferred revenue | 166 | 196 | 333 | ||||||
| Debt | 875 | 851 | 1,842 | 200 | 200 | 4 | |||
| Other undisclosed current liabilities | 1,558 | 1,543 | 54 | 41 | 38 | ||||
| Total current liabilities: | 3,518 | 3,420 | 3,355 | 254 | 241 | 42 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 282 | 250 | 150 | 196 | |||||
| Long-term debt, excluding current maturities | 282 | 250 | 150 | 196 | |||||
| Total noncurrent liabilities: | 282 | 250 | 150 | 196 | |||||
| Total liabilities: | 3,801 | 3,670 | 3,505 | 254 | 241 | 238 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 13,561 | 14,221 | 17,011 | (222) | (207) | (152) | |||
| Common stock | 957 | 957 | 957 | 277 | 277 | 277 | |||
| Additional paid in capital | 29,778 | 30,041 | 25,941 | 3,001 | 3,001 | 3,001 | |||
| Accumulated other comprehensive income (loss) | (2) | 1 | 0 | ||||||
| Accumulated deficit | (17,171) | (16,777) | (10,167) | (3,510) | (3,494) | (3,440) | |||
| Other undisclosed equity, attributable to parent | 0 | 0 | 281 | 10 | 10 | 10 | |||
| Total equity: | 13,561 | 14,221 | 17,011 | (222) | (207) | (152) | |||
| TOTAL LIABILITIES AND EQUITY: | 17,361 | 17,891 | 20,516 | 32 | 34 | 86 | |||
Income Statement (P&L) ($ in thousands)Annual | Quarterly
| 12/31/2024 Q4 | 9/30/2024 Q3 | 6/30/2024 Q2 | 3/31/2024 Q1 | 12/31/2023 Q4 | 9/30/2023 Q3 | 6/30/2023 Q2 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 596 | 734 | 618 | 5 | 4 | 8 | ||
| Cost of revenue | (114) | (264) | (159) | |||||
| Financing interest expense | (68) | (66) | (69) | |||||
| Gross profit: | 482 | 470 | 459 | 5 | 4 | 8 | ||
| Operating expenses | (809) | (1,510) | (1,096) | (18) | (5) | (10) | ||
| Operating loss: | (327) | (1,040) | (637) | (13) | (2) | (2) | ||
| Nonoperating expense | (68) | (66) | (68) | (2) | (2) | (2) | ||
| Interest and debt expense | (2) | (2) | (2) | |||||
| Other undisclosed income from continuing operations before equity method investments, income taxes | ||||||||
| Loss from continuing operations before equity method investments, income taxes: | (395) | (1,106) | (705) | (17) | (6) | (6) | ||
| Other undisclosed income from continuing operations before income taxes | 2 | 2 | 2 | |||||
| Loss from continuing operations before income taxes: | (395) | (1,106) | (705) | (15) | (4) | (4) | ||
| Other undisclosed loss from continuing operations | (124) | |||||||
| Net loss: | (395) | (1,106) | (705) | (139) | (4) | (4) | ||
| Other undisclosed net income (loss) attributable to parent | 124 | |||||||
| Net loss available to common stockholders, diluted: | (395) | (1,106) | (705) | (15) | (4) | (4) | ||
Comprehensive Income ($ in thousands)Annual | Quarterly
| 12/31/2024 Q4 | 9/30/2024 Q3 | 6/30/2024 Q2 | 3/31/2024 Q1 | 12/31/2023 Q4 | 9/30/2023 Q3 | 6/30/2023 Q2 | ||
|---|---|---|---|---|---|---|---|---|
| Net loss: | (395) | (1,106) | (705) | (139) | (4) | (4) | ||
| Comprehensive loss: | (395) | (1,106) | (705) | (139) | (4) | (4) | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (3) | 1 | 1 | 124 | (51) | 9 | ||
| Comprehensive income (loss), net of tax, attributable to parent: | (397) | (1,106) | (704) | (15) | (54) | 5 | ||
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.