Brownie's Marine Group, Inc (BWMG) financial statements (2022 and earlier)
Company profile
| Business Address |
3001 NW 25TH AVENUE, POMPANO BEACH, FL 33069 |
| State of Incorp. | FL |
| Fiscal Year End | December 31 |
| SIC | 3949 - Sporting and Athletic Goods, Not Elsewhere Classified (benchmarking) |
| More info | Complete financial analysis Financial benchmarking |
Balance sheet (Statement of financial position) ($ in thousands)
| 9/30/2021 TTM | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 345 | 71 | 79 | 151 | 192 | 142 | |||
| Cash and cash equivalents | 345 | 71 | 79 | 151 | 192 | 142 | |||
| Receivables | 149 | 160 | 106 | 60 | 69 | 62 | |||
| Inventory, net of allowances, customer advances and progress billings | 864 | 719 | 723 | 823 | 673 | 654 | |||
| Inventory | 864 | 719 | 723 | 823 | 673 | 654 | |||
| Prepaid expense | 26 | 19 | 224 | 54 | 9 | ||||
| Advances on inventory purchases | 85 | 49 | 39 | 28 | 30 | 42 | |||
| Other current assets | 7 | ||||||||
| Other undisclosed current assets | 41 | ||||||||
| Total current assets: | 1,469 | 998 | 966 | 1,286 | 1,018 | 958 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 447 | 545 | ✕ | ✕ | ✕ | ✕ | |||
| Property, plant and equipment | 143 | 103 | 4 | 27 | 57 | 86 | |||
| Other noncurrent assets | 14 | 20 | 26 | 7 | |||||
| Deferred tax assets, net | ✕ | ✕ | ✕ | 3 | 3 | ||||
| Other undisclosed noncurrent assets | 7 | 7 | 2 | ||||||
| Total noncurrent assets: | 604 | 668 | 30 | 37 | 66 | 95 | |||
| TOTAL ASSETS: | 2,073 | 1,667 | 996 | 1,322 | 1,084 | 1,053 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities, including: | 387 | 519 | 325 | 393 | 324 | 350 | |||
| Accounts payable | 245 | 414 | 250 | 143 | 110 | 60 | |||
| Accrued liabilities | 2 | 2 | |||||||
| Employee-related liabilities | 96 | 66 | 48 | 29 | 16 | 27 | |||
| Interest and dividends payable | 23 | 17 | 10 | 212 | 177 | 181 | |||
| Other undisclosed accounts payable and accrued liabilities | 20 | 22 | 15 | 9 | 20 | 82 | |||
| Deferred revenue | 20 | 121 | ✕ | ✕ | ✕ | ✕ | |||
| Debt | 311 | 348 | 110 | 390 | 319 | 594 | |||
| Due to related parties | 102 | 264 | 125 | 22 | |||||
| Customer advances and deposits | ✕ | ✕ | ✕ | ✕ | 97 | 32 | 25 | ||
| Contract with customer, liability | ✕ | ✕ | ✕ | 246 | ✕ | ✕ | ✕ | ||
| Other liabilities | 101 | 152 | 142 | 142 | 177 | 232 | |||
| Other undisclosed current liabilities | 108 | 64 | 10 | ||||||
| Total current liabilities: | 1,029 | 1,403 | 949 | 1,022 | 915 | 1,233 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 460 | 507 | 6 | ||||||
| Long-term debt, excluding current maturities | 121 | 60 | 6 | ||||||
| Operating lease, liability | 339 | 447 | ✕ | ✕ | ✕ | ✕ | |||
| Other undisclosed noncurrent liabilities | (339) | ||||||||
| Total noncurrent liabilities: | 460 | 507 | 6 | ||||||
| Total liabilities: | 1,489 | 1,910 | 949 | 1,022 | 915 | 1,239 | |||
| Stockholders' equity | |||||||||
| Stockholders' equity attributable to parent, including: | 584 | (243) | 47 | 301 | 169 | (186) | |||
| Preferred stock | 0 | 0 | 0 | 0 | 0 | 0 | |||
| Common stock | 31 | 23 | 16 | 10 | 7 | 9 | |||
| Additional paid in capital | 13,509 | 11,338 | 10,214 | 9,170 | 8,793 | 8,666 | |||
| Retained earnings (accumulated deficit) | (12,956) | (11,605) | (10,183) | (8,880) | 8,631 | (8,861) | |||
| Other undisclosed stockholders' equity attributable to parent | 0 | 0 | 0 | 0 | (17,262) | 0 | |||
| Total stockholders' equity: | 584 | (243) | 47 | 301 | 169 | (186) | |||
| TOTAL LIABILITIES AND EQUITY: | 2,073 | 1,667 | 996 | 1,322 | 1,084 | 1,053 | |||
Income statement (P&L) ($ in thousands)
| 9/30/2021 TTM | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 4,556 | 2,968 | 2,542 | 2,029 | 2,264 | 2,760 | ||
| Revenue, net | ✕ | ✕ | ✕ | ✕ | 2,029 | 2,264 | 2,760 | |
| Revenue from related parties | 838 | 663 | 707 | ✕ | ✕ | ✕ | ||
| Cost of revenue | (3,092) | (2,519) | (2,227) | (1,423) | (1,665) | (1,832) | ||
| Cost of goods and services sold | (2,538) | (2,093) | (1,809) | (934) | (1,211) | (1,832) | ||
| Gross profit: | 1,464 | 448 | 316 | 605 | 599 | 928 | ||
| Operating expenses | (2,797) | (1,732) | (1,327) | (820) | (617) | (680) | ||
| Operating income (loss): | (1,333) | (1,284) | (1,011) | (215) | (18) | 248 | ||
| Nonoperating income (expense) | (19) | (138) | 289 | 34 | (248) | (18) | ||
| Other nonoperating income (expense) | (4) | (45) | 20 | |||||
| Interest and debt expense | (19) | (131) | 7 | 37 | (235) | (37) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | (1,370) | (1,553) | (715) | (144) | (500) | 193 | ||
| Other undisclosed income (loss) from continuing operations before income taxes | 19 | 131 | (586) | (105) | 730 | 37 | ||
| Income (loss) from continuing operations before income taxes: | (1,352) | (1,422) | (1,300) | (249) | 230 | 230 | ||
| Income tax expense | (3) | (0) | ||||||
| Net income (loss) available to common stockholders, diluted: | (1,352) | (1,422) | (1,303) | (249) | 230 | 230 | ||
Comprehensive Income ($ in thousands)
| 9/30/2021 TTM | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | 12/31/2016 | 12/31/2015 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (1,352) | (1,422) | (1,303) | (249) | 230 | 230 | ||
| Comprehensive income (loss), net of tax, attributable to parent: | (1,352) | (1,422) | (1,303) | (249) | 230 | 230 | ||
Statements sources
The financial statements are based on the company's filings with the 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.