OMNIQ Corp. (OMQS) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
1865 WEST 2100 SOUTH SALT LAKE CITY, UT 84119 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 7373 - Computer Integrated Systems Design (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 9/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 1,678 | 1,311 | 7,085 | 4,594 | 1,615 | 378 | |||
| Cash and cash equivalents | 1,678 | 1,311 | 7,085 | 4,594 | 1,615 | 378 | |||
| Receivables | 18,654 | 23,893 | 27,123 | 9,661 | 6,694 | 12,262 | |||
| Inventory, net of allowances, customer advances and progress billings | 6,028 | 8,726 | 6,955 | 1,507 | 1,889 | 1,804 | |||
| Inventory | 6,028 | 8,726 | 6,955 | 1,507 | 1,889 | 1,804 | |||
| Prepaid expense | 969 | 1,268 | 1,987 | 670 | 362 | 169 | |||
| Other current assets | 25 | 473 | 9 | 10 | 65 | 78 | |||
| Total current assets: | 27,354 | 35,671 | 43,159 | 16,442 | 10,625 | 14,690 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 1,862 | 2,300 | 3,556 | 76 | 131 | ✕ | |||
| Property, plant and equipment | 1,066 | 1,086 | 1,127 | 289 | 463 | 389 | |||
| Intangible assets, net (including goodwill) | 7,446 | 16,542 | 16,453 | 14,695 | 13,921 | 13,921 | |||
| Goodwill | 1,788 | 16,542 | 16,453 | 14,695 | 13,921 | 13,921 | |||
| Intangible assets, net (excluding goodwill) | 5,658 | ||||||||
| Restricted cash and investments | 533 | 533 | 532 | ||||||
| Other noncurrent assets | |||||||||
| Other undisclosed noncurrent assets | 1,758 | 9,212 | 10,786 | 6,623 | 8,780 | 10,617 | |||
| Total noncurrent assets: | 12,132 | 29,140 | 31,922 | 22,216 | 23,828 | 25,458 | |||
| TOTAL ASSETS: | 39,486 | 64,811 | 75,081 | 38,658 | 34,453 | 40,148 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities, including: | 56,741 | 54,736 | 45,553 | 26,811 | 18,694 | 17,484 | |||
| Interest and dividends payable | ✕ | ✕ | ✕ | 32 | 32 | ||||
| Employee-related liabilities | ✕ | ✕ | ✕ | 2,658 | 1,717 | 1,556 | 2,173 | ||
| Accrued liabilities | 1,537 | 2,633 | |||||||
| Other undisclosed accounts payable and accrued liabilities | 55,204 | 52,103 | 42,895 | 25,094 | 17,106 | 15,279 | |||
| Debt | 10,436 | 13,543 | 13,472 | 11,363 | 7,916 | 13,357 | |||
| Other liabilities | 3,106 | 1,394 | 2,683 | 1,412 | 1,599 | 265 | |||
| Due to related parties | ✕ | ✕ | 293 | 390 | 433 | ||||
| Other undisclosed current liabilities | 2,422 | 3,575 | 3,999 | 1,748 | 2,581 | 4,064 | |||
| Total current liabilities: | 72,705 | 73,541 | 66,097 | 41,767 | 30,790 | 35,170 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 265 | 55 | 4,912 | 49 | 223 | 130 | |||
| Long-term debt, excluding current maturities | 265 | 55 | 2,646 | 1 | 143 | 130 | |||
| Liabilities, other than long-term debt | 1,463 | 1,741 | 1,774 | 1,885 | 1,556 | 2,522 | |||
| Accounts payable and accrued liabilities | 72 | 63 | 56 | ||||||
| Due to related parties | ✕ | ✕ | 293 | 683 | 1,172 | 1,912 | |||
| Other liabilities | 452 | 265 | 1,418 | 1,146 | 384 | 610 | |||
| Operating lease, liability | 1,011 | 1,404 | 2,266 | 48 | 80 | ✕ | |||
| Other undisclosed noncurrent liabilities | 73 | 76 | 33 | ||||||
| Total noncurrent liabilities: | 1,801 | 1,796 | 6,686 | 1,934 | 1,855 | 2,685 | |||
| Total liabilities: | 74,506 | 75,337 | 72,783 | 43,701 | 32,645 | 37,856 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | (35,020) | (10,526) | (98) | (5,043) | 1,808 | 2,293 | |||
| Common stock | 11 | 8 | 20 | 5 | 4 | 72 | |||
| Treasury stock, value | (230) | ||||||||
| Additional paid in capital | 78,340 | 73,714 | 70,606 | 51,842 | 46,861 | 44,814 | |||
| Accumulated other comprehensive income (loss) | 551 | 211 | (154) | (166) | 1 | 1 | |||
| Accumulated deficit | (113,923) | (84,460) | (70,571) | (56,726) | (45,063) | (39,752) | |||
| Other undisclosed equity, attributable to parent | 1 | 1 | 1 | 2 | 5 | (2,611) | |||
| Equity, attributable to noncontrolling interest | 2,396 | ||||||||
| Total equity: | (35,020) | (10,526) | 2,298 | (5,043) | 1,808 | 2,293 | |||
| TOTAL LIABILITIES AND EQUITY: | 39,486 | 64,811 | 75,081 | 38,658 | 34,453 | 40,148 | |||
Income Statement (P&L) ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 81,193 | 102,545 | 78,251 | 55,209 | 57,199 | 56,202 | ||
| Cost of revenue (Cost of Goods and Services Sold) | (65,485) | (80,441) | (61,582) | (44,293) | (43,165) | (43,140) | ||
| Gross profit: | 15,708 | 22,104 | 16,669 | 10,916 | 14,034 | 13,062 | ||
| Operating expenses | (41,904) | (31,656) | (27,149) | (19,899) | (16,898) | (16,086) | ||
| Operating loss: | (26,196) | (9,552) | (10,480) | (8,983) | (2,864) | (3,024) | ||
| Nonoperating expense | (3,878) | (4,097) | (2,508) | (2,516) | (2,578) | (1,133) | ||
| Other nonoperating income (expense) | (575) | (601) | 7 | 112 | (23) | (1,133) | ||
| Interest and debt expense | (3,303) | (3,496) | (2,515) | 948 | (49) | (1,570) | ||
| Loss from continuing operations before equity method investments, income taxes: | (33,377) | (17,145) | (15,503) | (10,551) | (5,491) | (5,727) | ||
| Other undisclosed income from continuing operations before income taxes | 3,303 | 3,496 | 2,515 | |||||
| Loss from continuing operations before income taxes: | (30,074) | (13,649) | (12,988) | (10,551) | (5,491) | (5,727) | ||
| Income tax expense (benefit) | 643 | 35 | (156) | 5 | 14 | (505) | ||
| Loss from continuing operations: | (29,431) | (13,614) | (13,144) | (10,546) | (5,477) | (6,232) | ||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | (13,144) | (10,546) | (5,477) | (6,232) | |
| Net loss: | (29,431) | (13,614) | (13,144) | (10,546) | (5,477) | (6,232) | ||
| Net loss attributable to noncontrolling interest | (67) | (218) | ||||||
| Other undisclosed net income (loss) attributable to parent | (958) | 21 | 1,010 | |||||
| Net loss attributable to parent: | (29,431) | (13,681) | (13,362) | (11,504) | (5,456) | (5,222) | ||
| Preferred stock dividends and other adjustments | (32) | (206) | (77) | (191) | 146 | 189 | ||
| Other undisclosed net income (loss) available to common stockholders, basic | 67 | 382 | (377) | |||||
| Net loss available to common stockholders, diluted: | (29,463) | (13,820) | (13,439) | (11,313) | (5,310) | (5,411) | ||
Comprehensive Income ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net loss: | (29,431) | (13,614) | (13,144) | (10,546) | (5,477) | (6,232) | ||
| Other comprehensive income | 167 | 5,310 | 1 | |||||
| Other undisclosed comprehensive income | 340 | 365 | 71 | |||||
| Comprehensive loss: | (29,091) | (13,249) | (13,073) | (10,379) | (167) | (6,231) | ||
| Comprehensive income (loss), net of tax, attributable to noncontrolling interest | 20 | (59) | ||||||
| Other undisclosed comprehensive loss, net of tax, attributable to parent | (771) | |||||||
| Comprehensive loss, net of tax, attributable to parent: | (29,091) | (13,229) | (13,132) | (11,150) | (167) | (6,231) | ||
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.