Phoenix Rising Companies (PRCX) financial statements (2022 and earlier)
Company profile
| Business Address |
641 10TH STREET CEDARTOWN, GA 30125 |
| State of Incorp. | NV |
| Fiscal Year End | December 31 |
| SIC | 799 - Miscellaneous Amusement And Recreation (benchmarking) |
| More info | Complete financial analysis Financial benchmarking |
Balance sheet (Statement of financial position) ($ in thousands)
| 12/31/2021 Q4 | 9/30/2021 Q3 | 6/30/2021 Q2 | 3/31/2021 Q1 | 12/31/2020 Q4 | 9/30/2020 Q3 | 6/30/2020 Q2 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 102 | 203 | 389 | 175 | 186 | 626 | 75 | ||
| Cash and cash equivalents | 102 | 203 | 389 | 175 | 186 | 626 | 75 | ||
| Receivables | 9,318 | 5,296 | 7,144 | 2,417 | 5,787 | 6,415 | |||
| Inventory, net of allowances, customer advances and progress billings | 7,734 | 9,263 | 9,278 | 12,650 | 5,310 | 7,302 | 7,139 | ||
| Inventory | 7,734 | 9,263 | 9,278 | 12,650 | 5,310 | 7,302 | 7,139 | ||
| Other current assets | 151 | 10 | 23 | ||||||
| Other undisclosed current assets | 106 | 1,105 | 1,495 | 4,610 | 946 | 940 | |||
| Total current assets: | 17,305 | 14,868 | 17,915 | 16,747 | 10,129 | 14,661 | 14,569 | ||
| Noncurrent Assets | |||||||||
| Property, plant and equipment | 542 | 536 | |||||||
| Intangible assets, net (including goodwill) | 1,980 | 1,980 | 1,980 | 1,980 | 1,980 | 3,200 | 3,200 | ||
| Goodwill | 1,980 | 1,980 | 1,980 | 1,980 | 1,980 | 3,200 | 3,200 | ||
| Total noncurrent assets: | 1,980 | 1,980 | 1,980 | 1,980 | 1,980 | 3,742 | 3,735 | ||
| TOTAL ASSETS: | 19,285 | 16,848 | 19,895 | 18,727 | 12,109 | 18,403 | 18,304 | ||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities, including: | 131 | 7,941 | 10,659 | 9,745 | 119 | 6,655 | 7,380 | ||
| Accounts payable | 8,490 | 7,938 | 10,655 | 9,741 | 2,282 | 6,613 | 7,332 | ||
| Taxes payable | 2 | 3 | 4 | 3 | 25 | 22 | |||
| Interest and dividends payable | 126 | 54 | 17 | 25 | |||||
| Other undisclosed accounts payable and accrued liabilities | (8,487) | (2,218) | |||||||
| Debt | 1,462 | 675 | 537 | 367 | 575 | 152 | 169 | ||
| Derivative instruments and hedges, liabilities | 2,768 | 13,509 | 11,914 | 23,283 | 16,614 | 3,255 | 3,292 | ||
| Due to related parties | 24 | 100 | 108 | 108 | 480 | 424 | |||
| Other undisclosed current liabilities | 9,576 | 185 | 219 | 184 | 2,830 | 118 | 92 | ||
| Total current liabilities: | 13,962 | 22,310 | 23,428 | 33,686 | 20,245 | 10,660 | 11,357 | ||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 217 | 264 | 276 | 186 | 182 | 404 | 160 | ||
| Long-term debt, excluding current maturities | 217 | 264 | 276 | 186 | 182 | 404 | 160 | ||
| Other undisclosed noncurrent liabilities | (164) | (43) | |||||||
| Total noncurrent liabilities: | 217 | 264 | 276 | 186 | 182 | 240 | 117 | ||
| Total liabilities: | 14,179 | 22,574 | 23,705 | 33,872 | 20,427 | 10,900 | 11,473 | ||
| Stockholders' equity | |||||||||
| Stockholders' equity attributable to parent, including: | 5,106 | (5,726) | (3,809) | (15,145) | (8,318) | 7,503 | 6,831 | ||
| Common stock | 17 | 14 | 14 | 14 | 12 | 11 | 8 | ||
| Additional paid in capital | 45,317 | 1,177 | 1,074 | 963 | 42,434 | 41,602 | 38,237 | ||
| Accumulated other comprehensive income (loss) | 89 | (91) | (83) | (178) | (97) | (368) | (651) | ||
| Accumulated deficit | (15,795) | (25,892) | (23,799) | (34,831) | (26,146) | (9,221) | (6,242) | ||
| Stockholders' equity note, subscriptions receivable | (24,522) | (24,522) | (24,522) | 24,522 | 24,522 | (24,522) | (24,522) | ||
| Other undisclosed stockholders' equity attributable to parent | 0 | 43,587 | 43,506 | (5,635) | (49,044) | 0 | 0 | ||
| Total stockholders' equity: | 5,106 | (5,726) | (3,809) | (15,145) | (8,318) | 7,503 | 6,831 | ||
| TOTAL LIABILITIES AND EQUITY: | 19,285 | 16,848 | 19,895 | 18,727 | 12,109 | 18,403 | 18,304 | ||
Income statement (P&L) ($ in thousands)
| 12/31/2021 Q4 | 9/30/2021 Q3 | 6/30/2021 Q2 | 3/31/2021 Q1 | 12/31/2020 Q4 | 9/30/2020 Q3 | 6/30/2020 Q2 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 1,857 | 3,109 | 4,192 | 4,273 | 4,194 | 4,796 | 4,440 | |
| Cost of revenue | (1,848) | (3,094) | (4,166) | (4,255) | (4,299) | (4,756) | (4,369) | |
| Cost of goods and services sold | (4,255) | (4,299) | (4,756) | (4,369) | ||||
| Gross profit: | 10 | 14 | 26 | 18 | (105) | 40 | 71 | |
| Operating expenses | (167) | (286) | (211) | (136) | 53 | (301) | (2,556) | |
| Operating loss: | (157) | (271) | (184) | (118) | (52) | (261) | (2,485) | |
| Nonoperating income (expense) | 10,269 | (1,821) | 11,216 | (8,567) | (16,873) | (2,713) | (3,081) | |
| Debt instrument, convertible, beneficial conversion feature | 1,999 | |||||||
| Other nonoperating income (expense) | (1,821) | 11,216 | ||||||
| Interest and debt expense | (243) | (247) | (289) | (332) | (263) | (248) | (211) | |
| Income (loss) from continuing operations before equity method investments, income taxes: | 9,868 | (2,340) | 10,743 | (9,017) | (17,188) | (3,223) | (5,777) | |
| Other undisclosed income from continuing operations before income taxes | 243 | 247 | 289 | 332 | 263 | 248 | 211 | |
| Income (loss) from continuing operations before income taxes: | 10,112 | (2,093) | 11,032 | (8,685) | (16,925) | (2,975) | (5,566) | |
| Income tax expense | (4) | (13) | ||||||
| Other undisclosed loss from continuing operations | (15) | |||||||
| Income (loss) before gain (loss) on sale of properties: | 10,097 | (2,093) | 11,032 | (8,685) | (16,925) | (2,979) | (5,579) | |
| Other undisclosed net loss | (0) | |||||||
| Net income (loss): | 10,097 | (2,093) | 11,032 | (8,685) | (16,925) | (2,979) | (5,579) | |
| Other undisclosed net income (loss) attributable to parent | 0 | 1,999 | (1,999) | |||||
| Net income (loss) attributable to parent: | 10,097 | (2,093) | 11,032 | (8,685) | (14,926) | (2,979) | (7,579) | |
| Preferred stock dividends and other adjustments | (1,999) | |||||||
| Net income (loss) available to common stockholders, basic: | 10,097 | (2,093) | 11,032 | (8,685) | (14,926) | (2,979) | (9,578) | |
| Interest on convertible debt | 286 | |||||||
| Net income (loss) available to common stockholders, diluted: | 10,097 | (2,093) | 11,317 | (8,685) | (14,926) | (2,979) | (9,578) | |
Comprehensive Income ($ in thousands)
| 12/31/2021 Q4 | 9/30/2021 Q3 | 6/30/2021 Q2 | 3/31/2021 Q1 | 12/31/2020 Q4 | 9/30/2020 Q3 | 6/30/2020 Q2 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | 10,097 | (2,093) | 11,032 | (8,685) | (16,925) | (2,979) | (5,579) | |
| Other comprehensive income | 283 | 26 | ||||||
| Other undisclosed comprehensive income (loss) | 186 | 271 | (1,999) | |||||
| Comprehensive income (loss), net of tax, attributable to parent: | 10,283 | (2,093) | 11,032 | (8,685) | (16,654) | (2,696) | (7,553) | |
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.