Rainmaker Worldwide Inc. (RAKR) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
2510 EAST SUNSET ROAD LAS VEGAS, NV 89120 |
| State of Incorp. | NV |
| Fiscal Year End | December 31 |
| Industry (SIC) | 2086 - Bottled and Canned Soft Drinks and Carbonated Waters (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | |||
|---|---|---|---|---|---|---|
| ASSETS | ||||||
| Current Assets | ||||||
| Cash, cash equivalents, and short-term investments | 0 | 7 | 4 | |||
| Cash and cash equivalent | 0 | 7 | 4 | |||
| Receivables | 6 | 6 | ||||
| Inventory, net of allowances, customer advances and progress billings | 175 | |||||
| Inventory | 175 | |||||
| Prepaid expense | 25 | 30 | 5 | |||
| Other undisclosed current assets | 160 | |||||
| Total current assets: | 31 | 43 | 344 | |||
| Noncurrent Assets | ||||||
| TOTAL ASSETS: | 31 | 43 | 344 | |||
| LIABILITIES AND EQUITY | ||||||
| Liabilities | ||||||
| Current Liabilities | ||||||
| Accounts payable and accrued liabilities | 368 | 930 | 512 | |||
| Accounts payable | 173 | 147 | 102 | |||
| Accrued liabilities | 195 | 783 | 411 | |||
| Debt | 4,034 | 3,028 | 58 | |||
| Derivative instruments and hedges, liabilities | 208 | 503 | ||||
| Due to related parties | ✕ | ✕ | 1,262 | 907 | ||
| Other undisclosed current liabilities | 6,218 | 4,620 | 4,632 | |||
| Total current liabilities: | 10,828 | 10,343 | 6,109 | |||
| Noncurrent Liabilities | ||||||
| Other undisclosed noncurrent liabilities | 3,106 | |||||
| Total noncurrent liabilities: | 3,106 | |||||
| Total liabilities: | 10,828 | 10,343 | 9,215 | |||
| Temporary equity, including noncontrolling interest | 150 | |||||
| Equity | ||||||
| Equity, attributable to parent, including: | (10,947) | (10,300) | (8,871) | |||
| Common stock | 500 | 161 | 144 | |||
| Additional paid in capital | 62,641 | 62,001 | 61,687 | |||
| Accumulated other comprehensive income | 373 | 295 | ||||
| Accumulated deficit | (74,064) | (72,835) | (70,997) | |||
| Other undisclosed equity, attributable to parent | (24) | |||||
| Total equity: | (10,947) | (10,300) | (8,871) | |||
| TOTAL LIABILITIES AND EQUITY: | 31 | 43 | 344 | |||
Income Statement (P&L) ($ in thousands)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | ||
|---|---|---|---|---|---|
| Revenues | 79 | ||||
| Cost of revenue (Cost of Product and Service Sold) | (62) | ||||
| Gross profit: | 17 | ||||
| Operating expenses | (1,514) | (1,516) | |||
| Other undisclosed operating income | 65 | ||||
| Operating income (loss): | 17 | (1,514) | (1,516) | ||
| Nonoperating expense | (324) | (764) | |||
| Investment income, nonoperating | 257 | ||||
| Interest and debt expense | (8) | (134) | (829) | ||
| Other undisclosed income from continuing operations before equity method investments, income taxes | 134 | ||||
| Income (loss) from continuing operations before equity method investments, income taxes: | 9 | (1,838) | (3,109) | ||
| Loss from equity method investments | (112) | ||||
| Other undisclosed income (loss) from continuing operations before income taxes | (1,252) | 941 | |||
| Loss from continuing operations before income taxes: | (1,243) | (1,838) | (2,280) | ||
| Income tax benefit | 2,196 | ||||
| Loss from continuing operations: | (1,243) | (1,838) | (84) | ||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | (417) | |
| Loss from discontinued operations | (334) | ||||
| Other undisclosed net income | 3,143 | ||||
| Net income (loss): | (1,243) | (1,838) | 2,725 | ||
| Other undisclosed net income (loss) attributable to parent | 13 | (5,451) | |||
| Net loss available to common stockholders, diluted: | (1,230) | (1,838) | (2,725) | ||
Comprehensive Income ($ in thousands)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | ||
|---|---|---|---|---|---|
| Net income (loss): | (1,243) | (1,838) | 2,725 | ||
| Other comprehensive income | 78 | 286 | |||
| Comprehensive income (loss): | (1,243) | (1,760) | 3,011 | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 13 | (5,451) | |||
| Comprehensive loss, net of tax, attributable to parent: | (1,230) | (1,760) | (2,440) | ||
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.