Staffing 360 Solutions Inc. (STAF) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
757 THIRD AVENUE NEW YORK, NY 10017 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 7363 - Help Supply Services (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 | 721 | 1,992 | 4,558 | 8,256 | 1,196 | 3,181 | |||
| Cash and cash equivalent | 721 | 1,992 | 4,558 | 8,256 | 1,196 | 3,181 | |||
| Receivables | 17,783 | 23,628 | 20,718 | 24,568 | 26,604 | 32,746 | |||
| Asset, held-for-sale, not part of disposal group | 9,116 | ||||||||
| Other undisclosed current assets | 1,080 | 1,762 | 988 | 3,331 | 842 | 1,197 | |||
| Total current assets: | 28,700 | 27,382 | 26,264 | 36,155 | 28,642 | 37,124 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 4,813 | 9,070 | 5,578 | 3,433 | 4,888 | ✕ | |||
| Property, plant and equipment | 536 | 1,230 | 865 | 1,066 | 1,528 | 1,639 | |||
| Intangible assets, net (including goodwill) | 31,084 | 37,276 | 37,477 | 43,062 | 50,560 | 54,718 | |||
| Goodwill | 19,891 | 19,891 | 23,828 | 27,045 | 31,049 | 32,061 | |||
| Intangible assets, net (excluding goodwill) | 11,193 | 17,385 | 13,649 | 16,017 | 19,511 | 22,657 | |||
| Other noncurrent assets | 5,592 | 6,701 | 3,506 | 3,168 | 3,223 | 2,956 | |||
| Total noncurrent assets: | 42,025 | 54,277 | 47,426 | 50,729 | 60,199 | 59,313 | |||
| TOTAL ASSETS: | 70,725 | 81,659 | 73,690 | 86,884 | 88,841 | 96,437 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities, including: | 13,976 | 16,526 | 12,532 | 15,030 | 16,577 | 18,283 | |||
| Employee-related liabilities | ✕ | ✕ | ✕ | 8,594 | 12,913 | 12,700 | 11,378 | ||
| Accounts payable | 4,630 | 1,168 | 2,749 | 28 | 1,412 | 3,213 | |||
| Accrued liabilities | 9,346 | 15,358 | 1,189 | 2,089 | 2,275 | 3,491 | |||
| Other undisclosed accounts payable and accrued liabilities | 190 | 201 | |||||||
| Debt | 18,453 | 18,265 | 9,758 | 14,867 | 1,797 | 657 | |||
| Disposal group, including discontinued operation | 10,077 | ||||||||
| Other liabilities | 376 | 2,639 | 6,557 | 6,548 | 3,907 | 9,642 | |||
| Due to related parties | ✕ | ✕ | 1,139 | 37,780 | |||||
| Other undisclosed current liabilities | 31,237 | 10,002 | 15,886 | 19,364 | 23,934 | 23,436 | |||
| Total current liabilities: | 74,119 | 47,432 | 44,733 | 56,948 | 83,995 | 52,018 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 8,393 | 4,847 | 2,226 | 3,543 | 35,565 | ||||
| Long-term debt, excluding current maturities | 8,393 | 279 | 360 | 35,565 | |||||
| Liabilities, other than long-term debt | 4,416 | 17,481 | 785 | 35,969 | 1,670 | 4,659 | |||
| Due to related parties | ✕ | ✕ | 8,661 | 32,182 | |||||
| Other liabilities | 203 | 180 | 785 | 3,787 | 1,670 | 4,659 | |||
| Operating lease, liability | 4,213 | 8,640 | 4,568 | 2,226 | 3,183 | ✕ | |||
| Other undisclosed noncurrent liabilities | 7,761 | ||||||||
| Total noncurrent liabilities: | 4,416 | 25,874 | 5,632 | 45,956 | 5,213 | 40,224 | |||
| Total liabilities: | 78,535 | 73,306 | 50,365 | 102,904 | 89,208 | 92,242 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | (7,810) | 8,353 | 23,325 | (18,100) | (367) | 4,195 | |||
| Common stock | 1 | 1 | 1 | 1 | 1 | ||||
| Additional paid in capital | 119,214 | 111,586 | 107,183 | 73,844 | 76,214 | 73,772 | |||
| Accumulated other comprehensive income (loss) | 31 | (2,219) | 162 | 223 | (58) | 2,053 | |||
| Accumulated deficit | (127,056) | (101,015) | (84,021) | (92,179) | (76,537) | (71,643) | |||
| Other undisclosed equity, attributable to parent | 11 | 13 | 13 | ||||||
| Other undisclosed equity | 2,080 | ||||||||
| Total equity: | (7,810) | 8,353 | 23,325 | (16,020) | (367) | 4,195 | |||
| TOTAL LIABILITIES AND EQUITY: | 70,725 | 81,659 | 73,690 | 86,884 | 88,841 | 96,437 | |||
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 | 190,876 | 244,917 | 197,770 | 204,527 | 278,478 | 260,926 | ||
| Cost of revenue | (162,347) | (202,148) | (163,903) | (169,714) | (230,169) | |||
| Other undisclosed gross profit | (212,622) | |||||||
| Gross profit: | 28,529 | 42,769 | 33,867 | 34,813 | 48,309 | 48,304 | ||
| Operating expenses | (40,115) | (56,226) | (41,167) | (43,593) | (47,686) | (46,646) | ||
| Operating income (loss): | (11,586) | (13,457) | (7,300) | (8,780) | 623 | 1,658 | ||
| Nonoperating income (expense) | (5,137) | (3,759) | 15,101 | (6,962) | (5,852) | (8,137) | ||
| Other nonoperating income (expense) | 324 | 726 | (33) | 125 | 326 | 398 | ||
| Interest and debt expense | (5,009) | (3,881) | (3,856) | (7,195) | (7,628) | (8,386) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | (21,732) | (21,097) | 3,945 | (22,937) | (12,857) | (14,865) | ||
| Other undisclosed income (loss) from continuing operations before income taxes | (4,005) | 3,881 | 3,856 | 7,195 | 7,628 | 8,386 | ||
| Income (loss) from continuing operations before income taxes: | (25,737) | (17,216) | 7,801 | (15,742) | (5,229) | (6,479) | ||
| Income tax expense (benefit) | (304) | 222 | 357 | (100) | 335 | (22) | ||
| Income (loss) from continuing operations: | (26,041) | (16,994) | 8,158 | (15,842) | (4,894) | (6,501) | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 8,158 | (15,842) | (4,894) | (6,501) | |
| Other undisclosed net income | 200 | |||||||
| Net income (loss) attributable to parent: | (26,041) | (16,994) | 8,158 | (15,642) | (4,894) | (6,501) | ||
| Undistributed earnings (loss) allocated to participating securities, basic | (2,395) | |||||||
| Other undisclosed net loss available to common stockholders, basic | (2,593) | (8,043) | (2,488) | (486) | ||||
| Net income (loss) available to common stockholders, basic: | (26,041) | (16,994) | 3,170 | (23,685) | (7,382) | (6,987) | ||
| Dilutive securities, effect on basic earnings per share | 795 | |||||||
| Net income (loss) available to common stockholders, diluted: | (26,041) | (16,994) | 3,965 | (23,685) | (7,382) | (6,987) | ||
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 income (loss): | (26,041) | (16,994) | 8,158 | (15,642) | (4,894) | (6,501) | ||
| Comprehensive income (loss): | (26,041) | (16,994) | 8,158 | (15,642) | (4,894) | (6,501) | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 2,250 | (2,381) | (61) | 281 | (2,111) | 1,270 | ||
| Comprehensive income (loss), net of tax, attributable to parent: | (23,791) | (19,375) | 8,097 | (15,361) | (7,005) | (5,231) | ||
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.