OTC : AVNY

Manaris (2010) Corp.

$0.0001 USD

$0 (0.0%)

Volume
500
Average Volume
905
Market Capitalization
$9.89K
P/E Ratio
0.00
Dividend Yield
0.00%
Price Target
Year High
$0.00
Year Low
$0.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$1.08
AVNY Financial Statements
date 2008-06-30 2007-06-30 2006-06-30 2005-06-30 2004-06-30 2003-06-30 2002-06-30
revenue 21.6M 18.74M 10.5M 7.02M 1.04M - -
costOfRevenue 13.7M 12.23M 7.46M 4.67M 661.84K - -
grossProfit 7.91M 6.51M 3.03M 2.35M 379.06K - -
researchAndDevelopmentExpenses 2.48M 1.57M 1.11M 731.86K 351.58K 11072 -
generalAndAdministrativeExpenses - - - - - - -
sellingAndMarketingExpenses - - - - - - -
sellingGeneralAndAdministrativeExpenses 7.21M 6.47M 6.94M 5.75M 2.71M 377.23K 37547
otherExpenses - - - - - - -
operatingExpenses 10.66M 8.92M 10.66M 7.34M 3.52M 436.8K 37547
costAndExpenses 24.36M 21.14M 18.13M 12M 4.18M 436.8K 37547
netInterestIncome - - - - - - -
interestIncome - - - - - - -
interestExpense - - - - - - -
depreciationAndAmortization 1.22M 1.39M 1.38M 518.34K 177.46K 48500 -
ebitda -1.53M -1.28M -6.55M -4.19M -2.97M -388.3K -37547
ebit -2.76M -2.36M -7.63M -4.62M -3.14M -436.8K -37547
nonOperatingIncomeExcludingInterest - - - -386.75K - -650K -
operatingIncome -2.76M -2.4M -7.63M -5.37M -3.14M -1.09M -37547
totalOtherIncomeExpensesNet -2.1M -1.29M -4.77M -808.73K -1.71M 1.09M -
incomeBeforeTax -4.85M -3.59M -12.4M -6.27M -4.86M -1.74M -37547
incomeTaxExpense -1.12M -1.22M -351.24K -37787 1.45M 677.36K -
netIncomeFromContinuingOperations -3.73M -2.37M -12.05M -5.75M -4.59M -1.12M -37547
netIncomeFromDiscontinuedOperations - - -3977 - - - -
otherAdjustmentsToNetIncome 606.17K - 153.61K -459.25K - 10084 -
netIncome -3.12M -2.37M -11.9M -6.23M -4.59M -1.11M -37547
netIncomeDeductions - - - - - - -
bottomLineNetIncome -3.12M -2.37M -11.9M -6.21M -4.59M -1.11M -37547
eps -0.03 -0.03 -0.17 -0.14 -0.14 -0.01 -0.01
date 2008-06-30 2007-06-30 2006-06-30 2005-06-30 2004-06-30 2003-06-30 2002-06-30
cashAndCashEquivalents 369.4K 559.26K 438.71K 287.15K 1.56M 8505 11530
shortTermInvestments - 93861 89686 81606 - - -
cashAndShortTermInvestments 369.4K 653.12K 528.39K 368.75K 1.56M 8505 11530
netReceivables 7.05M 4.91M 3.36M 2.04M 237.38K - -
accountsReceivables 5.12M 3.74M 3.1M 1.78M 237.38K - -
otherReceivables 1.92M 1.17M 375.74K 859.11K - - -
inventory 2.18M 1.48M 1.56M 1.1M 155.68K - -
prepaids 149.21K 208.91K 259.55K 72786 - - -
otherCurrentAssets 94196 177.55K 357.25K 1.87M 45554 11776 -
totalCurrentAssets 9.84M 7.35M 6.07M 5.37M 2.42M 20281 11530
propertyPlantEquipmentNet 2.49M 2.28M 3.08M 731.08K 82274 59855 -
goodwill 4.64M 4.12M 3.76M - - - -
intangibleAssets 3.88M 3.97M 3.76M 13.58M 554.12K 609.64K -
goodwillAndIntangibleAssets 8.52M 8.08M 7.52M 13.58M 554.12K 609.64K -
longTermInvestments - - - - - - -
taxAssets - - - - - - -
otherNonCurrentAssets 488.99K 482.71K 469.3K 436.68K - - -
totalNonCurrentAssets 11.5M 10.85M 11.07M 14.75M 636.4K 669.5K 27
otherAssets - - - - - - -
totalAssets 21.34M 18.19M 17.14M 20.12M 3.05M 689.78K 11557
totalPayables 6.22M 2.97M 3.91M 1.31M 165.36K 73342 1941
accountPayables 6.22M 2.97M 3.91M 1.24M 165.36K 73342 1941
otherPayables - - - 136.97K - - -
accruedExpenses - 585.91K 755.25K 513.62K 232.7K 41500 -
shortTermDebt 122.42K 2.72M 3.02M 2.69M 221.49K 500K -
capitalLeaseObligationsCurrent - - - - - - -
taxPayables - - - - - - -
deferredRevenue 138.34K - 755.25K 2.02M 232.7K 41500 -
otherCurrentLiabilities 2.65M 480.8K 40000 2.18M 230.73K 233.57K 1018
totalCurrentLiabilities 9.14M 6.75M 7.73M 6.7M 850.28K 848.41K 2959
longTermDebt 1.49M 1.41M 566.01K 2.17M - 922.7K -
capitalLeaseObligationsNonCurrent - 38768 - - - - -
deferredRevenueNonCurrent - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - -
otherNonCurrentLiabilities 3.07M 1.26M 1.34M - - - -
totalNonCurrentLiabilities 4.56M 2.71M 2.18M 2.17M - 922.7K -
otherLiabilities - - - - - - -
capitalLeaseObligations - 38768 - - - - -
totalLiabilities 13.7M 9.46M 9.91M 8.87M 850.28K 1.77M 2959
treasuryStock - - - - - - -
preferredStock - - - - - - -
commonStock 990 934 777 548 396 253 60
retainedEarnings -32.41M -29.29M -26.65M -12.55M -6.32M -1.73M -592.52K
additionalPaidInCapital 38.22M 36.73M 34.17M 24.14M 8.54M 645.27K 601.06K
date 2008-06-30 2007-06-30 2006-06-30 2005-06-30 2004-06-30 2003-06-30 2002-06-30
netIncome -3.12M -2.37M -11.9M -6.23M -4.59M -1.13M -37547
depreciationAndAmortization 1.22M 1.39M 1.38M 518.34K 177.46K 48500 -
deferredIncomeTax - - - - - - -
stockBasedCompensation - - - - - - -
changeInWorkingCapital -624.23K -2.01M 307.22K 177.92K -232.53K 333.67K 187
accountsReceivables - - - - - - -
inventory -574.23K 85797 -87689 28811 -142.34K - -
accountsPayables - - - - - - -
otherWorkingCapital -49996 -2.09M 394.91K 149.11K -90190 - -
otherNonCashItems 1.89M 581.69K 6.75M 2.87M 2.83M 789.13K -
netCashProvidedByOperatingActivities -634.94K -2.41M -3.46M -2.66M -1.81M 36975 -37360
investmentsInPropertyPlantAndEquipment -761.48K -154.5K -182.85K -36689 -28429 -40000 -
acquisitionsNet -293.15K - -654.28K -2.74M - - -
purchasesOfInvestments 52277 - - - - - -
salesMaturitiesOfInvestments 93861 - - - 55372 - -
otherInvestingActivities 35295 914.34K 2.93M -26644 - - -
netCashProvidedByInvestingActivities -925.47K 759.84K 2.09M -2.8M 26943 -40000 -
netDebtIssuance 1.38M 1.58M -933.67K 4.3M -65090 232.55K -
longTermNetDebtIssuance -212.26K 1.58M -1.94M 4.18M - 232.55K -
shortTermNetDebtIssuance 1.59M - 1.01M 122.52K -65089 - -
netStockIssuance - 3.18M 2.31M 205.01K 3.39M - -
netCommonStockIssuance - 3.18M 2.31M 205.01K 3.39M - -
commonStockIssuance - 3.18M 2.31M 205.01K 3.39M - -
commonStockRepurchased - - - - - - -
netPreferredStockIssuance - - - - - - -
netDividendsPaid - - - - - - -
commonDividendsPaid - - - - - - -
preferredDividendsPaid - - - - - - -
otherFinancingActivities 49373 -3.2M -257.16K 25096 - - -
netCashProvidedByFinancingActivities 1.43M 1.57M 1.12M 4.51M 3.33M - -
date 2009-03-31 2008-12-31 2008-09-30 2008-06-30 2008-03-31 2007-12-31 2007-09-30 2007-06-30 2007-03-31 2006-12-31
revenue 5.41M 5.4M 5.69M 6.94M 5.78M 4.31M 4.97M 5.53M 4.58M 4.87M
costOfRevenue 3.5M 3.59M 3.93M 4.36M 3.77M 2.81M 2.75M 3.06M 2.83M 3.95M
grossProfit 1.91M 1.8M 1.76M 2.58M 2.01M 1.49M 2.22M 2.48M 1.75M 918.2K
researchAndDevelopmentExpenses 249.81K 357.26K 396.78K 671.11K 643.45K 697.95K 464.31K 425.08K 403.79K 365.96K
generalAndAdministrativeExpenses - - - - - - - - - -
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 1.79M 1.5M 1.77M 2.43M 1.68M 1.57M 1.61M 2.27M 1.33M 1.45M
otherExpenses - - - - - - - - - -
operatingExpenses 2.25M 5.95M 2.4M 3.36M 2.54M 2.54M 2.28M 3M 1.92M 2.03M
costAndExpenses 5.74M 9.55M 6.33M 7.72M 6.32M 5.36M 5.03M 6.06M 4.75M 5.98M
netInterestIncome -77240 - - - - - - - - -
interestIncome - - - - - - - - - -
interestExpense 77240 - - - - - - - - -
depreciationAndAmortization 284.13K 286.58K 329.98K 225.44K 322.78K 354.19K 320.94K 369.09K 480.2K 226.23K
ebitda -50405 -3.86M -307.06K -516.55K -213.13K -695.46K 132.34K -155.73K 313.8K -889K
ebit -228.46K -4.15M -637.03K -774.34K -535.91K -1.05M -188.59K -524.82K -166.4K -1.12M
nonOperatingIncomeExcludingInterest -106.08K - - - - - 124.26K - - -
operatingIncome -334.54K -4.15M -637.03K -774.34K -535.91K -1.05M -64329 -524.82K -166.4K -1.12M
totalOtherIncomeExpensesNet 28836 4.75M -90540 258.25K -358.85K 204.57K -2.34M -551.99K -129.26K -508.86K
incomeBeforeTax -305.7K 599.01K -727.57K -516.08K -894.76K -845.09K -2.31M -1.08M -295.66K -1.62M
incomeTaxExpense -181.7K -3.55M -157.75K -255.47K -274.92K -425.42K -169K -360.68K -328.17K -164.5K
netIncomeFromContinuingOperations -124.01K -3.35M -569.84K -260.19K -619.75K -419.82K -2.24M -712.25K 32067 -1.46M
netIncomeFromDiscontinuedOperations -10249 - - -24876 345.97K - 95851 - - -
otherAdjustmentsToNetIncome - - - -419 -86 - 139 - - -
netIncome -134.26K -3.35M -569.84K -285.07K -273.78K -419.82K -2.14M -712.25K 32067 -1.46M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -134.26K -3.35M -569.84K -285.07K -273.78K -419.82K -2.14M -712.25K 32067 -1.46M
eps -0.0 -0.03 -0.01 -0.0 -0.0 -0.0 -0.02 -0.01 0.0 -0.02
date 2009-03-31 2008-12-31 2008-09-30 2008-06-30 2008-03-31 2007-12-31 2007-09-30 2007-06-30 2007-03-31 2006-12-31
cashAndCashEquivalents 387.54K 177.24K 202.65K 369.4K 332.74K 587.68K 743.78K 559.26K 984.19K 1.44M
shortTermInvestments - - - - - 100.88K 100.52K 93861 86610 85807
cashAndShortTermInvestments 387.54K 177.24K 202.65K 369.4K 332.74K 688.55K 844.31K 653.12K 1.07M 1.52M
netReceivables 5.45M 6.29M 7.23M 7.05M 6.37M 5.13M 4.99M 4.91M 4.48M 3.37M
accountsReceivables 3.82M 4.36M 5.27M 5.12M 4.72M 3.72M 3.92M 3.74M 3.48M 2.56M
otherReceivables 681 1.93M 1.97M 1.92M 1.64M 1.41M 1.07M 1.17M 1M 812.98K
inventory 2.14M 2.31M 2.31M 2.18M 2.29M 2.15M 1.79M 1.48M 1.34M 1.66M
prepaids 70702 105.31K 153.68K 149.21K 145.32K 186.93K 253.12K 208.91K 219.2K 135.38K
otherCurrentAssets 66344 78662 90144 94196 96509 652 745 177.55K 2480 2458
totalCurrentAssets 8.11M 8.96M 9.99M 9.84M 9.23M 8.15M 7.88M 7.35M 7.12M 6.69M
propertyPlantEquipmentNet 1.76M 1.9M 2.29M 2.49M 2.5M 2.51M 2.38M 2.28M 2.17M 2.25M
goodwill - - 4.45M 4.64M 4.71M 4.42M 4.41M 4.12M 3.63M 3.6M
intangibleAssets 2.75M 2.98M 3.59M 3.88M 3.79M 3.97M 4.1M 3.97M 3.83M 3.88M
goodwillAndIntangibleAssets 2.75M 2.98M 8.04M 8.52M 8.5M 8.4M 8.51M 8.08M 7.46M 7.48M
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 436.81K 473.34K 546.29K 488.99K 519.58K 532.6K 578.88K 482.71K 475.86K 593.81K
totalNonCurrentAssets 4.95M 5.36M 10.87M 11.5M 11.52M 11.44M 11.48M 10.85M 10.11M 10.33M
otherAssets - - - - - - - - - -
totalAssets 13.06M 14.32M 20.86M 21.34M 20.75M 19.6M 19.36M 18.19M 17.23M 17.02M
totalPayables 3.18M 5.72M 6.13M 6.22M 3.44M 2.81M 3.59M 3.99M 2.38M 3.08M
accountPayables 3.18M 5.72M 6.13M 6.22M 3.44M 2.81M 3.59M 3.99M 2.38M 3.08M
otherPayables - - - - - - - - - -
accruedExpenses 1.3M - - - - 1.32M - - 618.02K 348.95K
shortTermDebt 3.61M 110.39K 3.39M 122.42K 2.49M 2.21M 1.99M 2.72M 3.04M 573.74K
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue 227.37K - - 138.34K 158.75K 164.39K - - 618.02K 348.95K
otherCurrentLiabilities 144.99K 3.05M 175.68K 2.65M 1.81M 40000 40000 40000 40000 1.62M
totalCurrentLiabilities 8.46M 8.88M 9.7M 9.14M 7.9M 6.54M 5.62M 6.75M 6.08M 5.62M
longTermDebt 1.5M 1.57M 1.66M 1.49M 1.3M 1.19M 2.43M 174.41K 2.42M 185.62K
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 1.38M 1.85M 2.82M 3.07M 3.64M 3.42M 2.57M 2.53M 1.35M 4.42M
totalNonCurrentLiabilities 2.88M 3.43M 4.48M 4.56M 4.94M 4.61M 5M 2.71M 3.77M 4.61M
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 11.34M 12.31M 14.18M 13.7M 12.84M 11.16M 10.62M 9.46M 9.85M 10.22M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 990 990 990 990 990 971 971 934 816 793
retainedEarnings -36.46M -36.33M -32.98M -32.41M -32.12M -31.85M -31.43M -29.29M -28.31M -28.34M
additionalPaidInCapital 38.35M 38.31M 38.27M 38.22M 38.18M 38.13M 38.09M 36.73M 35.79M 35.32M
date 2009-03-31 2008-12-31 2008-09-30 2008-06-30 2008-03-31 2007-12-31 2007-09-30 2007-06-30 2007-03-31 2006-12-31
netIncome -124.01K -3.35M -569.84K -285.07K -273.78K -419.82K -2.14M -712.25K 32067 -1.46M
depreciationAndAmortization 284.13K 286.58K 329.98K 225.44K 322.78K 354.19K 320.94K 369.09K 480.2K 226.23K
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital -29576 421.56K -821.31K 564.1K -716.38K 220.6K -692.55K 437.23K -1.28M 385.5K
accountsReceivables - - - - - - - - - -
inventory 151.97K -400.36K -309.46K -73715 159.11K -461.96K -197.67K -70203 321.55K -344.14K
accountsPayables - - - - - - - - - -
otherWorkingCapital -181.54K 821.92K -511.85K 637.82K -875.49K 682.56K -494.88K 507.43K -1.61M 729.64K
otherNonCashItems 154.5K 3.18M 206.9K 23760 34273 -494.78K 2.32M 263.31K -253.49K 770.89K
netCashProvidedByOperatingActivities 285.05K 534.65K -854.28K 528.24K -633.1K -339.81K -190.27K 357.37K -1.03M -78411
investmentsInPropertyPlantAndEquipment -51836 -37487 -50162 -348.84K - -324.13K -88516 -70161 -36090 -27645
acquisitionsNet - - - -190.86K - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities 870 -6474 - 78097 - 1253 36484 3653 8916 47145
netCashProvidedByInvestingActivities -50966 -43961 -50162 -461.6K -88967 -322.88K -52032 -66508 -27174 19500
netDebtIssuance 49427 -475.91K 830.73K -487.92K 777.98K 900.79K 190.55K -3.8M 233.38K 643.11K
longTermNetDebtIssuance 49427 -475.91K 830.73K -487.92K 777.98K 900.79K 190.55K -3.8M 233.38K 643.11K
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities -24167 - - 308.02K -258.74K -69134 69227 2.78M 397.1K -
netCashProvidedByFinancingActivities 25260 -475.91K 830.73K -179.9K 519.23K 831.65K 259.78K -1.02M 630.48K 643.11K