OTC : BOREF

Borealis Exploration Ltd

$1.25 USD

-$0.75 (-37.5%)

Volume
100
Average Volume
2.33K
Market Capitalization
$6.2M
P/E Ratio
0.00
Dividend Yield
0.00%
Price Target
Year High
$4.40
Year Low
$1.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.11
BOREF Financial Statements
date 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30 2017-09-30 2015-03-31 2014-03-31 2013-03-31
revenue 811.73K 796.52K 796.05K 906.54K - - - 27000 - -
costOfRevenue - - - - 74918 - 3.49M - - -
grossProfit 811.73K 807.38K 796.05K 906.54K -74918 - -3.49M 27000 - -
researchAndDevelopmentExpenses - - - - - - - 1.31M - -
generalAndAdministrativeExpenses - - - - 44.04 - - 1.27M - -
sellingAndMarketingExpenses - - - - 3.9M - - 148.34K - -
sellingGeneralAndAdministrativeExpenses - 7093 11761 30679 3.9M - - 1.41M - -
otherExpenses 820.32K 803.62K 796.05K - 4.19M 3M 3.49M -2.72M 3.22M 3.61M
operatingExpenses 820.32K 7093 807.81K 30679 4.19M 3M 3.49M 3.15M 3.22M 3.61M
costAndExpenses 820.32K 803.62K 807.81K 30679 4.19M 3M 3.49M 3.15M 3.22M 3.61M
netInterestIncome 811.73K 807.38K 796.05K 906.54K -4.64M - - - 1.26M -3356
interestIncome 811.73K 807.38K 796.05K 906.54K 3450.01 - - - 22 37
interestExpense - - - - 4.64M 2.02M 843.75K 20280 5908 3393
depreciationAndAmortization - 803.49K - - 74918 72538 70646 67400 62698 47277
ebitda 803.14K 789.43K 316.74K 875.86K -3.91M -2.93M -3.55M -4.5M -2.8M -3.08M
ebit 803.14K 760.47K 316.74K 875.86K -3.99M -3M -3.65M -2.86M -2.86M -3.47M
nonOperatingIncomeExcludingInterest -811.73K -796.52K -328.5K -906.54K -208.97K - 26443 -278.57K -278.57K 243.12K
operatingIncome -8593 -7093 -11761 -30679 -4.19M -3M -3.49M -3.13M -3.22M -3.61M
totalOtherIncomeExpensesNet 539.97K 767.56K 328.5K -177.77K -4.43M -2.02M -842.92K 258.29K 258.29K -1.21M
incomeBeforeTax 531.37K 760.47K 316.74K -208.45K -8.63M -5.03M -4.33M -2.88M -4.43M -5.97M
incomeTaxExpense - - - - 5.81M - -292.02K - -1.02M -1.34M
netIncomeFromContinuingOperations 531.37K 760.47K 316.74K -208.45K -8.63M -5.03M -4.46M -2.88M -2.88M -4.43M
netIncomeFromDiscontinuedOperations - - - - - -0.0 0.0 - - -
otherAdjustmentsToNetIncome - - - - - 0.0 -0.0 - - -
netIncome 531.37K 760.47K 316.74K -208.45K -14.44M -3.9M -4.04M -2.88M -4.43M -5.97M
netIncomeDeductions - - - - - - - - - 272.45K
bottomLineNetIncome 531.37K 760.47K 316.74K -208.45K -10.02M -3.9M -4.16M -2.88M -2.88M -4.71M
eps - 0.2 0.08 -0.1 -2.89 -0.78 -0.81 -0.58 -0.89 -1.19
date 2024-09-30 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30 2017-09-30 2016-09-30 2015-03-31
cashAndCashEquivalents - 4402 8305 26188 65177 11.42M 78588 311.68K 77032 75574
shortTermInvestments - - - - - 3905 5665 7868 13756 90517
cashAndShortTermInvestments - 4402 8305 26188 65177 11.42M 84253 319.55K 90788 166.09K
netReceivables - 4.1M 4.1M 4.1M - - - - - -
accountsReceivables - - 4.1M 4.1M 4.11M - - - - -
otherReceivables 4.1M 4.1M 1000 - 4.11M - - - - -
inventory - - - - - - - - - -
prepaids - - 1000 1000 1000 964.72K - 5585 19976 -
otherCurrentAssets 4.1M - -1000 -1000 4.11M - 938.97K - - 26303
totalCurrentAssets 4.1M 4.1M 4.11M 4.12M 4.17M 12.39M 1.02M 1.27M 806.25K 192.39K
propertyPlantEquipmentNet - - - - - 2 2 2 8953 12786
goodwill - - - - - - - - - -
intangibleAssets - - - - - 33.85M 19.78M 16.61M 14.58M 12.45M
goodwillAndIntangibleAssets - - - - - 33.85M 19.78M 16.61M 14.58M 12.45M
longTermInvestments - - 40.8M 40.08M 40.19M - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 40.11M 41.37M - - - - - - - 2
totalNonCurrentAssets 40.11M 41.37M 40.8M 40.08M 40.19M 33.85M 19.78M 16.61M 14.58M 12.46M
otherAssets - - - - - - - - - -
totalAssets 44.21M 45.48M 44.91M 44.2M 44.36M 46.23M 20.81M 17.88M 15.39M 12.65M
totalPayables 36.33M 36.32M 6566 35.93M 10334 6.81M 7.77M 5.33M 5.17M 5.18M
accountPayables - - 6567 10400 10334 6.81M 7.77M 5.33M 5.17M 5.18M
otherPayables 36.33M 36.32M - 35.92M - - - - - -5.18M
accruedExpenses - - - - - - - - - -
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 8577 7812 35.99M - 35.93M - - - - -
totalCurrentLiabilities 36.33M 36.33M 36M 35.93M 35.94M 6.81M 7.77M 5.33M 5.17M 5.18M
longTermDebt - - 91159 173.4K 198.22K 11.14M 5.91M 4.06M - 1.43M
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - 14.37M 2.09M 960.34K 2.29M -
totalNonCurrentLiabilities - - 91159 173.4K 198.22K 25.51M 8M 5.02M 2.29M 1.43M
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 36.33M 36.33M 36.09M 36.1M 36.13M 32.32M 15.77M 10.35M 7.45M 6.61M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - 0.0 - - -
commonStock 36326 38223 38279 38364 39283 50000 50000 50000 50000 50000
retainedEarnings -9.78M -9.42M -9.78M -10.54M -10.85M -51.93M -42.38M -38.36M -34.57M -27.43M
additionalPaidInCapital 17.61M 18.53M 18.56M 18.6M 19.05M 56.54M 39.5M 36.84M 33.16M -
date 2024-09-30 2023-09-30 2022-09-30 2021-09-30 2020-09-30 2019-09-30 2018-09-30 2017-09-30 2015-03-31 2014-03-31
netIncome -354.1K 531.37K 760.47K 316.74K -208.45K -8.63M -5.03M -4.33M 689.15K 1.01M
depreciationAndAmortization - - - - - 74918 72538 70646 67400 62698
deferredIncomeTax - - - - - -286.23K -2500 -17599 -5.28M -4.66M
stockBasedCompensation - - - - - 14.1M - 2.4M 1.55M 2.61M
changeInWorkingCapital 4617 4690 -10790 -27161 45802 -767.34K 2.46M -77426 1.32M -219.64K
accountsReceivables - - - - -39035 -25752 - - - -
inventory - - - - - - - - - -
accountsPayables - - -10790 -27161 84837 -741.59K - - - -
otherWorkingCapital 4617 4690 -10789 -27161 - - - - - -
otherNonCashItems 345.08K -539.97K -767.56K -328.5K 208.37K 4.64M 2.02M 843.75K 1.45M 667.77K
netCashProvidedByOperatingActivities -4402 -3903 -17883 -38922 45720 9.13M 1.02M -1.11M -200.96K -539.81K
investmentsInPropertyPlantAndEquipment - - - - - -14.14M -3.25M -2.11M -1.25M -1.96M
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - 7695 142.96K 70541
otherInvestingActivities - - - - - -14137.0 - 8953 -17440 -19496
netCashProvidedByInvestingActivities - - - - - -14.14M -3.25M -2.09M -1.12M -1.91M
netDebtIssuance - - - - - 14.75M 975.03K 1.9M - -1880
longTermNetDebtIssuance - - - - - 14.75M 975.03K 1.9M - -1880
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - 1.61M - -10 - 1.31M
netCommonStockIssuance - - - - - 1.61M 1.01M 1.52M - 1.31M
commonStockIssuance - - - - - 1.63M 1.01M 1.52M 1.32M 1.32M
commonStockRepurchased - - - - - -22958 - -10 -9000 -9000
netPreferredStockIssuance - - - - - - - -1.52M - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - 1.01M 1.52M 1.31M -
netCashProvidedByFinancingActivities - - - - - 16.35M 1.99M 3.43M 1.31M 2.26M
date 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2020-03-31 2019-12-31
revenue 201.72K 199.76K 198.77K 197.78K 130.39K 269.11K 287.42K 201.37K 167.59K 250.17K
costOfRevenue - - - - - - - - - -
grossProfit 201.72K 199.76K 198.77K 197.78K 130.39K 269.11K 287.42K 201.37K 167.59K 250.17K
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 193 314 - 69 68 1173 - - - -
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 193 314 10451 69 68 1173 - - - -
otherExpenses 201.72K 199.76K 10451 197.78K 130.39K 267.94K 287.42K 201.37K 167.59K 250.17K
operatingExpenses 201.72K 199.76K 10451 197.78K 130.39K 269.11K -1.12M 201.37K 167.59K -49.82M
costAndExpenses 201.72K 199.76K 198.77K 197.78K 130.39K 1173 287.42K - - 250.17K
netInterestIncome 10608 28289 788.14K 5958 5362 1321 33599 -315K 68701 212.71K
interestIncome 10608 28289 788.14K 5958 5362 1321.0 33599 - 68701 212.71K
interestExpense - - - - - 0.0 - 315K - -
depreciationAndAmortization 201.72K 228.05K - 663.17K - 55213 55131 52750 51116 47300
ebitda 403.24K 427.5K 188.32K 860.88K -223K 267.94K -772.87K 254.12K 218.71K 297.47K
ebit 201.52K 199.45K 188.32K 197.71K -223K 168.8K -828K 201.37K 167.59K 250.17K
nonOperatingIncomeExcludingInterest -8038 -28289 -788K 6811 353.27K 99139 1.08M - - -
operatingIncome 201.52K 199.45K 188.32K 197.71K 130.33K 267.94K 256.74K 201.37K 167.59K 250.17K
totalOtherIncomeExpensesNet 8038 28289 -481K 465.4K -353K -99134 -1.05M -50.14M 67818 50.04M
incomeBeforeTax 209.56K 227.74K -292K 663.1K -223K 168.81K -794K -49.94M 235.41K 50.29M
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations 209.56K 227.74K -292K 663.1K -223K 168.81K -794K -49.94M 235.41K 50.29M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome 209.56K 227.74K -292K 663.1K -223K 168.81K -794K -49.94M 235.41K 50.29M
netIncomeDeductions - - -472K 472.21K - - - - - -
bottomLineNetIncome 209.56K 227.74K 179.98K 663.1K -223K 168.81K -794K -49.94M 235.41K 50.29M
eps 0.11 0.06 -0.08 0.17 -0.06 0.04 -0.2 -12.71 0.05 10.06
date 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2019-09-30 2019-06-30 2019-03-31
cashAndCashEquivalents 8106 8117 26188 26180 26171 40632 65177 11.42M 374.31K 824.66K
shortTermInvestments - - - - - - - 3905 3714 4782
cashAndShortTermInvestments 8106 8117 26188 26180 26171 40632 65177 11.42M 378.03K 829.45K
netReceivables 44.57M 44.38M 4.1M 43.98M 43.81M 44.37M - - 967.01K 970.21K
accountsReceivables 44.57M 44.38M 4.1M 43.98M 43.81M 44.37M - - 967.01K 970.21K
otherReceivables - - - - - - - - - -
inventory - - - - - - - - - -
prepaids - - 1000 - - - 1000 964.72K - -
otherCurrentAssets - - -1000 - - - 4.11M - - -
totalCurrentAssets 44.58M 44.38M 4.12M 44M 43.83M 44.41M 4.17M 12.39M 1.35M 1.8M
propertyPlantEquipmentNet - - - - - - - 2 2 2
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - 33.85M 967.01K 970.21K
goodwillAndIntangibleAssets - - - - - - - 33.85M 33.44M 32.82M
longTermInvestments - - 40.08M - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - - -
totalNonCurrentAssets - - 40.08M - - - 40.19M 33.85M 33.44M 32.82M
otherAssets - - - - - - - - - -
totalAssets 44.58M 44.38M 44.2M 44M 43.83M 44.41M 44.36M 46.23M 34.78M 34.62M
totalPayables 35.93M 35.93M 35.93M 35.91M 35.9M 35.91M 35.94M 6.81M 7.39M 6.81M
accountPayables - - 10400 35.91M 35.9M 35.91M 10334 6.81M 7.39M 6.81M
otherPayables 35.93M 35.93M 35.92M - - - 35.93M - - -
accruedExpenses - - - - - - - - - -
shortTermDebt - - - - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities - - - - - - - - - -
totalCurrentLiabilities 35.93M 35.93M 35.93M 35.91M 35.9M 35.91M 35.94M 6.81M 7.39M 6.81M
longTermDebt 116.65K 128.24K 173.4K 170.88K 189.44K 196.9K 198.22K 11.14M - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - 14.37M 11.9M 11.39M
totalNonCurrentLiabilities 116.65K 128.24K 173.4K 170.88K 189.44K 196.9K 198.22K 25.51M 11.9M 11.39M
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 36.05M 36.06M 36.1M 36.08M 36.09M 36.11M 36.13M 32.32M 19.29M 18.19M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 38360 38365 38364 38365 38390 39087 39283 50000 50000 50000
retainedEarnings -10.1M -10.31M -10.54M -10.72M -10.91M -10.69M -10.85M -51.93M -44.68M -47.06M
additionalPaidInCapital 18.6M 18.6M 18.6M 18.6M 18.61M 18.95M 19.05M 56.54M 53.98M 53.45M
date 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31 2020-09-30 2020-06-30 2019-09-30 2019-06-30
netIncome 209.46K 227.84K -292.23K 203.74K 135.6K 269.63K -794.29K -113.6K -4.6M -1.46M
depreciationAndAmortization - - - - - - - - 19813 18591
deferredIncomeTax - - - - - - - - -286.2K -755
stockBasedCompensation - - - - - - - - 1.47M -538.46K
changeInWorkingCapital -9686 -988 -392.62 12918 60831 -96771 6518 - -1.12M 1.35M
accountsReceivables - - - - 73033 -73033 - - - -
inventory - - - - - - - - - -
accountsPayables -9660.12 -988.0 -27369 36759 -13021 - - - - -
otherWorkingCapital 12449 -16770 26976 -23840 -3135.92 -23738 - - - -
otherNonCashItems -199.79K -244.92K 280.79K -190.99K -212.13K -197.4K 796.78K 113.01K 2.53M 890.73K
netCashProvidedByOperatingActivities -11 -18071 -11432 12757 -15702 -24545 9000 -595 -1.7M 259.95K
investmentsInPropertyPlantAndEquipment - - - - - - - - -431.04K -636.11K
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - -431.04K -636.11K
netDebtIssuance - - - - - - - - 12.29M -74960
longTermNetDebtIssuance - - - - - - - - 12.29M -74960
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - 894.65K -
netCommonStockIssuance - - - - - - - - 894.65K -
commonStockIssuance - - - - - - - - 917.6K -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities - - - - - - - - 13.18M -74960