OTC : BRBW

Brunswick Bancorp — Financials

$16 USD

$0 (0.0%)

Volume
4.3K
Average Volume
1.08K
Market Capitalization
$23.62M
P/E Ratio
12.12
Dividend Yield
0.00%
Price Target
Year High
$17.90
Year Low
$12.00
Day High
Day Low
Payout Ratio
$0.09
Current Ratio
$0.12
BRBW Financial Statements
date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31 2013-12-31
revenue 16.41M 14.94M 12.51M 11.68M 10.21M 9.41M 8.95M 18.43M 18.02M 21.3M
costOfRevenue - - - - 10.21M 9.41M 8.95M 18.43M 18.02M 21.3M
grossProfit 16.41M 14.94M 12.51M 11.68M - - - - - -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - - - - - - -
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 5.6M 5.78M 5.09M 4.15M 3.74M 3.7M 4.91M 11.12M 10.99M 13.32M
otherExpenses -2.8M -2.89M -2.54M -2.07M -1.87M -1.85M -2.45M -5.56M -5.5M -6.66M
operatingExpenses 2.8M 2.89M 2.54M 2.07M 1.87M 1.85M 2.45M 5.56M 5.5M 6.66M
costAndExpenses 11.14M 10.23M 10.97M 9.98M 8.44M 8.22M 7.92M 17.62M 17.02M 19.39M
netInterestIncome -642K -370K -211K -139.51K -3129 -35 -4 - - -
interestIncome - - - - - - - - - -
interestExpense 642K 370K 211K 139.51K 3129 35 4 - - -
depreciationAndAmortization 254K 262K 326K 171.86K - - - - - -
ebitda 5.52M 4.97M 4.08M 1.87M 1.77M 1.19M 1.03M 808.32K 1M 1.91M
ebit 5.26M 4.71M 3.75M 1.7M 1.77M 1.19M 1.03M 808.32K 1M 1.91M
nonOperatingIncomeExcludingInterest -5.29M -4.75M -3.79M -1.7M - - - - - -
operatingIncome -29000 -37000 -41000 - 1.77M 1.19M 1.03M 808.32K 1M 1.91M
totalOtherIncomeExpensesNet 5.29M 4.75M 3.79M 1.77M - - - - - -
incomeBeforeTax 5.26M 4.71M 3.75M 1.77M 1.77M 1.19M 1.03M 808.32K 1M 1.91M
incomeTaxExpense 1.41M 1.34M 1.04M 501.82K 519.43K 667.69K 356.42K 284K 80000 262K
netIncomeFromContinuingOperations 3.85M 3.37M 2.7M 1.27M 1.25M 525.31K 677.14K 524.32K 921.7K 1.65M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome -29000 -37000 -41000 - - - - - - -
netIncome 3.82M 3.33M 2.66M 1.27M 1.25M 525.31K 677.14K 524.32K 921.7K 1.65M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome 3.82M 3.33M 2.66M 1.27M 1.25M 525.31K 677.14K 524.32K 921.7K 1.65M
eps 1.32 1.18 0.96 0.45 0.44 0.17 0.23 0.18 0.32 0.53
date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31 2015-12-31 2014-12-31 2013-12-31
cashAndCashEquivalents -12.1M - - -18.23M - - - - - -
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments -12.1M - - -18.23M - - - - - -
netReceivables - - - - - - - - - -
accountsReceivables - - - - - - - - - -
otherReceivables - - - - - - - - - -
inventory - - - - - - - - - -
prepaids - - - - - - - - - -
otherCurrentAssets 20.05M 40.9M 25.88M 24.28M 24.28M 26.76M 29.62M 56.57M 68.84M 73.25M
totalCurrentAssets 20.05M 40.9M 25.88M 24.28M 24.28M 26.76M 29.62M 56.57M 68.84M 73.25M
propertyPlantEquipmentNet 4.84M 4.86M 4.35M 4.9M 971.84K 1.05M 973.38K 1.03M 988.04K 1.01M
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets 348.69M - - - - - - - - -
longTermInvestments 9.77M 17.68M 13.56M 313.8K 204.7K 201K - - - -
taxAssets 2.86M 1.32M - - - - - - - -
otherNonCurrentAssets 4.62M 307.58M 272.18M 210.29M 178.43M 156.9M 149.88M 127M 104.85M 103.73M
totalNonCurrentAssets 370.77M 331.44M 290.08M 215.5M 179.61M 158.15M 150.85M 128.03M 105.84M 104.73M
otherAssets - - - - - - - - - -
totalAssets 390.82M 372.34M 315.97M 239.78M 203.88M 184.91M 180.47M 184.6M 174.68M 177.99M
totalPayables - - - - - - - - - -
accountPayables - - - - - - - - - -
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt 19.13M 127K 165K - - - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 150.64M 79.71M 63.82M 45.65M 40.65M 38.54M 36.54M 41.68M 138.13M 142.24M
totalCurrentLiabilities 169.77M 79.84M 63.98M 45.65M 40.65M 38.54M 36.54M 41.68M 138.13M 142.24M
longTermDebt 41.7M 47.17M 37.43M 3.2M - - - - - -
capitalLeaseObligationsNonCurrent 128K 255K 355K - - - - - - -
deferredRevenueNonCurrent 131.75M - - - - - - - - -
deferredTaxLiabilitiesNonCurrent 128K 145K - - - - - - - -
otherNonCurrentLiabilities 3M 200.33M 171.91M 151.56M 125.04M 108.98M 107.11M 106.73M 801.08K 494.45K
totalNonCurrentLiabilities 176.71M 247.9M 209.69M 154.76M 125.04M 108.98M 107.11M 106.73M 801.08K 494.45K
otherLiabilities - - - - - - - - - -
capitalLeaseObligations 128K 255K 355K - - - - - - -
totalLiabilities 346.48M 327.74M 273.68M 200.41M 165.68M 147.51M 143.66M 148.4M 138.94M 142.73M
treasuryStock -1.62M -1.62M -1.62M -1.62M -1.33M -1.35M -1.25M -1.26M -1.31M -1.31M
preferredStock - - - - - - - - - -
commonStock - - - - - - 6.24M 6.24M 6.24M 6.24M
retainedEarnings 42.19M 38.68M 36.02M 33.31M 32.04M 30.8M 30.21M 29.58M 29.24M 28.82M
additionalPaidInCapital 8.33M 7.98M 7.8M 7.7M 7.63M 8.09M 1.94M 1.94M 1.94M 1.94M
date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2005-12-31 2004-12-31 2003-12-31 2002-12-31 2001-12-31 2000-12-31
netIncome 3.82M 3.33M 2.66M 1.27M 1.76M 1.5M 1.84M 1.94M 1.83M 1.63M
depreciationAndAmortization 254K 262K 326K - 245.1K 245.52K 227.77K 239.3K 179.86K 218.67K
deferredIncomeTax - - - - - - - -91467 71435 -191.72K
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital -9000 -573K -209K - 520K -232.75K -265.48K 396.4K -20823 -666K
accountsReceivables - - - - - - - - - -
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital -9000 -573K -209K - 520K -232.75K -265.48K 396.4K -20823 -666K
otherNonCashItems 762K 354K -1.55M -1.27M 219.68K 104K -402.54K -321.02K -224.2K 197.45K
netCashProvidedByOperatingActivities 4.83M 3.37M 1.23M - 2.75M 1.62M 1.4M 2.17M 1.83M 1.19M
investmentsInPropertyPlantAndEquipment -353K -921K -320K - -85844 - -72113 -161.4K -160.22K -476.04K
acquisitionsNet - - 633K - - -333.21K - - - -
purchasesOfInvestments -11.29M -16.26M -52.97M - -3M -49.62M -49.82M -16.98M -22M -14.79M
salesMaturitiesOfInvestments 10.68M 13.32M 24.42M - 650K 46.25M 46.78M 24M 9.55M 15.15M
otherInvestingActivities -38.5M -39.27M -43.24M - -248.3K -4.11M -2.41M -2.05M -2.05M -10.18M
netCashProvidedByInvestingActivities -39.46M -43.13M -71.48M - -2.68M -7.81M -5.53M 4.8M -14.66M -10.29M
netDebtIssuance 13.53M 9.74M 34.23M - -4282 -327.92K -4000 -94000 - -
longTermNetDebtIssuance 13.53M 9.74M 34.23M - -4282 -327.92K -4000 -94000 - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance 186K 53000 5000 - 462.73K 517.69K 250K -5000 - -
netCommonStockIssuance 186K 53000 5000 - 462.73K 517.69K 250K -5000 - -
commonStockIssuance 186K 53000 5000 - 462.73K 663.8K 250K - - -
commonStockRepurchased 4.66M 45.37M - - - -146.11K - -5000 - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid -341K -705K - - - - - - - -
commonDividendsPaid -341K -705K - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities 4.93M 45.65M 37.9M - 25.97M 9.06M -3.91M 11.69M -11.38M 7.87M
netCashProvidedByFinancingActivities 18.31M 54.74M 72.13M - 26.42M 9.25M -3.66M 11.59M -11.38M 7.87M
date 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31
revenue 4.95M 4.58M 4.07M 4.08M 3.68M 4.39M 3.66M 3.52M 3.44M 3.31M
costOfRevenue - - - 4.08M 3.68M 4.39M 3.66M 3.52M 3.44M 3.31M
grossProfit 4.95M 4.58M 4.07M - - - - - - -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - - - - - - -
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 2.21M 1.38M 1.36M 1.4M 1.47M 1.73M 1.27M 1.27M 1.66M 1.7M
otherExpenses -1.11M -690K -678.94K -699.44K -732.62K -866.42K -634.59K -633.79K -830.32K -851.48K
operatingExpenses 1.11M 690K 678.94K 699.44K 732.62K 866.42K 634.59K 633.79K 830.32K 851.48K
costAndExpenses 4.34M 3.14M 2.77M 2.61M 2.62M 2.62M 2.46M 2.54M 2.68M 2.88M
netInterestIncome -528.58K -251K -154.13K -119.13K -117.74K -92417 -95408 -94693 -87284 -70392
interestIncome - - - - - - - - - -
interestExpense 528.58K 251K 154.13K 119.13K 117.74K 92417 95408 94693 87284 70392
depreciationAndAmortization 41584 62000 27081 - - - - - - -
ebitda 649.82K 1.5M 1.32M 1.48M 1.06M 1.77M 1.19M 987.96K 760.89K 2.64M
ebit 608.24K 1.43M 1.29M 1.48M 1.06M 1.77M 1.19M 987.96K 760.89K 2.64M
nonOperatingIncomeExcludingInterest - -1.44M - - - - - - - -2.2M
operatingIncome 608.24K -8000 1.29M 1.48M 1.06M 1.77M 1.19M 987.96K 760.89K 437.09K
totalOtherIncomeExpensesNet - 1.44M - - - - - 2 - 2.2M
incomeBeforeTax 608.24K 1.43M 1.29M 1.48M 1.06M 1.77M 1.19M 987.96K 760.89K 2.64M
incomeTaxExpense 137.35K 376K 344.38K 396.36K 294.27K 531.48K 321.82K 281.26K 208.84K 778.93K
netIncomeFromContinuingOperations 470.89K 1.06M 948.34K 1.08M 767.09K 1.24M 870.94K 706.71K 552.06K 1.86M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - -8000 - - - - - - - -
netIncome 470.89K 1.05M 948.34K 1.08M 767.09K 1.24M 870.94K 706.71K 552.06K 1.86M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome 470.89K 1.05M 948.34K 1.08M 767.09K 1.24M 870.94K 706.71K 552.06K 1.86M
eps 0.17 0.36 0.32 0.38 0.27 0.44 0.31 0.25 0.2 0.66
date 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2020-12-31
cashAndCashEquivalents -21.18M -12.1M -17.17M - - - - - - -
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments -21.18M -12.1M -17.17M - - - - - - -
netReceivables - - - - - - - - - -
accountsReceivables - - - - - - - - - -
otherReceivables - - - - - - - - - -
inventory - - - - - - - - - -
prepaids - - - - - - - - - -
otherCurrentAssets 22.62M 20.05M 24.42M 39.22M 39.85M 40.9M 35.4M 34M 40.34M 25.88M
totalCurrentAssets 22.62M 20.05M 24.42M 39.22M 39.85M 40.9M 35.4M 34M 40.34M 25.88M
propertyPlantEquipmentNet 4.76M 4.84M 4.92M 4.96M 4.89M 4.86M 4.91M 4.95M 4.31M 4.35M
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - 348.69M - - - - - - - -
longTermInvestments 4.24M 9.77M 8.97M 2.24M 2.41M 17.68M 1.73M 1.73M 1.63M 13.56M
taxAssets - 2.86M - - - 1.32M - - - -
otherNonCurrentAssets 387.91M 4.62M 343.32M 337.29M 325.65M 307.58M 319.14M 322.79M 297.99M 272.18M
totalNonCurrentAssets 396.91M 370.77M 357.21M 344.48M 332.95M 331.44M 325.78M 329.47M 303.93M 290.08M
otherAssets - - - - - - - - - -
totalAssets 419.53M 390.82M 381.63M 383.7M 372.8M 372.34M 361.19M 363.47M 344.27M 315.97M
totalPayables - - - - - - - - - -
accountPayables - - - - - - - - - -
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt - 19.13M 13.03M - - 127K - - - 165K
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 72.54M 150.64M 153.44M 80.23M 71.49M 79.71M 67.87M 66.95M 64.29M 63.82M
totalCurrentLiabilities 72.54M 169.77M 166.47M 80.23M 71.49M 79.84M 67.87M 66.95M 64.29M 63.98M
longTermDebt 86.2M 41.7M 42.27M 42.38M 49.09M 47.17M 41.64M 44.75M 46.13M 37.43M
capitalLeaseObligationsNonCurrent - 128K 260K - - 255K - - - 355K
deferredRevenueNonCurrent - 131.75M - - - - - - - -
deferredTaxLiabilitiesNonCurrent - 128K - - - 145K - - - -
otherNonCurrentLiabilities 215.15M 3M 129.52M 217.83M 208.58M 200.33M 208.11M 209.19M 192.08M 171.91M
totalNonCurrentLiabilities 301.35M 176.71M 172.05M 260.21M 257.67M 247.9M 249.75M 253.94M 238.2M 209.69M
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - 128K 260K - - 255K - - - 355K
totalLiabilities 373.89M 346.48M 338.53M 340.44M 329.17M 327.74M 317.62M 320.89M 302.5M 273.68M
treasuryStock -1.62M -1.62M -1.62M -1.62M -1.62M -1.62M -1.62M -1.62M -1.62M -1.62M
preferredStock - - - - - - - - - -
commonStock - - - - - - - - - -
retainedEarnings 42.66M 42.19M 41.13M 40.18M 39.1M 38.68M 37.44M 36.57M 35.86M 36.02M
additionalPaidInCapital 8.37M 8.33M 8.29M 8.25M 8.21M 7.98M 7.95M 7.92M 7.88M 7.8M
date 2023-03-31 2022-12-31 2022-09-30 2006-09-30 2006-06-30 2006-03-31 2005-12-31 2005-09-30 2005-06-30 2005-03-31
netIncome 470.89K 1.05M 948.34K 515.05K 460.74K 348.09K 668.28K 443.36K 365.24K 286.25K
depreciationAndAmortization - 62000 - 61771 59681 60089 54850 60119 65953 64180
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital - -196K - 141.89K -412.78K 466.86K -542.1K -279.11K 662.48K 678.73K
accountsReceivables - - - - - - - - - -
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital - -196K - 141.89K -412.78K 466.86K -542.1K -279.11K 662.48K 678.73K
otherNonCashItems -470.89K 156K -948.34K 45000 45000 45000 84680 21414 56793 56793
netCashProvidedByOperatingActivities - 1.07M - 763.71K 152.64K 920.05K 265.71K 245.79K 1.15M 1.09M
investmentsInPropertyPlantAndEquipment - -12000 - -48916 - - -28580 - - -
acquisitionsNet - - - - - -25980 - - - -
purchasesOfInvestments - - - - - -500K - - 2.35M -5.35M
salesMaturitiesOfInvestments - 1.16M - - - - - 400K -3.25M 3.5M
otherInvestingActivities - -14.78M - -7.32M -1.43M 1.38M 1.74M 384.16K -2.43M -
netCashProvidedByInvestingActivities - -13.62M - -7.37M -1.43M 856.75K 1.71M 784.16K -3.33M -1.85M
netDebtIssuance - 13.53M - - - - - - - -
longTermNetDebtIssuance - 13.53M - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - -1000 - - - - - - - -
netCommonStockIssuance - -1000 - - - - - - - -
commonStockIssuance - -1000 - - - - - - - -
commonStockRepurchased - -5.66M - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - -2000 - - - - - - - -
commonDividendsPaid - -2000 - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - -5.52M - -20.34M 17.1M -34.47M 30.99M -7.89M 1.64M 1.68M
netCashProvidedByFinancingActivities - 8.02M - -20.34M 17.1M -34.47M 30.99M -7.89M 1.64M 1.68M