NASDAQ : FLMFX

Meeder Muirfield Retail — Financials

$10.95 USD

$0 (0.0%)

Volume
0
Average Volume
0
Market Capitalization
$1.27B
P/E Ratio
-1855.93
Dividend Yield
0.69%
Price Target
Year High
$11.13
Year Low
$9.50
Day High
Day Low
Payout Ratio
-$146.29
Current Ratio
$0.05
FLMFX Financial Statements
date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30 2018-06-30 2017-06-30 2016-06-30 2015-06-30 2014-06-30
revenue 14.55M 11.72M 14.01M 13.7M 11.89M 13.8M 14.83M 17.13M 12.87M 15.57M
costOfRevenue - - - - - - - - - -
grossProfit 14.55M 11.72M 14.01M 13.7M 11.89M 13.8M 14.83M 17.13M 12.87M 15.57M
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 1.44M 1.74M 1.72M 1.7M 1.64M 1.7M 1.78M 1.82M 1.87M 2M
sellingAndMarketingExpenses - - - - - - - - - 6274
sellingGeneralAndAdministrativeExpenses 1.44M 1.74M 1.72M 1.7M 1.64M 1.7M 1.78M 1.82M 1.87M 2M
otherExpenses - - - - - - - - - -
operatingExpenses 10.05M 18.24M 10.02M 21.3M 1.59M 1.33M 8.98M 15.79M 2.18M 4.28M
costAndExpenses 10.05M 18.24M 10.02M 21.3M 1.59M 1.33M 8.98M 15.79M 2.18M 4.28M
netInterestIncome 4.57M 3.79M 773K 1.2M - - - - - -
interestIncome 4.57M 3.79M 773K 1.2M 302K 2.85M 1.85M 1.45M 550K 703.13K
interestExpense - - - - - - - - - -
depreciationAndAmortization - - - - - - - - - -
ebitda - - - - - - - - - -
ebit - - - - - - - - - -
nonOperatingIncomeExcludingInterest - - - - - - - - - -
operatingIncome 13.11M 9.98M 12.28M 12.01M 10.25M 12.09M 13.05M 15.31M 10.99M 13.56M
totalOtherIncomeExpensesNet -13.18M -20.29M 10.97M -20.81M 355K 177K 8.91M -15.41M -860K -2.98M
incomeBeforeTax -70000 -10.31M 23.25M -8.8M 10.6M 12.27M 21.96M -101K 10.13M 10.58M
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -70000 -10.31M 23.25M -8.8M 10.6M 12.27M 21.96M -101K 10.13M 10.58M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -70000 -10.31M 23.25M -8.8M 10.6M 12.27M 21.96M -101K 10.13M 10.58M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -70000 -10.31M 23.25M -8.8M 10.6M 12.27M 21.96M -101K 10.13M 10.58M
eps -0.01 -0.87 1.99 -0.76 0.91 1.06 1.9 -0.01 0.88 0.92
date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30 2018-06-30 2017-06-30 2016-06-30 2015-06-30 2014-06-30
cashAndCashEquivalents 12000 -287K 656K 24000 1000 1000 1000 422K 82000 -
shortTermInvestments 27000 574K 73000 48000 57000 25000 94000 17000 136K -
cashAndShortTermInvestments 39000 287K 729K 72000 58000 26000 95000 439K 218K -
netReceivables 1.9M 1.83M 12.98M 15.37M 1.05M 3.76M 9.2M 6.6M 3.8M 1.18M
accountsReceivables - - - - - - - - - -
otherReceivables 1.9M 1.83M 12.98M 15.37M 1.05M 3.76M 9.2M 6.6M 3.8M 1.18M
inventory -27000 -287K -73000 -48000 -57000 -25000 -93999 -17000 -136K -
prepaids - - - - - - - - - -
otherCurrentAssets 1.7M 3.94M 1.69M 3.11M 11.71M 9.96M 8.21M 8.44M 3.12M 4.25M
totalCurrentAssets 3.62M 5.76M 15.32M 18.51M 12.76M 13.72M 17.41M 15.46M 7M 5.43M
propertyPlantEquipmentNet - - - - - - - - - -
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments 56.9M 67.25M 95.7M 71.99M 88.55M 87.52M 74.06M 81.94M 102.79M 181.34M
taxAssets - - - - - - - - - -
otherNonCurrentAssets 90.21M 105.77M 105.47M 109.57M 92.63M -87.52M -74.06M -81.94M -102.79M -181.34M
totalNonCurrentAssets 147.11M 173.02M 201.17M 181.56M 181.17M 87.52M 74.06M 81.94M 102.79M 181.34M
otherAssets - - - - - 85.5M 102.74M 104.24M 104.42M 6.31M
totalAssets 150.73M 178.78M 216.49M 200.07M 193.94M 186.75M 194.21M 201.65M 214.21M 193.08M
totalPayables 537K 449K 12.22M 17.55M 1.94M 1.19M 394K - 7000 502.0
accountPayables 537K 449K 12.22M 17.55M 1.94M 1.19M 394K - 7000 502.0
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt 68.49M 86.23M 84.15M 79.24M 72.24M - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 1.07M 1.07M 8.6M 3.47M 1.06M 65.79M 74.42M 87.94M 89.13M 59.19M
totalCurrentLiabilities 70.1M 87.75M 104.98M 100.26M 75.24M 66.98M 74.82M 87.94M 89.14M 59.19M
longTermDebt 124K 136K 56000 25000 61000 67000 151K 6000 1000 -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 189K 257K 301K 1.24M 457K -67000 -151K -6000 -1000 -
totalNonCurrentLiabilities 313K 393K 357K 1.27M 518K 67000 151K 6000 1000 -
otherLiabilities - - - - - 1.19M 1.84M 1.61M 1.84M -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 70.41M 88.14M 105.34M 101.53M 75.76M 68.24M 76.81M 89.55M 90.97M 59.19M
treasuryStock - - - - - - - - - -
preferredStock - - 0.0 - - - - - - -
commonStock 12000 12000 12000 12000 12000 - - 12000 12000 11515
retainedEarnings -30.63M -21.88M -618K -12.68M 7.18M 7.7M 5.35M -13.5M -2.32M -14.98M
additionalPaidInCapital - - - - - - - - - -
date 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30 2018-06-30 2017-06-30 2016-06-30 2015-06-30 2014-06-30
netIncome -70000 -10.31M 23.25M -8.8M 10.6M 12.27M 21.96M -101K 10.13M 10.58M
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital 467K 5.27M 3.97M -13.7M 3.74M 5.44M -2.6M -2.8M 21.67M 234.26K
accountsReceivables -71000 11.15M 2.39M -14.32M 2.72M 5.44M -2.6M -2.8M 21.67M 234.26K
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital 538K -5.89M 1.58M 628K 1.03M - - - - -
otherNonCashItems 27.06M 11.82M -18.65M 26.04M -12.67M 4.34M 10.39M 15.46M 17.75M 35.39M
netCashProvidedByOperatingActivities 27.46M 6.78M 8.58M 3.55M 1.68M 22.05M 29.75M 12.55M 49.55M 46.21M
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - - -
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid -10.24M -10.2M -10.63M -10.84M -10.93M - -16.65M -11.03M -12.99M -12.6M
commonDividendsPaid -10.24M -10.2M -10.63M -10.84M -10.93M - -16.65M -11.03M -12.99M -12.6M
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities -17.2M 2.77M 2.69M 7.32M 9.26M -22.05M -13.51M -1.18M -38.4M -33.61M
netCashProvidedByFinancingActivities -27.44M -7.43M -7.94M -3.52M -1.68M -22.05M -30.17M -12.21M -51.39M -46.21M
date 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
revenue 3.07M 3.07M 3.63M 3.63M 3.64M 3.64M 3M 3.64M 2.86M 2.86M
costOfRevenue - - - - - - - - - -
grossProfit 3.07M 3.07M 3.63M 3.63M 3.64M 3.64M 3M 3.64M 2.86M 2.86M
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 317.5K 317.5K 342.5K 342.5K 377K 377K 416.5K 377K 451K 451K
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 317.5K 317.5K 342.5K 342.5K 377K 377K 416.5K 377K 451K 451K
otherExpenses - - - - - - - - - -
operatingExpenses 856.5K 856.5K 1.19M 1.19M 3.83M 3.83M 8.95M 3.83M 165.5K 165.5K
costAndExpenses 856.5K 856.5K 1.19M 1.19M 3.83M 3.83M 8.95M 3.83M 165.5K 165.5K
netInterestIncome 758.5K 758.5K 1.17M 1.17M 1.17M 1.17M 1.11M 1.11M 381K 381K
interestIncome 758.5K 758.5K 1.17M 1.17M 1.17M 1.17M 1.11M 1.11M 381K 381K
interestExpense - - - - - - - - - -
depreciationAndAmortization - - - - - - - - - -
ebitda - - - - - - - - - -
ebit - - - - - - - - - -
nonOperatingIncomeExcludingInterest - - - - - - - - - -
operatingIncome 2.76M 2.76M 3.29M 3.29M 3.26M 3.26M 2.58M 3.26M 2.41M 2.41M
totalOtherIncomeExpensesNet -1.3M -1.3M -2.02M -2.02M -4.57M -4.57M -10.05M -4.57M -95500 -95500
incomeBeforeTax 1.46M 1.46M 1.27M 1.27M -1.3M -1.3M -7.47M -1.3M 2.32M 2.32M
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations 1.46M 1.46M 1.27M 1.27M -1.3M -1.3M -7.47M -1.3M 2.32M 2.32M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome 1.46M 1.46M 1.27M 1.27M -1.3M -1.3M -7.47M -1.3M 2.32M 2.32M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome 1.46M 1.46M 1.27M 1.27M -1.3M -1.3M -7.47M -1.3M 2.32M 2.32M
eps 0.12 0.12 0.11 0.11 -0.11 -0.11 -0.63 -0.11 0.2 0.2
date 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
cashAndCashEquivalents 80000 80000 12000 12000 11000 11000 -287K -287K 64000 64000
shortTermInvestments 61000 61000 27000 27000 89000 89000 574K 574K 83000 83000
cashAndShortTermInvestments 141K 141K 39000 39000 100000 100000 287K 287K 147K 147K
netReceivables 1.14M 1.14M 1.9M 1.9M 1.59M 1.59M 1.83M 1.83M 5.83M 5.83M
accountsReceivables - - - - - - - - - -
otherReceivables 1.14M 1.14M 1.9M 1.9M 1.59M 1.59M 1.83M 1.83M 5.83M 5.83M
inventory -61000 -61000 -27000 -27000 -88999 -88999 -287K -287K -83000 -83000
prepaids - - - - - - - - - -
otherCurrentAssets 1.88M 1.88M 1.7M 1.7M 2.92M 2.92M 3.94M 3.94M 2.83M 2.83M
totalCurrentAssets 3.1M 3.1M 3.62M 3.62M 4.52M 4.52M 5.76M 5.76M 8.73M 8.73M
propertyPlantEquipmentNet - - - - - - - - - -
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments 52.69M 52.69M 56.9M 56.9M 65.45M 65.45M 67.25M 67.25M 86.82M 86.82M
taxAssets - - - - - - - - - -
otherNonCurrentAssets 79.04M 79.04M 90.21M 90.21M 87.3M 87.3M 105.77M -67.25M -86.82M -86.82M
totalNonCurrentAssets 131.73M 131.73M 147.11M 147.11M 152.75M 152.75M 173.02M 67.25M 86.82M 86.82M
otherAssets - - - - - - - 105.77M 107.22M 107.22M
totalAssets 134.83M 134.83M 150.73M 150.73M 157.26M 157.26M 178.78M 178.78M 202.77M 202.77M
totalPayables 323K 323K 537K 537K 3.59M 3.59M 449K 449K 5.03M 5.03M
accountPayables 323K 323K 537K 537K 3.59M 3.59M 449K 449K 5.03M 5.03M
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt 54.42M 54.42M 68.49M 68.49M 69.19M 69.19M 86.23M - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 1.06M 1.06M 1.07M 1.07M 1.07M 1.07M 1.07M 87.3M 86.77M 86.77M
totalCurrentLiabilities 55.8M 55.8M 70.1M 70.1M 73.86M 73.86M 87.75M 87.75M 91.8M 91.8M
longTermDebt 2000 2000 124K 124K 92000 92000 136K 136K 33000 33000
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 934K 934K 189K 189K 395K 395K 257K -136K -33000 -33000
totalNonCurrentLiabilities 936K 936K 313K 313K 487K 487K 393K 136K 33000 33000
otherLiabilities - - - - - - - 257K 248K 248K
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 56.74M 56.74M 70.41M 70.41M 74.34M 74.34M 88.14M 88.14M 92.08M 92.08M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 12000 12000 12000 12000 12000 12000 12000 12000 12000 12000
retainedEarnings -33.45M -33.45M -30.63M -30.63M -30.16M -30.16M -21.88M -21.88M -1.6M -1.6M
additionalPaidInCapital - - - - - - - - - -
date 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31 2022-09-30 2022-06-30 2022-03-31 2021-12-31 2021-09-30
netIncome 1.46M 1.46M 1.27M 1.27M -1.3M -1.3M -7.47M -7.47M 2.32M 2.32M
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital 500.5K 500.5K 78500 78500 155K 155K 264K 2M 3.57M 3.57M
accountsReceivables 381K 381K -156K -156K 120.5K 120.5K 2M 2M 3.57M 3.57M
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital 119.5K 119.5K 234.5K 234.5K 34500 34500 -1.74M - - -
otherNonCashItems 7.24M 7.24M 1.38M 1.38M 12.15M 12.15M 9.52M 7.78M -4.82M -4.82M
netCashProvidedByOperatingActivities 9.2M 9.2M 2.73M 2.73M 11M 11M 2.32M 2.32M 1.07M 1.07M
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - - -
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid -2.57M -2.57M -2.57M -2.57M -2.55M -2.55M -2.56M -2.56M -2.54M -2.54M
commonDividendsPaid -2.57M -2.57M -2.57M -2.57M -2.55M -2.55M -2.56M -2.56M -2.54M -2.54M
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities -6.6M -6.6M -162.5K -162.5K -8.44M -8.44M 208K 208K 1.18M 1.18M
netCashProvidedByFinancingActivities -9.17M -9.17M -2.73M -2.73M -10.99M -10.99M -2.35M -2.35M -1.37M -1.37M