OTC : GPDB

Green PolkaDot Box Incorporated — Financials

$0.0005 USD

$0 (0.0%)

Volume
19.65K
Average Volume
17
Market Capitalization
$9.05K
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
$0.09
GPDB Financial Statements
date 2015-12-31 2013-12-31 2011-10-31 2010-10-31 2009-10-31 2008-10-31 2007-10-31 2006-10-31 2005-10-31 2004-10-31
revenue 1.4M 4329.54 - - - 577.64K 597.73K 752.75K 888.66K 871.87K
costOfRevenue 778.48K 3654.9 - - - 7160 64434 127.83K 199.88K 239.39K
grossProfit 625.42K 674.65 - - - 570.48K 533.29K 624.92K 688.78K 632.48K
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - 822.9 - - 12527 - - - - -
sellingAndMarketingExpenses - 460.28 - - - - - - - -
sellingGeneralAndAdministrativeExpenses 3.01M 4417.0 161.07K 116.27K 12527 1.39M 548.74K 721.26K 1.44M 905.13K
otherExpenses - - - - - - - - - -
operatingExpenses 3.01M 12814 161.07K 116.27K 12527 1.39M 554.84K 728.35K 2M 905.13K
costAndExpenses 3.79M 16469 161.07K 116.27K 12527 1.39M 619.27K 856.18K 2.2M 1.14M
netInterestIncome - - - - - - - 3365 -837 -1212
interestIncome - 1703.87 12073 - - - - 4199 436 9
interestExpense 677.21K - - - - 17 - 834 1273 1221
depreciationAndAmortization 87713 108.95 614 588 2494 17346 24711 73808 20428 19423
ebitda -1.14M -3742.36 -194.2K -115.68K -10033 -800.71K 20932 -29621 -1.3M -250.6K
ebit -1.23M -3851.31 -115.24K -116.27K -12527 -815.41K -3779 -103.43K -1.32M -251.1K
nonOperatingIncomeExcludingInterest -1.16M - -45821 - - -1320 -17767 - - -
operatingIncome -2.39M -3851.31 -161.07K -116.27K -12527 -816.73K -21546 -103.43K -1.32M -272.65K
totalOtherIncomeExpensesNet 480.36K -9992.56 45821 - - 1306 360 72152 -3984 -25395
incomeBeforeTax -1.91M -13843.87 -115.24K -116.27K -12527 -815.43K -21186 -31277 -1.32M -276.49K
incomeTaxExpense -3 - - - - - - - - -136.95K
netIncomeFromContinuingOperations -1.91M -13843.87 -115.24K -116.27K -12527 -815.43K -21186 -31277 -1.32M -254.94K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - 628.04K -74295 - - -148.44K 119.23K
netIncome -1.91M -13843.87 -115.24K -116.27K 615.51K -889.72K -21186 -31277 -1.47M -135.71K
netIncomeDeductions - - - - 799.45K - - - - -
bottomLineNetIncome -1.91M -13843.87 -115.24K -116.27K -183.94K -889.72K -21186 -31277 -1.47M -135.71K
eps -0.12 -1.26 -0.1 -0.1 0.35 -0.47 -0.15 -0.22 -13.88 -3.58
date 2015-12-31 2013-12-31 2011-10-31 2010-10-31 2009-10-31 2008-10-31 2007-10-31 2006-10-31 2005-10-31 2004-10-31
cashAndCashEquivalents -36581 1.03 2582 170.56K 791.51K 81254 91657 76088 59845 131.02K
shortTermInvestments - - 618.4K - - - - - - -
cashAndShortTermInvestments -36581 1.03 620.98K 170.56K 791.51K 81254 91657 76088 59845 131.02K
netReceivables 2400 50.42 489 401 662 2075 5568 17244 18996 108.48K
accountsReceivables 2400 50.42 489 401 662 2075 5568 17244 18996 57480
otherReceivables - - - - - - - - - 51000
inventory 753K 192.34 - - - 98135 182.48K 173.98K 149.25K 171.9K
prepaids - 7 362 210 - 2621 3645 7199 16088 11130
otherCurrentAssets - - - - - 2588 - - - 807
totalCurrentAssets 718.82K 250.8 621.83K 171.18K 792.17K 186.67K 283.35K 274.52K 244.18K 423.34K
propertyPlantEquipmentNet 699.5K 598.05 - 1043 1572 14280 24023 33403 47565 52111
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - 178.6K
goodwillAndIntangibleAssets - - - - - - - - - 178.6K
longTermInvestments 51645 - - 599.64K - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 287.84K 286.78 - - - - 3278 2791 2658 2525
totalNonCurrentAssets 1.04M 884.83 - 600.68K 1572 14280 27301 36194 50223 233.23K
otherAssets - - - - - - - - - -
totalAssets 1.76M 1135.63 621.83K 771.86K 793.74K 200.95K 310.65K 310.71K 294.4K 656.57K
totalPayables 1.54M 1235.1 - - - 28313 60886 63695 76567 150.18K
accountPayables 1.54M 1235.1 - - - 28201 60886 63695 76567 150.18K
otherPayables - - - - - 112 - - - -
accruedExpenses - -93087.8 - - - - - - - -
shortTermDebt 6.16M 2164.47 - - - - 1169 6619 3793 5703
capitalLeaseObligationsCurrent - 32.35 - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue 93087 -0.8 - - - - - - - -
otherCurrentLiabilities 111.69K -83142.93 14030 24666 11723 - 537 8367 5235 12050
totalCurrentLiabilities 7.9M 13376 14030 24666 11723 28313 62592 78681 85595 167.94K
longTermDebt 23969 31.64 - - - - - 495 4742 7205
capitalLeaseObligationsNonCurrent 55820 125.88 - - - - - - 2034 3507
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - -0.0 - - - - - -0.0 - -
totalNonCurrentLiabilities 79788 157.51 - - - - - 495 6776 10712
otherLiabilities - 0.49 - - - - - - - -
capitalLeaseObligations 55820 158.23 - - - - - - 2034 3507
totalLiabilities 7.98M 13534 14030 24666 11723 28313 62592 79176 92371 178.65K
treasuryStock - - -49000 -49000 -49000 -9000 -9000 -9000 -9000 -
preferredStock 194 0.08 11 11 11 11 11 11 11 26
commonStock 16451 11.81 1144 1144 1144 10276 7276 7276 7276 5296
retainedEarnings -23.71M -25308.23 -3.06M -2.92M -2.83M -3.41M -2.52M -2.5M -2.47M -1.78M
additionalPaidInCapital - 12897 3.54M 3.54M 3.54M 3.53M 2.66M 2.66M 2.66M 2.64M
date 2015-12-31 2013-12-31 2011-10-31 2010-10-31 2009-10-31 2008-10-31 2007-10-31 2006-10-31 2005-10-31 2004-10-31
netIncome -1.91M -13843.87 - -116.27K 615.51K -815.43K -21186 -31277 -1.47M -162.11K
depreciationAndAmortization 87713 108.95 614 588 2494 17346 24711 73808 20428 19423
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - 1292.25 - - - - - - - -
changeInWorkingCapital -535.31K 253.21 -2555 -4177 2444 -10985 -13949 -32918 -31901 168.16K
accountsReceivables 47600 24.77 - - - - - - - -
inventory -183.4K 227.98 - - - 20571 -14594 -30355 27726 53651
accountsPayables 149.4K - - - - - - - - -
otherWorkingCapital -548.9K 0.46 - - - -31556 645 -2563 -59627 114.5K
otherNonCashItems -1.22M 8240.4 -115.24K - -779.83K 859.11K 9688 13797 1.19M 119.03K
netCashProvidedByOperatingActivities -3.74M -3949.06 -117.19K -119.86K -159.38K 50041 -736 23410 -284.81K 144.5K
investmentsInPropertyPlantAndEquipment -118.41K -338.85 - - - -4483 -15458 -7811 -14989 -17175
acquisitionsNet - - - - - - - - - 4465
purchasesOfInvestments - - -11379 -594.76K - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - 885.79K - - - 129.36K -
netCashProvidedByInvestingActivities -118.41K -338.85 -11379 -594.76K 885.79K -4483 -15458 -7811 114.37K -12710
netDebtIssuance 2.35M 17.93 - - - -1169 -3809 -5667 -5359 -18522
longTermNetDebtIssuance 2.35M 17.93 - - - -1169 -2136 -5667 -5359 -18522
shortTermNetDebtIssuance - - - - - - -3809 - - -
netStockIssuance 1.48M - - - -40000 - - - -9000 14875
netCommonStockIssuance 1.48M - - - -40000 - - - -9000 14875
commonStockIssuance 1.48M - - - - - - - - 14875
commonStockRepurchased - - - - -40000 - - - -9000 -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities 12 4121.99 - - - - -2136 - - -
netCashProvidedByFinancingActivities 3.83M 4139.92 - - -40000 -1169 -5945 -5667 -14359 -3647
date 2013-12-31 2013-09-30 2013-06-30 2012-03-31 2012-01-31 2011-10-31 2011-07-31 2011-04-30 2011-01-31 2010-10-31
revenue 496.65 1741.37 853.92 401.42K - - - - - -
costOfRevenue 640.28 843.92 994.99 449.83K - - - - - -
grossProfit -143.62 897.45 -141.06 -48416 - - - - - -
researchAndDevelopmentExpenses 18.66 7.14 7.72 - - - - - - -
generalAndAdministrativeExpenses 314.95 238.16 173.0 944.56K - - - - - -
sellingAndMarketingExpenses 78.43 106.4 65.14 7828 - - - - - -
sellingGeneralAndAdministrativeExpenses 1384.52 1658.03 735.81 952.39K 36864 47632 36721 29519 47194 17171
otherExpenses - - - - - - - - - -
operatingExpenses 6416.9 2167.56 206.99 972.88K 36864 47632 36721 29519 47194 17171
costAndExpenses 7057.18 3011.48 1201.97 1.42M 36864 47632 36721 29519 47194 17171
netInterestIncome - - - -9544 3055 2999 3204 3090 2780 -
interestIncome 1167.8 255.85 121.08 - 3055 2999 3204 3090 2780 -
interestExpense - - - 9544 - - - - - -
depreciationAndAmortization 19.19 29.07 30.25 20491 - 275 144 84 111 120
ebitda -1509.49 -767.72 -884.59 -1M -36864 -47357 -36577 -29435 -47083 -17051
ebit -1528.68 -796.79 -914.85 -1.02M -36864 -47632 -36721 -29519 -47194 -17171
nonOperatingIncomeExcludingInterest -13.81 - - - - - - - - -
operatingIncome -1528.68 -796.79 -914.85 -1.02M -36864 -47632 -36721 -29519 -47194 -17171
totalOtherIncomeExpensesNet -6185.84 -729.18 445.71 -320.18K 3055 2999 3204 3090 36528 -20965
incomeBeforeTax -7728.33 -1525.97 -469.13 -1.34M -33809 -44633 -33517 -26429 -10666 -38136
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -7728.33 -1525.97 -469.13 -1.34M -33809 -44633 -33517 -26429 -10666 -38136
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -7728.33 -1525.97 -469.13 -1.34M -33809 -44633 -33517 -26429 -10666 -38136
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -7728.33 -1525.97 -469.13 -1.34M -33809 -44633 -33517 -26429 -10666 -38136
eps -0.69 -0.14 -0.04 -0.3 -0.03 -0.04 -0.03 -0.02 -0.01 -0.03
date 2013-12-31 2013-09-30 2013-06-30 2012-03-31 2012-01-31 2011-10-31 2011-07-31 2011-04-30 2011-01-31 2010-10-31
cashAndCashEquivalents 1.03 160.27 21.13 505.8K 2582 40329 85438 127.41K 170.56K 164.54K
shortTermInvestments - - - - 618.4K - - - - -
cashAndShortTermInvestments 1.03 160.27 21.13 505.8K 620.98K 40329 85438 127.41K 170.56K 164.54K
netReceivables 50.42 - - - 489 905 1784 454 401 588
accountsReceivables 50.42 - - - 489 540 1784 454 401 588
otherReceivables - - - - - 365 - - - -
inventory 192.34 380.58 333.3 401.9K - - - - - -
prepaids 7 - - - 362 725 1306 440 210 419
otherCurrentAssets - 7.0 8.4 - - - - - - -
totalCurrentAssets 250.8 547.86 362.83 907.7K 621.83K 41959 88528 128.3K 171.18K 165.54K
propertyPlantEquipmentNet 598.05 358.88 384.33 263.57K - - 815 959 1043 1154
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - 606.14K 643.85K 644.04K 599.64K 594.76K
taxAssets - - - - - - - - - -
otherNonCurrentAssets 286.78 406.71 3377.08 602.73K - - - - - -
totalNonCurrentAssets 884.83 765.58 3761.41 866.3K - 606.14K 644.67K 645K 600.68K 595.92K
otherAssets - - - - - - - - - -
totalAssets 1135.63 1313.44 4124.24 1.77M 621.83K 648.1K 733.2K 773.3K 771.86K 761.46K
totalPayables 1235.1 973.91 1210.32 - - - - - - -
accountPayables 1235.1 973.91 1210.32 - - - - - - -
otherPayables - -973.91 -1210.32 - - - - - - -
accruedExpenses - - - -735.83K - - - - - -
shortTermDebt 2164.47 3018.94 2076.01 50000 - - - - - -
capitalLeaseObligationsCurrent 32.35 - - 3790 - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue -0.8 - -0.35 1.51M - - - - - -
otherCurrentLiabilities 9944.07 4379.17 8423.02 602.73K 14030 15609 10731 12348 24666 18081
totalCurrentLiabilities 13376 8372.02 11709 2.9M 14030 15609 10731 12348 24666 18081
longTermDebt 31.64 166.43 164.41 - - - - - - -
capitalLeaseObligationsNonCurrent 125.88 - - 15944 - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities -0.0 -0.0 -0.0 - - - - - - -
totalNonCurrentLiabilities 157.51 166.43 164.41 15944 - - - - - -
otherLiabilities 0.49 - -0.41 - - - - - - -
capitalLeaseObligations 158.23 - - 19734 - - - - - -
totalLiabilities 13534 8538.45 11873 2.92M 14030 15609 10731 12348 24666 18081
treasuryStock - - - - -49000 -49000 -49000 -49000 -49000 -49000
preferredStock 0.08 190 - - 11 11 11 11 11 11
commonStock 11.81 11.16 10.94 10563 1144 1144 1144 1144 1144 1144
retainedEarnings -25308.23 -17579.9 -16053.93 -6.14M -3.06M -3.03M -2.98M -2.95M -2.92M -2.91M
additionalPaidInCapital 12897 - - 4.99M 3.54M 3.54M 3.54M 3.54M 3.54M 3.54M
date 2013-12-31 2013-09-30 2013-06-30 2012-03-31 2012-01-31 2011-10-31 2011-07-31 2011-04-30 2011-01-31 2010-10-31
netIncome -7728.33 -1525.97 -469.13 -1.34M - - - -26429 -10666 -38136
depreciationAndAmortization 19.19 29.07 30.25 20491 - 275 144 84 111 120
deferredIncomeTax - - - 318.64K - - - - - -
stockBasedCompensation 359.65 146.15 - 3729 - - - - - -
changeInWorkingCapital -190.88 72.69 117.16 393.34K -800 6878 -3813 -12601 6981 11419
accountsReceivables -50.42 - - - - - - - - -
inventory 188.24 -47.28 57.42 111.71K - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital -328.7 119.97 59.74 281.63K - - - - - -
otherNonCashItems 6619.18 44.97 -900.68 336.06K -33809 -44633 -33517 - - -
netCashProvidedByOperatingActivities -921.19 -1233.09 -1222.4 -587.86K -34609 -37480 -37186 -38946 -3574 -26597
investmentsInPropertyPlantAndEquipment -272.17 -3.62 -57.7 -12400 - - - - - -
acquisitionsNet - - - -282.45K - - - - - -
purchasesOfInvestments - - - - -12253 37709 190 -44402 -4876 -13594
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - -12400 - - - - - -
netCashProvidedByInvestingActivities -272.17 -3.62 -57.7 -294.85K -12253 37709 190 -44402 -4876 -13594
netDebtIssuance -5.43 - - 314.08K - - - - - -
longTermNetDebtIssuance -5.43 - - 314.08K - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - 672K - - - - - -
netCommonStockIssuance - - - 672K - - - - - -
commonStockIssuance - - - 672K - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities 1039.55 1375.85 1295.78 - - - - - - -
netCashProvidedByFinancingActivities 1034.12 1375.85 1295.78 986.08K - - - - - -