OTC : GRSO

Grow Solutions Holdings, Inc. — Financials

$5e-05 USD

$0 (0.0%)

Volume
10K
Average Volume
396.44K
Market Capitalization
$460.6K
P/E Ratio
-0.50
Dividend Yield
0.00%
Price Target
Year High
$0.00
Year Low
$0.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.07
GRSO Financial Statements
date 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 2012-12-31
revenue - - - - 2.19M 6.78M 2.69M - - -
costOfRevenue - 4662 - - 2.01M 5.53M 1.91M - - -
grossProfit - -4662 - - 178.05K 1.25M 786.89K - - -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - - - - 16264 16672 17809
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 179.78K 779.18K 919.38K - 2.34M 4.72M 2.02M 16264 16672 17809
otherExpenses - - - -0.0 - - - - - -
operatingExpenses 179.78K 779.18K 919.38K -0.0 2.34M 4.72M 2.02M 16264 16672 17809
costAndExpenses 179.78K 783.84K 919.38K -0.0 4.34M 10.25M 3.93M 16264 16672 17809
netInterestIncome -629.32K -827.38K - - - -1.06M -115K - - -
interestIncome - - - - - - - - - -
interestExpense 629.32K 827.38K 1.6M 435.97K 2.15M 1.06M 115.36K 13236 9939 7291
depreciationAndAmortization 236.56K 4662 171.86K 161.14K 10888 18549 2149 - - -
ebitda 231.17K -779K -239.14K -0.0 -2.15M -3.59M -1.34M -16264 -16672 -17809
ebit -5391 -784K -411K 11821 -2.16M -3.61M -1.35M -12534 -16672 -17809
nonOperatingIncomeExcludingInterest -174K - -508K -11821.0 - 145.52K 112.34K -3730 - -
operatingIncome -180K -784K -919K -0.0 -2.16M -3.47M -1.23M -16264 -16672 -17809
totalOtherIncomeExpensesNet -455K -626K -1.09M -424.14K -3.82M -1.21M -228K -9508 -9939 -7291
incomeBeforeTax -635K -1.41M -2.01M -424.15K -5.98M -4.67M -1.46M -25772 -26611 -25100
incomeTaxExpense - - - - 4 - - - - -
netIncomeFromContinuingOperations -635K -1.41M -2.01M -424.15K -5.98M -4.67M -1.46M -25772 -26611 -25100
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -635K -1.41M -2.01M -424.15K -5.98M -4.67M -1.46M -25772 -26611 -25100
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -635K -1.41M -2.01M -424.15K -5.98M -4.67M -1.46M -25772 -26611 -25100
eps -0.0 -0.0 -0.01 -0.01 -0.11 -0.1 -0.03 -0.06 -0.06 -0.06
date 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 2012-12-31
cashAndCashEquivalents 596.65K 32 8153 - - 195.76K 814.66K 452.28K - -
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 596.65K 32 8153 - - 195.76K 814.66K 452.28K - -
netReceivables - - - - - 341.46K 80555 20050 - -
accountsReceivables - - - - - 341.46K 80555 20050 - -
otherReceivables - - - - - - - - - -
inventory - - - - - 915.83K 679.9K - - -
prepaids - - - - - - - - - -
otherCurrentAssets - - - - - 35288 126.12K - - -
totalCurrentAssets 596.65K 32 8153 - - 1.49M 1.7M 472.32K - -
propertyPlantEquipmentNet - - - - - 75372 20818 - - -
goodwill - - - - - 507.82K 507.82K - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - 507.82K 507.82K - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - - -
totalNonCurrentAssets - - - - - 583.19K 528.63K - - -
otherAssets - - - - - - - - - -
totalAssets 596.65K 32 8153 - - 2.07M 2.23M 472.32K - -
totalPayables 1.48M 1.69M 1.15M 681.03K 221.96K 972.03K 926.59K 93234 148.76K 122.15K
accountPayables 1.48M 1.69M 1.15M 681.03K 221.96K 972.03K 926.59K 25793 33195 32009
otherPayables - - - - - - - 67441 115.56K 90140
accruedExpenses - - - - - 568.5K - - - -
shortTermDebt 2.88M 5.68M 5.27M 4.15M 4.36M 1.55M 108.76K - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - 56765 56741 - - - - - - -
otherCurrentLiabilities 3.94M 1.28M 1.63M 2.64M 2.65M - 40000 - - -
totalCurrentLiabilities 8.3M 8.71M 8.1M 7.47M 7.24M 3.09M 1.08M 93234 148.76K 122.15K
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - 1.07M 1.17M - - -
totalNonCurrentLiabilities - - - - - 1.07M 1.17M - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 8.3M 8.71M 8.1M 7.47M 7.24M 4.16M 2.24M 93234 148.76K 122.15K
treasuryStock - - - 84918 - - - - - -
preferredStock 86 101 101 - - - - - - -
commonStock 9.21M 1.88M 330.67K 84918 58035 49690 46390 46255 419 419
retainedEarnings -16.7M -16.11M -14.7M -12.69M -12.27M -6.29M -1.61M -152.91K -7.29M -7.27M
additionalPaidInCapital - 5.51M 6.28M 5.13M 4.97M 4.15M 1.56M 485.74K 7.14M 7.14M
date 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 2012-12-31
netIncome -634.71K -1.41M -2.01M -424.15K -5.98M -4.67M -1.46M -25772 -26611 -25100
depreciationAndAmortization - 4662 - - -10888 18549 2149 - - -
deferredIncomeTax - 775.16K - - - 152.84K 112.34K - - -
stockBasedCompensation - 11.28 247.97 - - 1.65M 410K - - -
changeInWorkingCapital 44089 784.52K 795.49K 435.97K 2.76M 340.2K -176.94K 25772 26611 25100
accountsReceivables - - - - 84148 -52923 -67190 - - -
inventory - - - - 306.08K -235.93K -343.56K - - -
accountsPayables 237.88K 784.5K 468.4K 435.97K 142.4K 60561 233.81K -7402 1186 4882
otherWorkingCapital -193.79K 24 327.1K - 2.22M 568.5K - 33174 25425 20218
otherNonCashItems 28533 -363.86K 921.23K -11821 2.83M 940.84K 256.46K - - -
netCashProvidedByOperatingActivities -562.09K -209.26K -295.24K - -397.03K -1.72M -970.27K - - -
investmentsInPropertyPlantAndEquipment - -21361 - - - -73103 -22035 - - -
acquisitionsNet - - - - - - -193.91K - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - -200K - - - -
netCashProvidedByInvestingActivities - -21361 - - - -273.1K -215.94K - - -
netDebtIssuance 100000 40000 - - 543.44K - 1.07M - - -
longTermNetDebtIssuance 100000 - - - 543.44K - - - - -
shortTermNetDebtIssuance - 40000 - - - 1.06M 1.07M - - -
netStockIssuance 941.33K 182.5K - - - 316.24K 616K - - -
netCommonStockIssuance 941.33K 182.5K - - - 316.24K 616K - - -
commonStockIssuance 941.33K 182.5K - - - 316.24K 616K - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities -6300 - 287.09K - -543.35K 1.06M -137.4K - - -
netCashProvidedByFinancingActivities 1.04M 222.5K 287.09K - 201.27K 1.38M 1.55M - - -
date 2022-06-30 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
revenue - - - - - - - - - -
costOfRevenue - - - - - - - 1082 - -
grossProfit - - - - - - - -1082 - -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - - - - - - -
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 113.41K 181.57K 113.81K 15450 15030 35491 51856 146.08K 347.94K 233.31K
otherExpenses - - - - - - - - 244 3336
operatingExpenses 113.41K 181.57K 113.81K 15450 15030 35491 51856 146.08K 348.18K 236.64K
costAndExpenses 113.41K 181.57K 113.81K 15450 15030 35491 -51856 147.16K 348.18K 236.64K
netInterestIncome - - - - - - -80793 -87080 -489K -171K
interestIncome - - - - - - - - - -
interestExpense 99503 71853 348.49K 73433 56165 150.7K 80793 87080 488.8K 217.96K
depreciationAndAmortization 86065 60459 71391 54000 1166 1166 - 1082 244 3336
ebitda -26935 -121.54K 131.97K 38550 -13864 -35490 -51856 -132K -347K -233K
ebit -113K -182K 60580 -15450 -15030 -35491 -51856 -133K -348K -237K
nonOperatingIncomeExcludingInterest - - -174K - - - - -13712 -67626 -167K
operatingIncome -113K -182K -114K -15450 -15030 -35491 -51856 -147K -348K -237K
totalOtherIncomeExpensesNet -99503 -71853 -175K -73433 -56165 -151K -80793 -73367 -421K -50584
incomeBeforeTax -213K -253K -288K -88883 -71195 -186K -133K -221K -769K -287K
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -213K -253K -288K -88883 -71195 -186K -133K -221K -769K -287K
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -213K -253K -288K -88883 -71195 -186K -133K -221K -769K -287K
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -213K -253K -288K -88883 -71195 -186K -133K -221K -769K -287K
eps -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0
date 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31
cashAndCashEquivalents 47351 443.3K 596.65K 59237 7629 26901 195.76K 141.58K 193.88K 411.17K
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 47351 443.3K 596.65K 59237 7629 26901 195.76K 141.58K 193.88K 411.17K
netReceivables - - - - - - 341.46K 216.64K 272.11K 138.31K
accountsReceivables - - - - - - 341.46K 216.64K 272.11K 138.31K
otherReceivables - - - - - - - - - -
inventory - - - - - - 915.83K 841.98K 971.88K 935.54K
prepaids - - - - - - - - - 3000
otherCurrentAssets - - - - - - 35288 55838 76487 101.3K
totalCurrentAssets 47351 443.3K 596.65K 59237 7629 26901 1.49M 1.26M 1.51M 1.59M
propertyPlantEquipmentNet - - - - - - 75372 41306 44144 40441
goodwill - - - - - - 507.82K 507.82K 507.82K 507.82K
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - 507.82K 507.82K 507.82K 507.82K
longTermInvestments 100000 - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - - -
totalNonCurrentAssets 100000 - - - - - 583.19K 549.12K 551.96K 548.26K
otherAssets - - - - - - - - - -
totalAssets 147.35K 443.3K 596.65K 59237 7629 26901 2.07M 1.81M 2.07M 2.14M
totalPayables 1.53M 1.54M 1.48M 1.32M 1.31M 1.3M 972.03K 165.88K 997.13K 1M
accountPayables 1.53M 1.54M 1.48M 1.32M 1.31M 1.27M 972.03K 165.88K 997.13K 980.74K
otherPayables - - - - - 50624 - - - 20000
accruedExpenses - - - - - - 568.5K - - -
shortTermDebt 3.01M 3.07M 2.88M 5.33M 5.69M 5.87M 1.55M 1.42M 949.78K 298.27K
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - 36765 - - - -
otherCurrentLiabilities 3.94M 3.94M 3.94M 1.44M 1.46M 1.41M - - - -
totalCurrentLiabilities 8.47M 8.55M 8.3M 8.08M 8.46M 8.61M 3.09M 1.59M 1.95M 1.3M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - 1.07M 929.4K 966.42K 1.08M
totalNonCurrentLiabilities - - - - - - 1.07M 929.4K 966.42K 1.08M
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 8.47M 8.55M 8.3M 8.08M 8.46M 8.61M 4.16M 2.52M 2.91M 2.38M
treasuryStock - - - - - - - - - -
preferredStock 57 57 86 95 100 101 - - - -
commonStock 9.21M 9.21M 9.21M 5.78M 3.31M 2.39M 49690 46909 44642 46485
retainedEarnings -17.28M -17.07M -16.7M -16.46M -16.37M -16.3M -6.29M -4.21M -2.45M -1.85M
additionalPaidInCapital -264.73K - - - 4.6M 5.31M 4.15M 3.45M 1.56M 1.56M
date 2022-06-30 2022-03-31 2021-12-31 2021-09-30 2021-06-30 2021-03-31 2016-12-31 2016-09-30 2016-06-30 2016-03-31
netIncome -212.91K -253.42K -288.45K -88883 -71195 -186.18K -2.08M -1.76M -601.78K -231.91K
depreciationAndAmortization - - - - - - 11194 2837 2827 1691
deferredIncomeTax - - - - - - -453.63K 177.83K - -
stockBasedCompensation - - - - - - 252K 1.4M - -
changeInWorkingCapital -10834 51863 68859 -6210 70952 -89512 1.19M -592.93K 1218 -262.25K
accountsReceivables - - - - - - -121.75K 108.42K 18170 -57758
inventory - - - - - - -73856 129.9K -36338 -255.64K
accountsPayables -10834 51863 134.18K 18790 81242 3668 - - - -
otherWorkingCapital - - -65321.0 -25000 -10290 -93180 1.39M -831.25K 19386 51153
otherNonCashItems 55834 48205 -43252 2317 -19029 88497 249.91K 465.66K 94975 130.29K
netCashProvidedByOperatingActivities -178.75K -153.36K -262.85K -92776 -19272 -187.19K -371.04K -486.3K -502.76K -362.18K
investmentsInPropertyPlantAndEquipment - - - - - - -45260 - -6530 -21314
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments -100000 - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - -50000 -156.53K -
netCashProvidedByInvestingActivities -100000 - - - - - -45260 -49999 -156.53K -21314
netDebtIssuance - - 6300 -6300 - 100000 229.29K - - -20000
longTermNetDebtIssuance - - 6300 -6300 - 100000 - - - -
shortTermNetDebtIssuance - - - - - - 229.29K 408.95K 442K -20000
netStockIssuance - - 676.58K 150.68K - 114.06K 241.2K 75040 - -
netCommonStockIssuance - - 676.58K 150.68K - 114.06K 241.2K 75040 - -
commonStockIssuance - - 676.58K 150.68K - 114.06K 241.2K 75040 - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities -117.2K - -6300 - - - - 408.95K 442K -
netCashProvidedByFinancingActivities -117.2K - 676.58K 144.38K -1 214.06K 470.49K 483.99K 442K -20000