OTC : NBRFF

Carlton Precious Inc.

$0.1731 USD

$0.0 (-2.31%)

Volume
25.7K
Average Volume
12.34K
Market Capitalization
$14.98M
P/E Ratio
-80.91
Dividend Yield
0.00%
Price Target
Year High
$0.21
Year Low
$0.03
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$5.54
NBRFF Financial Statements
date 2024-07-31 2023-07-31 2022-07-31 2021-07-31 2020-07-31 2019-07-31 2018-07-31 2017-07-31 2016-07-31 2015-07-31
revenue - - - - - - - - - -
costOfRevenue 441.75 627 1556 2780 157 188 244 322 433 -
grossProfit -441.75 -627 -1556 -2780 -157 -188 -244 -322 -433 -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 243.07K 283.13K 507.33K 1.45M 997.97K 105.88K 220.42K 298.19K 47327 50897
sellingAndMarketingExpenses 60069 55197 37833 141.39K 20237 16586 104.84K 1025 1300 2367
sellingGeneralAndAdministrativeExpenses 303.14K 338.32K 545.16K 1.59M 1.02M 122.46K 325.26K 299.22K 48627 53264
otherExpenses - - 101.53K 203.04K 57605 - - - - -
operatingExpenses 303.14K 338.32K 646.69K 1.79M 1.08M 158.69K 419.37K 299.54K 49060 53862
costAndExpenses 303.14K 338.32K 545.04K 1.51M 1.08M 158.88K 419.62K 299.54K 49060 53862
netInterestIncome -545.31 -1145.19 -41098 50576 -3701 -3241.76 - - - -
interestIncome - - - 101.88K 3.71 3.25 - - - -
interestExpense 545.31 1511 50576 51302 3705 3245 3164 9725 28659 29022
depreciationAndAmortization 610 98857 1556 2780 157 188 244 322 433 598
ebitda -303.14K -338.32K -545.04K -1.51M -1.08M -124.1K -202.62K -272.78K -31219 -35380
ebit -303.75K -437.18K -546.6K -1.52M -1.11M -124.29K -280.46K -273.1K -31652 -35978
nonOperatingIncomeExcludingInterest 610 98857 1556 2780 - 188 244 -26434 433 -17884
operatingIncome -303.14K -338.32K -545.04K -1.51M -1.08M -159.66K -421.31K -299.54K -49060 -53862
totalOtherIncomeExpensesNet -62140 -153.51K 4.56M -187.17K -157.68K -38822 -228.64K -5867 184.47K -29748
incomeBeforeTax -365.28K -491.83K 4.01M -1.7M -1.18M -162.92K -508.88K -305.41K 153.25K -83610
incomeTaxExpense - - - - -12294 3245 13420 - 53334 -
netIncomeFromContinuingOperations -365.28K -491.83K 4.01M -1.7M - -162.92K -508.88K -305.41K 153.25K -83610
netIncomeFromDiscontinuedOperations - - - - 15999 - -10256 -83327 -24675 -66016
otherAdjustmentsToNetIncome - - - - - - 0.0 - -0.0 -
netIncome -365.28K -491.83K 4.01M -1.7M -1.16M -162.92K -519.13K -388.73K 128.58K -149.63K
netIncomeDeductions - - - - 15999 - -0.0 -0.0 -0.0 -66016
bottomLineNetIncome -365.28K -491.83K 4.01M -1.7M -1.18M -162.92K -508.88K -305.41K 153.25K -83610
eps -0.01 -0.01 0.06 -0.03 -0.04 -0.01 -0.02 -0.02 0.02 -0.01
date 2024-07-31 2023-07-31 2022-07-31 2021-07-31 2020-07-31 2019-07-31 2018-07-31 2017-07-31 2016-07-31 2015-07-31
cashAndCashEquivalents 227.21K 236.27K 1.41M 3.06M 1.28M 88121 432.24K 247.58K 89151 2317
shortTermInvestments 3.02M 4.68M 7.5M - - - - - - -
cashAndShortTermInvestments 3.25M 4.91M 8.91M 3.06M 1.28M 88121 432.24K 247.58K 89151 2317
netReceivables 16576 89398 112.18K 43683 - - - - - -
accountsReceivables 16576 89398 21178 43683 - - - - - -
otherReceivables - - 91003 - - - - - - -
inventory - - - - - - - - - 1050.53
prepaids - - 38907 - 27943 - 15000 - - 1052
otherCurrentAssets 26599 28233 30390 255.77K 282.23K 1087 8479 3940 2019 1414
totalCurrentAssets 3.3M 5.03M 9.06M 3.36M 1.59M 89208 455.71K 251.52K 91170 4783
propertyPlantEquipmentNet 8.01M 7.81M 9.05M 8.23M 1.04M 1.11M 942.92K 151.8K 93435 101.97K
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 77743 77743 77743 75366 - - - 69888 - -
totalNonCurrentAssets 8.08M 7.89M 9.13M 8.3M 1.04M 1.11M 942.92K 221.68K 93435 101.97K
otherAssets - - - - - - - - - -
totalAssets 11.38M 12.92M 18.19M 11.66M 2.62M 1.19M 1.4M 473.21K 184.6K 106.75K
totalPayables 112.38K 62488 131.33K 438.91K - 288.92K 99238 26032 24807 57421
accountPayables 112.38K 62488 131.33K 438.91K - 50039 99238 26032 24807 57421
otherPayables - - - - - 477.76K - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt - - 734.1K 683.52K - 10409 11255 7000 45977 80521
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - -131 -438 - - 87000 - -45977 -
otherCurrentLiabilities 184K 13442 6915 13238 349.84K - 325.88K 228.69K 170.05K 320.08K
totalCurrentLiabilities 296.38K 75930 872.22K 1.14M 349.84K 299.33K 436.37K 261.72K 240.83K 458.02K
longTermDebt - - - - - 33892 41801 49892 120K 253.53K
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - - - 33892 41801 49892 120K 253.53K
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 296.38K 75930 872.22K 1.14M 349.84K 333.22K 478.17K 311.62K 360.83K 711.56K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 26.21M 25.97M 26.77M 26.72M 17.96M 15.92M 15.83M 14.55M 14.02M 13719
retainedEarnings -16.91M -16.55M -16.06M -20.07M -18.36M -17.2M -17.04M -16.52M -16.13M -16.26M
additionalPaidInCapital - - - - - 15.92M 15.83M 14.55M - -
date 2024-07-31 2023-07-31 2022-07-31 2021-07-31 2020-07-31 2019-07-31 2018-07-31 2017-07-31 2016-07-31 2015-07-31
netIncome -365.28K -491.83K 4.01M -1.7M -1.16M -162.92K -508.88K -305.41K 153.25K -83610
depreciationAndAmortization 610 627 1556 2780 157 188 244 322 433 598
deferredIncomeTax - - - - - - - -31969 - -
stockBasedCompensation - - - 929.85K 687K 12000 - 191.55 - -
changeInWorkingCapital 307.43K 24433 -113.19K -157.04K 10491 -113.81K 18417 5409 32411 27826
accountsReceivables 72822 21177 -21178 -57575 -22491 7391 -4539 -127 -605 -
inventory - - - - 22491 -7391 - - - -
accountsPayables - - - - 60925 -49198 - - - -
otherWorkingCapital 234.61K 3256 -92014 -99464 -50434 -64609 22956 5536 33016 4.17
otherNonCashItems 305.8K 72230 -4.71M -50576 77377 2245 202.95K -29871 -236.38K -14621
netCashProvidedByOperatingActivities -57239 -394.54K -808.67K -976.32K -384.63K -262.3K -287.27K -138K -50290 -69807
investmentsInPropertyPlantAndEquipment -206.68K -426.18K -873.69K -1.09M -266.45K -162.5K -349.08K -58684 -6355 -6760
acquisitionsNet - -75000 - -392.8K - - - - - -
purchasesOfInvestments - -350K -2377 - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - 75000 - 27590 - - - -70068 30000 30000
netCashProvidedByInvestingActivities -206.68K -776.18K -876.07K -1.45M -266.45K -162.5K -349.08K -128.75K 23645 23240
netDebtIssuance - - - - -44301 -11000 -7000 - -186.52K 16096
longTermNetDebtIssuance - - - - -44301 -11000 -7000 - -186.52K -
shortTermNetDebtIssuance - - - - - - - - - 16096
netStockIssuance 265K - - 4.2M 1.76M 100000 388K 425K 300K -
netCommonStockIssuance 265K - - 4.2M 1.76M 100000 388K 425K 300K -
commonStockIssuance 265K - 35900 4.2M 1.76M 100000 388K 425K 300K -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities -10150 - 35900 11398 117.96K -8319 440K - - 31795
netCashProvidedByFinancingActivities 254.85K - 35900 4.21M 1.84M 80.68 821K 425K 113.48K 47891
date 2025-04-30 2025-01-31 2024-10-31 2024-07-31 2024-04-30 2024-01-31 2023-10-31 2023-07-31 2023-04-30 2023-01-31
revenue - - - - 7925 - - - - -
costOfRevenue 88 88 88 154 8077 152 152 24232 209 198
grossProfit -88 -88 -88 -154 -152 -152 -152 24232 -209 -198
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 64203 109.32K 196.73K 72269 48929 92669 53669 8656 86762 92454
sellingAndMarketingExpenses -975 6011 26653 785 27233 1292 12919 31237 10657 -26000
sellingGeneralAndAdministrativeExpenses 63228 115.33K 223.39K 73054 76162 93961 53669 39893 97419 66454
otherExpenses 11713 11786 43430 25313 -22733 19553 19511 - - -
operatingExpenses 74941 127.12K 266.82K 98367 53429 113.51K 73180 110.79K 97419 83380
costAndExpenses 75029 127.21K 266.9K 81037 61506 102.43K 58169 110.79K 97628 83578
netInterestIncome -150 -150 -310 -173 -120 -270 -190 -420 -331 -225
interestIncome - - - - - - - - - -
interestExpense 150 150 310 173 120 270 190 420 331 225
depreciationAndAmortization 88 88 88 154 152 152 152 43812 209 198
ebitda -74941 -127.12K -266.82K -98367 -76162 -113.51K -73180 -58881 -97419 -83380
ebit -75029 -127.21K -266.9K -98521 -76314 -113.67K -73332 -102.69K -97628 -83578
nonOperatingIncomeExcludingInterest 88 88 88 154 14808 152 152 36153 35183 -21454
operatingIncome -75029 -127.21K -266.9K -81037 -61506 -102.43K -58169 -111.21K -97959 -83803
totalOtherIncomeExpensesNet -150 -150 -2442 -20349 -14948 -11510 -15333 -36153 -25815 29959
incomeBeforeTax -75179 -127.36K -269.35K -101.39K -76454 -113.94K -73502 -102.69K -88260 -75073
incomeTaxExpense - - - - - - - -100 - -
netIncomeFromContinuingOperations -75179 -127.36K -269.35K -101.39K -76454 -113.94K -73502 -102.59K -88260 -75073
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -75179 -127.36K -269.35K -101.39K -76454 -113.94K -73502 -102.59K -88260 -75073
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -75179 -127.36K -269.35K -101.39K -76454 -113.94K -73502 -102.59K -88260 -75073
eps -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0 -0.0
date 2025-04-30 2025-01-31 2024-10-31 2024-07-31 2024-04-30 2024-01-31 2023-10-31 2023-07-31 2023-04-30 2023-01-31
cashAndCashEquivalents 39908 67250 84118 227.21K 93797 101.84K 164.97K 236.27K 466.14K 934.24K
shortTermInvestments 2.75M 2.2M 3.85M 3.02M 2.75M 2.2M 2.2M 4.68M 3.85M 4M
cashAndShortTermInvestments 2.79M 2.27M 3.93M 3.25M 2.84M 2.3M 2.36M 4.91M 4.32M 4.93M
netReceivables 18507 16806 22231 16576 12385 78853 81939 89398 81174 3178
accountsReceivables 18507 16806 22231 16576 12385 78853 81939 89398 - 3178
otherReceivables - - - - - - - - - -
inventory - - - - - - - - - -
prepaids - - - - - - - - 5329 -
otherCurrentAssets 693 9329 17961 26599 23962 11779 20006 28233 - 114.11K
totalCurrentAssets 2.81M 2.29M 3.97M 3.3M 2.88M 2.39M 2.47M 5.03M 4.4M 5.05M
propertyPlantEquipmentNet 8.13M 8.09M 8.05M 8.01M 7.92M 1216 7.85M 7.81M 7.69M 9.22M
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - 77743 - - 77743 77741
taxAssets - - - - - - - - - -
otherNonCurrentAssets 77743 77743 77743 77743 77743 7.87M 77743 77743 77743 77741
totalNonCurrentAssets 8.2M 8.16M 8.12M 8.08M 8M 7.95M 7.92M 7.89M 7.77M 9.3M
otherAssets - -300K - - - - - - - -
totalAssets 11.01M 10.16M 12.1M 11.38M 10.88M 10.34M 10.39M 12.92M 12.18M 14.35M
totalPayables 208.44K 188.71K 135.01K 112.38K 121.07K 89746 67100 62488 54785 55106
accountPayables 208.44K 188.71K 135.01K 112.38K 121.07K 89746 67100 62488 54785 55106
otherPayables - - - - - - - - - -
accruedExpenses - - 194.75K 184K 103.5K 72500 28500 - - -
shortTermDebt - - - - - - - - - 734.1K
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 298.33K 237.5K 329.76K 296.38K 224.57K 162.25K 95600 13442 54785 -0.0
totalCurrentLiabilities 506.77K 426.21K 329.76K 296.38K 224.57K 162.25K 95600 75930 54785 789.21K
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - -300K - - - - - - - -
totalNonCurrentLiabilities - -300K - - - - - - - -2000
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 506.77K 126.21K 329.76K 296.38K 224.57K 162.25K 95600 75930 54785 787.21K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 26.25M 26.25M 26.21M 26.21M 25.97M 25.97M 25.97M 25.97M 25.97M 26.82M
retainedEarnings -17.38M -17.31M -17.18M -16.91M -16.81M -16.73M -16.62M -16.55M -16.35M -16.27M
additionalPaidInCapital - - - - - - - - - -
date 2025-04-30 2025-01-31 2024-10-31 2024-07-31 2024-04-30 2024-01-31 2023-10-31 2023-07-31 2023-04-30 2023-01-31
netIncome -75179 -127.36K -269.35K -101.39K -76.45 -113.94K -73502 -102.59K -88260 -526.89K
depreciationAndAmortization 88 88 88 154 152 152 152 - 209 418
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - 131K - - - - - - -
changeInWorkingCapital 8636 110.51K 36356 77507 116.61K 77959 35356 64356 9291 21977
accountsReceivables -1702 5425 -5655 -4191 66468 3086 7459 12954 10657 -12262
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital 8636 105.09K 42011 81698 50139 74873 27897 51402 -1366 34239
otherNonCashItems 78853 -0.69 93979 80144 -76377 69732 27129 -26000 98230 353.37K
netCashProvidedByOperatingActivities 12398 -16759 -101.9K -23725 40305 -35825 -37994 -64237 19470 -151.12K
investmentsInPropertyPlantAndEquipment -39740 -40109 -41188 -97713 -48.35 -27308 -33305 -351.18K -92069 -41314
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - -350K -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - -48300 - - 185.54K -92069 -75
netCashProvidedByInvestingActivities -39740 -40109 -41188 -97713 -48349 -27308 -33305 -165.63K -442.07K -41314
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - 40000 - 254.85K - - - - - -
netCashProvidedByFinancingActivities - 40000 - 254.85K - - - - - -