Green Energy Resources, Inc. GRGR
Finances
| 2007 | 2006 | |
|---|---|---|
| Revenue | 7.269 M 1 146.46 % | 583.135 K |
| Net income | 133.283 K 1 040.44 % | 11.687 K |
| Income before tax | 172.053 K 1 372.17 % | 11.687 K |
| Income before tax ratio | 0.02 18.11 % | 0.02 |
| EBITDA | 185.761 K 628.62 % | 25.495 K |
| Net income ratio | 0.02 -8.51 % | 0.02 |
| Ratio EBITDA | 0.03 -41.55 % | 0.04 |
| Gross profit ratio | 0.21 -76.16 % | 0.86 |
| Weighted average shs out dil | 60.599 M -0.07 % | 60.644 M |
| Weighted average shs out | 60.599 M -0.07 % | 60.644 M |
| EPS diluted | 0.00 1 000.00 % | 0.00 |
| Earnings per share | 0.00 1 000.00 % | 0.00 |
| Gross profit | 1.495 M 197.11 % | 503.026 K |
| Income tax expense | 38.770 K | 0.000 |
| Cost of revenue | 5.774 M 7 107.69 % | 80.109 K |
| General and administrative expenses | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 |
| Other expenses | 0.000 | 0.000 |
| Operating expenses | 1.322 M 169.16 % | 491.339 K |
| Cost and expenses | -7.097 M -1 141.85 % | -571.448 K |
| Research and development expenses | 0.000 | 0.000 |
| Selling general and administrative expenses | 1.322 M 169.16 % | 491.339 K |
| Interest income | 0.000 | 0.000 |
| Interest expense | 0.000 | 0.000 |
| Depreciation and amortization | 13.708 K -0.72 % | 13.808 K |
| Operating income | 172.053 K 1 372.17 % | 11.687 K |
| Operating income ratio | 0.02 18.11 % | 0.02 |
| Total other income expenses net | 0.000 | 0.000 |
| 2007 | 2006 |
| 2007 | 2006 | |
|---|---|---|
| Net debt | -1.440 K 97.37 % | -54.785 K |
| Total investments | 116.392 K -7.18 % | 125.392 K |
| Total debt | 0.000 | 0.000 |
| Accumulated other comprehensive income loss | 0.000 | 0.000 |
| Retained earnings | 202.935 K -58.59 % | 490.070 K |
| Common stock | 60.598 K 9.92 % | 55.130 K |
| Total equity | 1.175 M 3.61 % | 1.135 M |
| Other non current liabilities | 0.000 | 0.000 |
| Long term debt | 0.000 | 0.000 |
| Total non current liabilities | 0.000 | 0.000 |
| Other current liabilities | 1.215 M 298.90 % | 304.550 K |
| Deferred revenue | 0.000 | 0.000 |
| Short term debt | 0.000 | 0.000 |
| Total current liabilities | 6.083 M 1 897.51 % | 304.550 K |
| Total liabilities | 6.083 M 1 897.51 % | 304.550 K |
| Other non current assets | 0.000 | 0.000 |
| Long term investments | 116.392 K -7.18 % | 125.392 K |
| Intangible assets | 22.061 K -38.32 % | 35.769 K |
| GoodWill | 0.000 | 0.000 |
| Goodwill and intangible assets | 22.061 K -38.32 % | 35.769 K |
| Property plant equipment net | 0.000 | 0.000 |
| Total non current assets | 138.452 K -14.09 % | 161.160 K |
| Other current assets | 0.000 -100.00 % | 115.000 K |
| Short term investments | 0.000 | 0.000 |
| cash and cash equivalents | 1.440 K -97.37 % | 54.785 K |
| Cash and short term investments | 1.440 K -97.37 % | 54.785 K |
| Total current assets | 7.120 M 457.17 % | 1.278 M |
| Inventory | 0.000 -100.00 % | 614.174 K |
| Net receivables | 7.119 M 1 341.10 % | 494.000 K |
| Tax assets | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 |
| Account payables | 4.869 M | 0.000 |
| Tax payables | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 |
| Other total stockholders equity | 911.965 K 54.74 % | 589.370 K |
| Deferred tax liabilities non current | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 |
| Total assets | 7.259 M 404.40 % | 1.439 M |
| 2007 | 2006 |
| Deferred income tax |
| Stock based compensation |
| Change in working capital |
| Accounts receivables |
| Inventory |
| Accounts payables |
| Other working capital |
| Other non cash items |
| Net cash provided by operating activities |
| Investments in property plant and equipment |
| Acquisitions net |
| Purchases of investments |
| Sales maturities of investments |
| Other investing activites |
| Net cash used for investing activites |
| Debt repayment |
| Common stock issued |
| Common stock repurchased |
| Dividends paid |
| Other financing activites |
| Net cash used provided by financing activities |
| Effect of forex changes on cash |
| Net change in cash |
| Cash at beginning of period |
| Cash at end of period |
| Operating cash flow |
| Capital expenditure |
| Free CashFlow |
| Revenue |
| Net income |
| Income before tax |
| Income before tax ratio |
| EBITDA |
| Net income ratio |
| Ratio EBITDA |
| Gross profit ratio |
| Weighted average shs out dil |
| Weighted average shs out |
| EPS diluted |
| Earnings per share |
| Gross profit |
| Income tax expense |
| Cost of revenue |
| General and administrative expenses |
| Selling and marketing expenses |
| Other expenses |
| Operating expenses |
| Cost and expenses |
| Research and development expenses |
| Selling general and administrative expenses |
| Interest income |
| Interest expense |
| Depreciation and amortization |
| Operating income |
| Operating income ratio |
| Total other income expenses net |
| Net debt |
| Total investments |
| Total debt |
| Accumulated other comprehensive income loss |
| Retained earnings |
| Common stock |
| Total equity |
| Other non current liabilities |
| Long term debt |
| Total non current liabilities |
| Other current liabilities |
| Deferred revenue |
| Short term debt |
| Total current liabilities |
| Total liabilities |
| Other non current assets |
| Long term investments |
| Intangible assets |
| GoodWill |
| Goodwill and intangible assets |
| Property plant equipment net |
| Total non current assets |
| Other current assets |
| Short term investments |
| cash and cash equivalents |
| Cash and short term investments |
| Total current assets |
| Inventory |
| Net receivables |
| Tax assets |
| Other assets |
| Account payables |
| Tax payables |
| Deferred revenue non current |
| Minority interest |
| Capital lease obligations |
| Preferred stock |
| Other total stockholders equity |
| Deferred tax liabilities non current |
| Other liabilities |
| Total assets |
| Deferred income tax |
| Stock based compensation |
| Change in working capital |
| Accounts receivables |
| Inventory |
| Accounts payables |
| Other working capital |
| Other non cash items |
| Net cash provided by operating activities |
| Investments in property plant and equipment |
| Acquisitions net |
| Purchases of investments |
| Sales maturities of investments |
| Other investing activites |
| Net cash used for investing activites |
| Debt repayment |
| Common stock issued |
| Common stock repurchased |
| Dividends paid |
| Other financing activites |
| Net cash used provided by financing activities |
| Effect of forex changes on cash |
| Net change in cash |
| Cash at beginning of period |
| Cash at end of period |
| Operating cash flow |
| Capital expenditure |
| Free CashFlow |