Balance Sheet for Kraig Biocraft Laboratories Inc (KBLB)
|
|
|
|
|
Assets
[+]
|
in Thousands of Dollars |
|
|
Cash and Equivalents |
3,863 |
2,355 |
817 |
125 |
14 |
Restrictable Cash |
- |
- |
- |
- |
- |
Marketable Securities |
- |
- |
- |
- |
- |
Accounts Receivable |
- |
- |
- |
- |
- |
Loans Receivable |
- |
- |
- |
- |
- |
Other Receivables |
- |
- |
- |
- |
- |
Receivables |
- |
- |
- |
- |
- |
Inventories, Raw Materials |
- |
- |
- |
- |
- |
Inventories, Work in Progress |
- |
- |
- |
- |
- |
Inventories, Purchased Components |
- |
- |
- |
- |
- |
Inventories, Finished Goods |
- |
- |
- |
- |
- |
Inventories, Other |
7 |
- |
- |
- |
- |
Inventories, Adjustments & Allowances |
- |
- |
- |
- |
- |
Inventories |
7 |
- |
- |
- |
- |
Prepaid Expenses |
114 |
11 |
3 |
32 |
7 |
Current Deferred Income Taxes |
- |
- |
- |
- |
- |
Other Current Assets |
- |
- |
- |
- |
- |
Total Current Assets |
3,983 |
2,366 |
819 |
157 |
21 |
Land and Improvements |
- |
- |
- |
- |
- |
Buildings and Improvement |
83 |
83 |
85 |
85 |
8 |
Machinery, Furniture and Equipment |
49 |
49 |
49 |
49 |
49 |
Construction in Progress |
- |
- |
- |
- |
- |
Fixed Assets, Other |
183 |
223 |
462 |
570 |
73 |
Fixed Assets, Total |
315 |
355 |
596 |
704 |
130 |
Gross Fixed Assets |
315 |
355 |
596 |
704 |
130 |
Accumulated Depreciation |
(168) |
(140) |
(142) |
(114) |
(83) |
Net Fixed Assets |
147 |
215 |
454 |
591 |
47 |
Intangibles |
- |
- |
- |
- |
- |
Cost in Excess |
- |
- |
- |
- |
- |
Non-Current Deferred Income Taxes |
- |
- |
- |
- |
- |
Other Non-Current Assets |
- |
- |
- |
- |
- |
Total Non-Current Assets |
587 |
656 |
458 |
594 |
51 |
Total Assets |
4,571 |
3,022 |
1,277 |
751 |
71 |
|
Liabilities
[+]
|
in Thousands of Dollars |
|
|
Accounts Payable |
962 |
1,000 |
5,468 |
4,772 |
4,209 |
Short Term Debt |
134 |
608 |
235 |
171 |
- |
Notes Payable |
1,617 |
1,657 |
1,747 |
642 |
322 |
Accrued Expenses |
5,359 |
4,897 |
- |
- |
- |
Accrued Liabilities |
5,359 |
4,897 |
- |
- |
- |
Deferred Revenues |
- |
- |
- |
- |
- |
Current Deferred Income Taxes |
- |
- |
- |
- |
- |
Other Current Liabilities |
- |
- |
- |
- |
- |
Total Current Liabilities |
8,072 |
8,163 |
7,451 |
5,584 |
4,531 |
Long Term Debt |
168 |
95 |
145 |
185 |
N/A |
Deferred Income Tax |
- |
- |
- |
- |
- |
Other Non-Current Liabilities |
(5,385) |
(5,218) |
(5,218) |
(5,218) |
(5,218) |
Minority Interest |
- |
- |
- |
- |
- |
Capital Lease Obligations |
21 |
60 |
255 |
369 |
- |
Preferred Securities of Subsidiary Trust |
- |
- |
- |
- |
- |
Preferred Equity Outside Shareholders' Equity |
- |
- |
- |
- |
- |
Total Non-Current Liabilities |
21 |
155 |
400 |
555 |
- |
Total Liabilities |
8,093 |
8,318 |
7,851 |
6,139 |
4,531 |
Preferred Shareholder's Equity |
5,218 |
5,218 |
5,218 |
5,218 |
5,218 |
Common Shareholder's Equity |
(8,740) |
(10,514) |
(11,791) |
(10,606) |
(9,677) |
Common Par |
27,061 |
22,385 |
17,122 |
16,757 |
15,146 |
Additional Paid in Capital |
10,835 |
9,894 |
5,834 |
2,413 |
2,043 |
Cumulative Translation Adjustments |
- |
- |
- |
- |
- |
Retained Earnings |
(46,657) |
(42,815) |
(34,769) |
(29,798) |
(26,888) |
Treasury Stock |
- |
- |
- |
- |
- |
Other Equity Adjustments |
- |
- |
- |
- |
- |
Total Capitalization |
(3,354) |
(5,201) |
(6,428) |
(5,203) |
(4,459) |
Total Equity |
(3,522) |
(5,296) |
(6,574) |
(5,388) |
(4,459) |
Total Liabilities & Shareholder's Equity |
4,571 |
3,022 |
1,277 |
751 |
71 |
Cash Flow |
(3,842) |
(8,046) |
(4,971) |
(2,910) |
(1,169) |
Working Capital |
(4,089) |
(5,797) |
(6,631) |
(5,428) |
(4,510) |
Free Cash Flow |
(1,892) |
(1,898) |
(1,255) |
(1,189) |
(246) |
Invested Capital |
(3,522) |
(5,201) |
(6,428) |
(5,203) |
(4,459) |
Shares Outstanding - Common Class Only |
1,030,940 |
927,378 |
854,410 |
844,468 |
816,884 |
Preferred Shares Outstanding |
- |
- |
- |
- |
- |
Total Ordinary Shares |
1,030,940 |
927,378 |
854,410 |
844,468 |
816,884 |
Total Common Shares Outstanding |
1,030,940 |
927,378 |
854,410 |
844,468 |
816,884 |
Treasury Shares |
- |
- |
- |
- |
- |
Basic Weighted Shares Outstanding |
974,307 |
877,612 |
848,651 |
835,587 |
816,874 |
Diluted Weighted Shares Outstanding |
974,307 |
877,612 |
848,651 |
835,587 |
816,874 |
|
|
|