Financial Snapshot

Revenue
$17.39K
TTM
Gross Margin
101.57%
TTM
Net Earnings
-$204.8K
TTM
Current Assets
Q2 2024
Current Liabilities
Current Ratio
Total Assets
Q2 2024
Total Liabilities
Q2 2024
Book Value
-$32.02K
Q2 2024
Cash
Q2 2024
P/E
-25.24
Nov 13, 2024 EST
Free Cash Flow

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2024 2023 2022 2016 2015 2014 2013 2012 2011
Revenue $15.90K $1.000K $0.00 $40.73K $241.0K $96.99K $142.1K $19.68K $54.64K
YoY Change 1490.2% -83.1% 148.43% -31.76% 622.26% -63.98%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2024 2023 2022 2016 2015 2014 2013 2012 2011
Revenue $15.90K $1.000K $0.00 $40.73K $241.0K $96.99K $142.1K $19.68K $54.64K
Cost Of Revenue $27.84K $149.7K $59.40K $96.15K $12.85K $48.56K
Gross Profit $15.92K $1.038K $12.89K $91.24K $37.59K $45.99K $6.830K $6.080K
Gross Profit Margin 100.13% 103.8% 31.65% 37.87% 38.76% 32.36% 34.71% 11.13%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2024 2023 2022 2016 2015 2014 2013 2012 2011
Selling, General & Admin $1.047M $886.8K $2.064M $2.548M $2.491M $1.470M $515.9K
YoY Change -57.03% -19.0% 2.28% 69.5% 184.85%
% of Gross Profit 6880.06% 2261.79% 6777.63% 5416.26% 21516.69% 8485.53%
Research & Development $0.00 $66.42K
YoY Change -100.0%
% of Gross Profit 0.0% 6399.04%
Depreciation & Amortization $26.01K $28.87K $13.83K $10.33K
YoY Change -9.91% 108.75% 33.88%
% of Gross Profit 201.78% 31.64% 36.79% 22.46%
Operating Expenses $274.6K $326.4K $1.047M $886.8K $2.064M $2.548M $2.491M $1.470M $515.9K
YoY Change -15.88% -68.83% -57.03% -19.0% 2.28% 69.5% 184.85%
Operating Profit -$258.7K -$325.4K -$1.047M -$874.0K -$1.972M -$2.510M -$2.445M -$1.463M -$509.8K
YoY Change -20.51% -68.93% -55.69% -21.42% 2.67% 67.15% 186.91%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2024 2023 2022 2016 2015 2014 2013 2012 2011
Interest Expense -$1.400M $20.75K -$2.275M -$29.30K -$96.54K -$18.18K
YoY Change -6844.67% -100.91% 7665.32% -69.65% 431.02%
% of Operating Profit
Other Income/Expense, Net $0.00 -$57.80K $250.00 $0.00 $26.59K $3.000K
YoY Change -100.0% -23220.0% -100.0% 786.33%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2024 2023 2022 2016 2015 2014 2013 2012 2011
Pretax Income -$1.047M -$2.273M -$2.009M -$4.811M -$2.474M -$1.533M -$525.0K
YoY Change 13.14% -58.23% 94.44% 61.43% 191.93%
Income Tax -$530.00 -$774.00 $0.00 $0.00 $0.00
% Of Pretax Income
Net Earnings -$761.8K -$321.8K -$1.047M -$2.273M -$2.009M -$4.811M -$2.474M -$1.533M -$525.0K
YoY Change 136.73% -69.27% 13.14% -58.23% 94.44% 61.43% 191.93%
Net Earnings / Revenue -4790.83% -32182.0% -5581.81% -833.98% -4960.35% -1740.72% -7788.16% -960.87%
Basic Earnings Per Share -$0.06 -$0.03 -$0.10
Diluted Earnings Per Share -$488.40 -$2.986K -$13.77K -$40.01K -$22.41K -$15.67K -$6.792K

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2024 2023 2022 2016 2015 2014 2013 2012 2011
Cash & Short-Term Investments $1.820K $820.00 $56.12K $4.860K $1.400K $440.00
YoY Change 121.95% -98.54% 1054.73% 247.14% 218.18%
Cash & Equivalents
Short-Term Investments
Other Short-Term Assets $51.11K $67.62K $90.30K $85.39K $119.6K $108.5K
YoY Change -24.42% -25.12% 5.75% -28.59% 10.25%
Inventory $6.320K $1.500K $62.70K $129.2K $38.95K $15.42K
Prepaid Expenses
Receivables $0.00 $13.77K $5.050K $3.170K $4.650K $0.00
Other Receivables $0.00 $0.00 $0.00 $0.00 $0.00 $33.24K
Total Short-Term Assets $59.26K $83.70K $214.2K $222.6K $164.6K $157.6K
YoY Change -29.2% -60.92% -3.78% 35.25% 4.46%
Property, Plant & Equipment $16.63K $33.79K $51.69K $10.37K $10.33K $0.00
YoY Change -50.78% -34.63% 398.46% 0.39%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $0.00
YoY Change
Total Long-Term Assets $44.52K $52.67K $78.97K $46.04K $52.29K $36.21K
YoY Change -15.47% -33.3% 71.52% -11.95% 44.41%
Total Assets $0.00 $103.8K $136.4K $293.1K $268.6K $216.9K $193.8K
YoY Change
Accounts Payable $129.8K $57.11K $26.94K $19.32K $101.8K $105.9K
YoY Change 127.25% 111.99% 39.44% -81.03% -3.87%
Accrued Expenses $7.000K $393.2K $454.1K $280.1K $189.5K $219.6K $0.00
YoY Change -13.43% 62.12% 47.82% -13.7%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $150.0K $142.5K $435.0K $0.00 $145.0K $281.9K
YoY Change 5.24% -67.23% -100.0% -48.56%
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $7.000K $1.146M $730.7K $1.934M $208.8K $466.4K $387.8K
YoY Change 56.83% -62.22% 826.32% -55.23% 20.27%
Long-Term Debt $0.00 $550.6K $768.5K $300.0K $0.00 $0.00 $0.00
YoY Change -28.35% 156.15%
Other Long-Term Liabilities $1.092M $851.6K $906.7K
YoY Change 28.19% -6.07%
Total Long-Term Liabilities $0.00 $1.642M $1.620M $1.207M $0.00 $0.00 $0.00
YoY Change 1.37% 34.26%
Total Liabilities $7.000K $2.788M $2.351M $3.141M $208.8K $466.4K $387.8K
YoY Change 18.61% -25.16% 1404.17% -55.23% 20.27%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2024 2023 2022 2016 2015 2014 2013 2012 2011
Basic Shares Outstanding 12.85M shares 10.72M shares
Diluted Shares Outstanding
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $5.1683 Million

About

Dr. Foods, Inc. manufactures and distributes atmospheric water generators. The company is headquartered in Minato-Ku, Tokyo-To. The company went IPO on 2008-02-12. The firm is engaged in the creation of plant-based food products to replace traditional animal products, while retaining the taste and texture of the original. The firm's current products include Dr. Foie Gras and others. The Dr. Foie Gras is a food product made from a blend of plant products, spices and alcoholic seasonings.

Industry: Blank Checks Peers: Aterian Inc Hamilton Beach Brands Holding Co Nephros Inc Whirlpool Corp