Financial Snapshot

Revenue
$4.419M
TTM
Gross Margin
88.6%
TTM
Net Earnings
$1.750M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
249.56%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Q3 2024
Book Value
$4.727M
Q3 2024
Cash
Q3 2024
P/E
341.0
Nov 29, 2024 EST
Free Cash Flow
$142.3K
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002
Revenue $2.249M $1.563M $0.00 $0.00 $0.00 $0.00 $15.42K $18.23K $40.00K $30.00K $740.0K $4.340M $7.840M $3.090M $2.890M $190.0K
YoY Change 43.94% -100.0% -15.41% -54.43% 33.33% -95.95% -82.95% -44.64% 153.72% 6.92% 1421.05%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002
Revenue $2.249M $1.563M $0.00 $0.00 $0.00 $0.00 $15.42K $18.23K $40.00K $30.00K $740.0K $4.340M $7.840M $3.090M $2.890M $190.0K
Cost Of Revenue $199.4K $736.2K $0.00 $0.00 $0.00 $41.72K $40.82K $40.00K $20.00K $10.00K $560.0K $3.620M $730.0K $1.210M $80.00K
Gross Profit $2.050M $826.4K $0.00 $0.00 $0.00 -$26.30K -$22.59K $0.00 $10.00K $730.0K $3.780M $4.220M $2.360M $1.670M $110.0K
Gross Profit Margin 91.14% 52.89% -170.56% -123.92% 0.0% 33.33% 98.65% 87.1% 53.83% 76.38% 57.79% 57.89%

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 2023 2022 2021 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002
Selling, General & Admin $359.2K $67.86K $81.81K $12.30K $11.30K $175.1K $512.8K $608.0K $770.0K $680.0K $3.330M $8.070M $9.170M $8.130M $3.950M $1.830M
YoY Change 429.29% -17.05% 8.85% -93.55% -65.85% -15.66% -21.04% 13.24% -79.58% -58.74% -12.0% 12.79% 105.82% 115.85%
% of Gross Profit 17.52% 8.21% 6800.0% 456.16% 213.49% 217.3% 344.49% 236.53% 1663.64%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $91.55K $428.00 $220.00 $0.00 $12.96K $14.77K $78.43K $70.00K $60.00K $40.00K $270.0K $390.0K $590.0K $80.00K $0.00
YoY Change 21289.72% 94.55% -100.0% -12.25% -81.17% 12.04% 16.67% 50.0% -85.19% -30.77% -33.9% 637.5%
% of Gross Profit 4.47% 0.05% 600.0% 5.48% 7.14% 9.24% 25.0% 4.79% 0.0%
Operating Expenses $359.2K $68.29K $81.81K $12.30K $11.30K $175.1K $512.8K $686.0K $770.0K $680.0K $3.330M $8.350M $9.470M $8.360M $3.960M $1.830M
YoY Change 425.96% -16.53% -78.11% 8.85% -93.55% -65.85% -25.25% -10.91% 13.24% -79.58% -60.12% -11.83% 13.28% 111.11% 116.39%
Operating Profit $1.691M $758.1K -$81.81K -$12.30K -$11.30K -$175.1K -$539.1K -$708.6K -$770.0K -$670.0K -$2.600M -$4.570M -$5.250M -$6.000M -$2.290M -$1.720M
YoY Change 123.02% -1026.67% 8.85% -93.55% -67.51% -23.92% -7.98% 14.93% -74.23% -43.11% -12.95% -12.5% 162.01% 33.14%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002
Interest Expense $250.00 $0.00 $0.00 -$690.0K -$310.0K $5.970M -$70.00K $80.00K $90.00K
YoY Change 122.58% -105.19% -8628.57% -187.5% -11.11%
% of Operating Profit 0.01% 0.0%
Other Income/Expense, Net $247.00 $2.00 $60.00K -$2.100M $40.00K $140.0K $0.00 $0.00
YoY Change 12250.0% -102.86% -5350.0% -71.43%

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 2023 2022 2021 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002
Pretax Income $1.691M $758.1K -$81.81K -$12.30K -$11.30K -$175.1K -$539.1K -$824.6K -$770.0K -$840.0K -$3.260M -$10.55M $550.0K -$7.130M -$2.210M -$1.630M
YoY Change 123.05% -1026.7% 8.85% -93.55% -67.51% -34.62% 7.09% -8.33% -74.23% -69.1% -2018.18% -107.71% 222.62% 35.58%
Income Tax $473.0K $0.00 $0.00 $0.00 $0.00 $0.00 $40.00K $0.00 $0.00 $100.0K $250.0K $50.00K $0.00 $0.00
% Of Pretax Income 27.97% 45.45%
Net Earnings $1.218M $758.1K -$81.81K -$12.30K -$11.30K -$175.1K -$539.1K -$824.6K -$810.0K -$840.0K -$2.290M -$10.09M $20.00K -$7.590M -$2.210M -$1.630M
YoY Change 60.65% -1026.7% 8.85% -93.55% -67.51% -34.62% 1.8% -3.57% -63.32% -77.3% -50550.0% -100.26% 243.44% 35.58%
Net Earnings / Revenue 54.15% 48.52% -3496.17% -4523.2% -2025.0% -2800.0% -309.46% -232.49% 0.26% -245.63% -76.47% -857.89%
Basic Earnings Per Share $0.01 $0.01
Diluted Earnings Per Share $0.00 $0.01 -$2.509K -$123.2K -$113.2K -$1.755M -$5.401M -$8.261M -$405.0K -$420.0K -$4.673M -$28.83M $64.52K -$36.14M -$22.10M -$23.29M

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 2023 2022 2021 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002
Cash & Short-Term Investments $143.9K $109.2K $52.28K $240.00 $240.00 $1.020K $21.40K $16.37K $50.00K $0.00 $320.0K $360.0K $7.520M $3.550M $640.0K $380.0K
YoY Change 31.75% 108.86% 0.0% -76.47% -95.23% 30.73% -67.26% -100.0% -11.11% -95.21% 111.83% 454.69% 68.42%
Cash & Equivalents $50.00K $0.00 $40.00K $110.0K $3.240M $1.820M $270.0K $30.00K
Short-Term Investments $270.0K $260.0K $4.290M $1.730M $360.0K $340.0K
Other Short-Term Assets $1.117M $1.092M $3.810K $0.00 $3.330K $20.00K $10.00K $30.00K $4.180M $680.0K $60.00K $30.00K $0.00
YoY Change 2.35% 28550.66% -100.0% -83.35% 100.0% -66.67% -99.28% 514.71% 1033.33% 100.0%
Inventory $170.0K $0.00 $40.00K
Prepaid Expenses
Receivables $1.102M $0.00 $3.850K $10.00K $10.00K $50.00K $30.00K $4.100M $2.720M $570.0K $10.00K
Other Receivables $1.110M $0.00 $0.00 $0.00 $0.00 $1.360M $0.00 $420.0K $20.00K $0.00 $30.00K
Total Short-Term Assets $3.473M $1.256M $56.09K $240.00 $240.00 $1.020K $21.40K $23.55K $80.00K $20.00K $1.750M $4.570M $12.72M $6.530M $1.230M $460.0K
YoY Change 176.55% 2139.17% 0.0% -76.47% -95.23% -9.13% -70.56% 300.0% -98.86% -61.71% -64.07% 94.79% 430.89% 167.39%
Property, Plant & Equipment $168.2K $640.00 $1.070K $0.00 $24.36K $33.19K $230.0K $240.0K $40.00K $70.00K $1.030M $3.310M $2.880M $0.00
YoY Change 26184.38% -40.19% -100.0% -26.6% -85.57% -4.17% 500.0% -42.86% -93.2% -68.88% 14.93%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments $8.210M $8.890M $0.00
YoY Change -7.65%
Other Assets $0.00 $40.00K
YoY Change -100.0%
Total Long-Term Assets $2.238M $640.00 $1.060K $0.00 $0.00 $0.00 $24.36K $33.19K $230.0K $280.0K $8.260M $8.960M $13.87M $17.58M $3.140M $0.00
YoY Change 349598.44% -39.62% -100.0% -26.6% -85.57% -17.86% -96.61% -7.81% -35.4% -21.1% 459.87%
Total Assets $5.711M $1.257M $57.15K $240.00 $240.00 $1.020K $45.76K $56.74K $310.0K $300.0K $10.01M $13.53M $26.59M $24.11M $4.370M $460.0K
YoY Change
Accounts Payable $358.4K $130.5K $14.41K $72.00K $73.00K $63.00K $20.33K $20.34K $30.00K $0.00 $100.0K $60.00K $3.180M $2.650M $1.400M $270.0K
YoY Change 174.73% 805.41% -1.37% 15.87% 209.89% -0.05% -32.2% -100.0% 66.67% -98.11% 20.0% 89.29% 418.52%
Accrued Expenses $131.5K $460.0K $630.0K $640.0K $390.0K $140.0K $300.0K
YoY Change -26.98% -1.56% 64.1% 178.57% -53.33%
Deferred Revenue
YoY Change
Short-Term Debt $261.4K $77.79K $338.3K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $2.350M $2.260M $380.0K $70.00K
YoY Change 236.02% -77.0% -100.0% 3.98% 494.74% 442.86%
Long-Term Debt Due $10.00K $40.00K $0.00
YoY Change
Total Short-Term Liabilities $1.509M $484.0K $402.7K $3.195M $3.183M $3.174M $3.037M $2.503M $1.940M $1.120M $2.000M $2.520M $10.45M $8.710M $2.190M $820.0K
YoY Change 211.83% 20.19% 0.35% 0.29% 4.51% 21.32% 29.04% 73.21% -44.0% -20.63% -75.89% 19.98% 297.72% 167.07%
Long-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $40.00K $0.00 $460.0K $0.00
YoY Change -100.0% -100.0%
Other Long-Term Liabilities $28.21K $167.6K $167.6K $167.7K $167.3K $167.0K $170.0K $170.0K $320.0K
YoY Change -0.04% -0.04% 0.22% 0.18% -1.76% 0.0%
Total Long-Term Liabilities $28.21K $0.00 $0.00 $167.6K $167.6K $167.7K $167.3K $167.0K $170.0K $170.0K $0.00 $0.00 $40.00K $320.0K $460.0K $0.00
YoY Change -0.04% -0.04% 0.22% 0.18% -1.76% 0.0% -100.0% -87.5% -30.43%
Total Liabilities $1.537M $484.0K $402.7K $3.362M $3.351M $3.342M $3.204M $2.670M $2.110M $1.290M $2.000M $2.540M $12.67M $11.18M $2.660M $830.0K
YoY Change 217.66% 20.19% 0.33% 0.28% 4.29% 20.0% 26.56% 63.57% -35.5% -21.26% -79.95% 13.33% 320.3% 220.48%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2023 2022 2021 2014 2013 2012 2011 2010 2009 2008 2007 2006 2005 2004 2003 2002
Basic Shares Outstanding 132.6M shares 85.76M shares
Diluted Shares Outstanding 283.1M shares 236.3M shares
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: $596.73 Million

About Kuber Resources Corp

Kuber Resources Corp. operates as a trading, distribution, and consultancy company. The firm focuses on tea planting and sales, research, and development. The Company’s business scope includes partnering with tea plantations for tea production, such as Dongguan Gongxiang Tea Food Company Ltd, and sales as well as agricultural tourism. Its production is focused primarily on pu-er tea. The Company’s tea plantation partners offer a range of tea drinks. The main product being sold is Yunnan Chi Tse Beeng Cha, which is a type of pu-er tea. Its products are offered via its managed stores. The product is produced, packaged, and ready for consumption by its tea plantation partners in China.

Industry: Radio Broadcasting Stations Peers: B&G Foods, Inc. BEYOND MEAT, INC. CALAVO GROWERS INC Tattooed Chef, Inc. Mondelez International, Inc. Mission Produce, Inc. SANFILIPPO JOHN B & SON INC Vital Farms, Inc. Westrock Coffee Co