Financial Snapshot

Revenue
$3.056M
TTM
Gross Margin
39.94%
TTM
Net Earnings
-$243.5K
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
197.78%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
$423.9K
Q3 2024
Book Value
$414.5K
Q3 2024
Cash
Q3 2024
P/E
-42.90
Nov 29, 2024 EST
Free Cash Flow

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007
Revenue $2.288M $1.821M $1.920M $1.740M $1.740M $1.690M $1.310M $1.330M $200.0K $320.0K $160.0K $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 25.63% -5.13% 10.34% 0.0% 2.96% 29.01% -1.5% 565.0% -37.5% 100.0%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007
Revenue $2.288M $1.821M $1.920M $1.740M $1.740M $1.690M $1.310M $1.330M $200.0K $320.0K $160.0K $0.00 $0.00 $0.00 $0.00 $0.00
Cost Of Revenue $1.276M $1.191M $1.070M $920.0K $910.0K $900.0K $790.0K $740.0K $550.0K $340.0K $140.0K $0.00 $0.00 $0.00 $0.00 $0.00
Gross Profit $1.012M $631.0K $850.0K $820.0K $830.0K $790.0K $530.0K $590.0K -$350.0K -$20.00K $20.00K $0.00 $0.00 $0.00 $0.00 $0.00
Gross Profit Margin 44.22% 34.64% 44.27% 47.13% 47.7% 46.75% 40.46% 44.36% -175.0% -6.25% 12.5%

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 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007
Selling, General & Admin $1.175M $859.2K $840.0K $910.0K $1.130M $1.210M $1.760M $1.860M $1.430M $5.200M $2.790M $1.600M $170.0K $70.00K $30.00K $60.00K
YoY Change 36.82% 2.28% -7.69% -19.47% -6.61% -31.25% -5.38% 30.07% -72.5% 86.38% 74.38% 841.18% 142.86% 133.33% -50.0%
% of Gross Profit 116.17% 136.17% 98.82% 110.98% 136.14% 153.16% 332.08% 315.25% 13950.0%
Research & Development
YoY Change
% of Gross Profit
Depreciation & Amortization $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
% of Gross Profit 0.0% 0.0% 0.0%
Operating Expenses $1.175M $859.2K $840.0K $910.0K $1.130M $1.210M $1.760M $1.860M $1.440M $5.200M $2.790M $1.600M $170.0K $70.00K $30.00K $70.00K
YoY Change 36.82% 2.28% -7.69% -19.47% -6.61% -31.25% -5.38% 29.17% -72.31% 86.38% 74.38% 841.18% 142.86% 133.33% -57.14%
Operating Profit -$163.6K -$228.2K $10.00K -$90.00K -$300.0K -$420.0K -$1.230M -$1.270M -$1.790M -$5.220M -$2.770M -$1.600M -$170.0K -$70.00K -$30.00K -$70.00K
YoY Change -28.3% -2381.99% -111.11% -70.0% -28.57% -65.85% -3.15% -29.05% -65.71% 88.45% 73.13% 841.18% 142.86% 133.33% -57.14%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007
Interest Expense $13.10K $10.64K $0.00 $0.00 $0.00 $0.00 -$10.00K
YoY Change 23.15% -100.0%
% of Operating Profit
Other Income/Expense, Net -$13.10K -$10.64K $40.00K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 23.16% -126.59%

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 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007
Pretax Income -$176.7K -$238.8K $40.00K -$80.00K -$300.0K -$420.0K -$1.230M -$1.270M -$1.790M -$5.220M -$2.780M -$1.600M -$170.0K -$70.00K -$30.00K -$70.00K
YoY Change -26.01% -697.09% -150.0% -73.33% -28.57% -65.85% -3.15% -29.05% -65.71% 87.77% 73.75% 841.18% 142.86% 133.33% -57.14%
Income Tax -$54.02K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
% Of Pretax Income
Net Earnings -$180.0K -$238.8K $40.00K -$80.00K -$300.0K -$420.0K -$1.230M -$1.270M -$1.790M -$5.220M -$2.780M -$1.600M -$5.820M -$70.00K -$30.00K -$70.00K
YoY Change -24.65% -697.09% -150.0% -73.33% -28.57% -65.85% -3.15% -29.05% -65.71% 87.77% 73.75% -72.51% 8214.29% 133.33% -57.14%
Net Earnings / Revenue -7.86% -13.11% 2.08% -4.6% -17.24% -24.85% -93.89% -95.49% -895.0% -1631.25% -1737.5%
Basic Earnings Per Share -$0.02 $0.00
Diluted Earnings Per Share -$0.01 -$0.02 $2.574K -$5.326K -$20.96K -$30.86K -$92.27K -$139.6K -$208.6K -$679.7K -$530.5K -$489.3K -$2.376M -$12.39K -$5.310K -$12.39K

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 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007
Cash & Short-Term Investments $87.34K $10.74K $50.00K $50.00K $60.00K $20.00K $20.00K $40.00K $20.00K $350.0K $10.00K $0.00 $0.00 $0.00 $0.00 $0.00 $30.00K
YoY Change 713.22% -78.52% 0.0% -16.67% 200.0% 0.0% -50.0% 100.0% -94.29% 3400.0% -100.0%
Cash & Equivalents $87.34K $10.74K $50.00K $50.00K $60.00K $20.00K $20.00K $40.00K $20.00K $350.0K $10.00K $0.00 $0.00 $0.00 $0.00 $0.00 $30.00K
Short-Term Investments
Other Short-Term Assets $88.31K $68.25K $40.00K $50.00K $30.00K $10.00K $10.00K $30.00K $40.00K $40.00K $140.0K $10.00K
YoY Change 29.39% 70.63% -20.0% 66.67% 200.0% 0.0% -66.67% -25.0% 0.0% -71.43% 1300.0%
Inventory $270.8K $268.3K $230.0K $170.0K $180.0K $160.0K $270.0K $310.0K $30.00K $450.0K $90.00K $20.00K
Prepaid Expenses
Receivables $135.1K $93.85K $110.0K $70.00K $80.00K $130.0K $80.00K $30.00K $10.00K $40.00K $0.00
Other Receivables $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $581.5K $441.1K $430.0K $340.0K $340.0K $320.0K $390.0K $410.0K $100.0K $870.0K $240.0K $30.00K $0.00 $0.00 $0.00 $0.00 $30.00K
YoY Change 31.82% 2.59% 26.47% 0.0% 6.25% -17.95% -4.88% 310.0% -88.51% 262.5% 700.0% -100.0%
Property, Plant & Equipment $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $0.00 $0.00 $0.00 $0.00 $10.00K $10.00K $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -100.0% 0.0%
Total Long-Term Assets $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $10.00K $10.00K $10.00K $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -100.0% 0.0% 0.0%
Total Assets $581.5K $441.1K $430.0K $340.0K $340.0K $320.0K $390.0K $410.0K $100.0K $880.0K $250.0K $40.00K $0.00 $0.00 $0.00 $0.00 $30.00K
YoY Change
Accounts Payable $80.62K $70.25K $60.00K $60.00K $140.0K $110.0K $30.00K $40.00K $20.00K $540.0K $290.0K $350.0K $170.0K
YoY Change 14.76% 17.08% 0.0% -57.14% 27.27% 266.67% -25.0% 100.0% -96.3% 86.21% -17.14% 105.88%
Accrued Expenses $0.00 $30.00K $50.00K $480.0K $0.00 $220.0K $150.0K $80.00K $50.00K $10.00K
YoY Change -40.0% -100.0% 87.5% 60.0% 400.0%
Deferred Revenue
YoY Change
Short-Term Debt $230.0K $225.0K $0.00 $40.00K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $20.00K $190.0K $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change 2.22% -100.0% -100.0% -89.47%
Long-Term Debt Due
YoY Change
Total Short-Term Liabilities $310.6K $295.3K $60.00K $90.00K $170.0K $150.0K $30.00K $520.0K $20.00K $760.0K $310.0K $540.0K $170.0K $150.0K $80.00K $50.00K $10.00K
YoY Change 5.21% 392.08% -33.33% -47.06% 13.33% 400.0% -94.23% 2500.0% -97.37% 145.16% -42.59% 217.65% 13.33% 87.5% 60.0% 400.0%
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 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
Other Long-Term Liabilities
YoY Change
Total Long-Term Liabilities $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change
Total Liabilities $310.6K $295.3K $60.00K $90.00K $170.0K $150.0K $30.00K $520.0K $20.00K $760.0K $310.0K $540.0K $170.0K $150.0K $80.00K $50.00K $10.00K
YoY Change 5.21% 392.08% -33.33% -47.06% 13.33% 400.0% -94.23% 2500.0% -97.37% 145.16% -42.59% 217.65% 13.33% 87.5% 60.0% 400.0%

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 2020 2019 2018 2017 2016 2015 2014 2013 2012 2011 2010 2009 2008 2007
Basic Shares Outstanding 15.84M shares 15.54M 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: $10.446 Million

About EQUATOR Beverage Co

Equator Beverage Co. engages in the production, marketing, distribution, and sale of beverages. The company is headquartered in Jersey City, New Jersey and currently employs 2 full-time employees. The company went IPO on 2008-06-09. The firm specializes in developing, producing, distributing, and marketing beverage products. The firm's flagship product is MOJO Coconut Water. In addition to Coconut Water, the Company produces Coconut Water + Pineapple Juice, Organic Coconut Water, Sparkling Coconut Water Citrus, Sparkling Coconut Water Blood Orange, Sparkling Coconut Water Pink Grapefruit, Energy Sparkling Citrus, Energy Sparkling Blood Orange, Energy Sparkling Pink Grapefruit, Cubano Blue Agave Tequila Organic Sparkling Coconut Water Citrus and Cubano Blue Agave Tequila Organic Sparkling Coconut Water Blood Orange. The firm's beverages are Non-GMO Project Verified, and USDA Organic. The company produces both non-alcoholic and ready to drink alcoholic beverages. The company also has a line of sparkling energy beverages that are focused on the female consumer. The Company’s beverages are available in North America, the Caribbean and Bermuda.

Industry: Beverages Peers: COCA COLA CO DNA BRANDS INC Accredited Solutions, Inc. REED'S, INC.