Reviv3 Procare Company
OTC:RVIV
0.33 (USD) • At close November 17, 2023
Overview | Financials
Numbers are in millions (except for per share data and ratios) USD.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2017 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||
Cash & Cash Equivalents
| 5.962 | 5.062 | 4.833 | 4.18 | 4.018 | 2.243 | 0.374 | 0.446 | 0.481 | 0.523 | 0.497 | 0.492 | 0.579 | 0.423 | 0.409 | 0.143 | 0.345 | 0.338 | 0.346 | 0.4 | 0.382 | 0.141 | 0.228 | 0.257 | 0.348 | 0.417 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 5.962 | 5.062 | 4.833 | 4.18 | 4.018 | 2.243 | 0.374 | 0.446 | 0.481 | 0.523 | 0.497 | 0.492 | 0.579 | 0.423 | 0.409 | 0.143 | 0.345 | 0.338 | 0.346 | 0.4 | 0.382 | 0.141 | 0.228 | 0.257 | 0.348 | 0.417 |
Net Receivables
| 0.953 | 0.456 | 0.417 | 0.455 | 0.791 | 0.451 | 0.106 | 0.069 | 0.086 | 0.096 | 0.091 | 0.092 | 0.079 | 0.069 | 0.182 | 0.06 | 0.053 | 0.038 | 0.08 | 0.039 | 0.036 | 0.027 | 0.03 | 0.039 | 0.017 | 0.033 |
Inventory
| 2.352 | 2.07 | 1.312 | 1.369 | 2.114 | 1.233 | 0.323 | 0.317 | 0.302 | 0.257 | 0.451 | 0.302 | 0.323 | 0.506 | 0.288 | 0.344 | 0.302 | 0.31 | 0.265 | 0.428 | 0.321 | 0.358 | 0.322 | 0.267 | 0.364 | 0.13 |
Other Current Assets
| 1.069 | 0.486 | 0.801 | 0.437 | 0.38 | 0.291 | 0 | 0.037 | 0.015 | 0 | 0.002 | 0.103 | 0.014 | 0.011 | 0.014 | 0.001 | 0 | 0.011 | 0.003 | 0 | 0.009 | 0.008 | 0.004 | 0.003 | 0.004 | 0.018 |
Total Current Assets
| 10.337 | 8.073 | 7.363 | 6.441 | 7.303 | 4.219 | 0.803 | 0.869 | 0.884 | 0.876 | 1.041 | 0.989 | 0.995 | 1.008 | 0.893 | 0.548 | 0.699 | 0.695 | 0.693 | 0.867 | 0.763 | 0.561 | 0.586 | 0.696 | 0.755 | 0.614 |
Non-Current Assets: | ||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0.281 | 0.286 | 0.259 | 0.283 | 0.16 | 0.139 | 0.075 | 0.098 | 0.121 | 0.143 | 0.165 | 0.187 | 0.208 | 0.226 | 0.234 | 0.253 | 0.036 | 0.039 | 0.033 | 0.035 | 0.009 | 0.007 | 0.008 | 0.009 | 0.007 | 0.007 |
Goodwill
| 2.152 | 2.152 | 2.152 | 2.152 | 2.152 | 2.152 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 0.344 | 0.363 | 0.383 | 0.402 | 0.421 | 0.441 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 2.496 | 2.516 | 2.535 | 2.554 | 2.574 | 2.593 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.012 | 0.012 | 0.012 | 0.012 | 0.02 | 0.016 | 0.016 | 0.055 | 0.055 | 0.056 | 0.056 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.016 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 | 0.015 |
Total Non-Current Assets
| 2.789 | 2.813 | 2.806 | 2.85 | 2.753 | 2.748 | 0.091 | 0.153 | 0.176 | 0.199 | 0.222 | 0.203 | 0.224 | 0.243 | 0.25 | 0.269 | 0.053 | 0.054 | 0.048 | 0.05 | 0.024 | 0.022 | 0.023 | 0.024 | 0.021 | 0.022 |
Total Assets
| 13.126 | 10.887 | 10.169 | 9.29 | 10.057 | 6.967 | 0.894 | 1.022 | 1.06 | 1.076 | 1.263 | 1.192 | 1.22 | 1.251 | 1.143 | 0.818 | 0.752 | 0.749 | 0.741 | 0.917 | 0.787 | 0.583 | 0.61 | 0.72 | 0.776 | 0.636 |
Liabilities & Equity: | ||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||
Account Payables
| 1.922 | 1.077 | 0.909 | 0.759 | 1.322 | 0.723 | 0.436 | 0.411 | 0.377 | 0.366 | 0.436 | 0.311 | 0.276 | 0.299 | 0.099 | 0.048 | 0.152 | 0.068 | 0.015 | 0.128 | 0.02 | 0.06 | 0.08 | 0.069 | 0.103 | 0.063 |
Short Term Debt
| 0.075 | 0.225 | 0.241 | 0.25 | 0.209 | 0.18 | 0.207 | 0.229 | 0.251 | 0.107 | 0.092 | 0.098 | 0.091 | 0.086 | 0.08 | 0.072 | 0.003 | 0.003 | 0.003 | 0.003 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 1.031 | 0.525 | 0.489 | 0.582 | 0.641 | 0.075 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 1.151 | 1.003 | 1.011 | 0.96 | 0.818 | 1.202 | 0.017 | 0.035 | 0.016 | 0.017 | 0.107 | 0.017 | 0.017 | 0.093 | 0.128 | 0.016 | 0.018 | 0.063 | 0.016 | 0.059 | 0.052 | 0.062 | 0.016 | 0.136 | 0.045 | 0.02 |
Other Current Liabilities
| 1.328 | 1.124 | 0.695 | 0.885 | 1.587 | 0.395 | 0.048 | 0.086 | 0.054 | 0.077 | 0.077 | 0.06 | 0.079 | 0.046 | 0.033 | 0.016 | 0.023 | 0.027 | 0.018 | 0.047 | 0.043 | 0.04 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 4.477 | 3.429 | 2.855 | 2.853 | 3.936 | 2.5 | 0.707 | 0.761 | 0.699 | 0.567 | 0.712 | 0.487 | 0.463 | 0.524 | 0.34 | 0.152 | 0.196 | 0.162 | 0.052 | 0.236 | 0.116 | 0.163 | 0.096 | 0.205 | 0.148 | 0.083 |
Non-Current Liabilities: | ||||||||||||||||||||||||||
Long Term Debt
| 0.145 | 0.019 | 0.037 | 0.054 | 0 | 0 | 0.002 | 0.003 | 0.004 | 0.18 | 0.205 | 0.231 | 0.252 | 0.275 | 0.299 | 0.161 | 0.01 | 0.011 | 0.012 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0.558 | 0.561 | 0.606 | 0.523 | 0.573 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| -0.558 | -0.561 | -0.606 | -0.523 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.558 | 0.561 | 0.606 | 0.523 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 0.702 | 0.58 | 0.643 | 0.578 | 0.574 | 0.001 | 0.002 | 0.003 | 0.004 | 0.18 | 0.205 | 0.231 | 0.252 | 0.275 | 0.299 | 0.161 | 0.01 | 0.011 | 0.012 | 0.013 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 5.179 | 4.009 | 3.497 | 3.431 | 4.51 | 2.502 | 0.709 | 0.764 | 0.703 | 0.746 | 0.917 | 0.719 | 0.715 | 0.799 | 0.638 | 0.313 | 0.206 | 0.173 | 0.064 | 0.249 | 0.116 | 0.163 | 0.096 | 0.205 | 0.148 | 0.083 |
Equity: | ||||||||||||||||||||||||||
Preferred Stock
| 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0.025 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.012 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 | 0.004 |
Retained Earnings
| -2.294 | -3.313 | -3.467 | -4.227 | -4.389 | -5.116 | -5.292 | -5.196 | -5.097 | -5.125 | -5.109 | -4.934 | -4.827 | -4.88 | -4.811 | -4.811 | -4.769 | -4.739 | -4.638 | -4.643 | -4.64 | -4.581 | -4.488 | -4.487 | -4.374 | -4.146 |
Accumulated Other Comprehensive Income/Loss
| -0.025 | -0.025 | -0.025 | 10.062 | 9.911 | 9.556 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.075 | -0.055 | -0.019 | -0.016 | -0.014 | -0.011 | -0.009 | -0.007 | -0.006 | -0.005 | -0.004 | -0.003 | -0.002 |
Other Total Stockholders Equity
| 10.229 | 10.178 | 10.127 | -0.012 | -0.012 | -0.012 | 5.472 | 5.45 | 5.45 | 5.45 | 5.45 | 5.403 | 5.327 | 5.403 | 5.366 | 5.33 | 5.328 | 5.325 | 5.322 | 5.315 | 5.313 | 5.003 | 5.002 | 5.001 | 5.001 | 4.696 |
Total Shareholders Equity
| 7.947 | 6.878 | 6.672 | 5.86 | 5.547 | 4.465 | 0.185 | 0.258 | 0.358 | 0.33 | 0.346 | 0.474 | 0.504 | 0.451 | 0.505 | 0.505 | 0.546 | 0.577 | 0.677 | 0.667 | 0.671 | 0.42 | 0.513 | 0.515 | 0.628 | 0.552 |
Total Equity
| 7.947 | 6.878 | 6.672 | 5.86 | 5.547 | 4.465 | 0.185 | 0.258 | 0.358 | 0.33 | 0.346 | 0.474 | 0.504 | 0.451 | 0.505 | 0.505 | 0.546 | 0.577 | 0.677 | 0.667 | 0.671 | 0.42 | 0.513 | 0.515 | 0.628 | 0.552 |
Total Liabilities & Shareholders Equity
| 13.126 | 10.887 | 10.169 | 9.29 | 10.057 | 6.967 | 0.894 | 1.022 | 1.06 | 1.076 | 1.263 | 1.192 | 1.22 | 1.251 | 1.143 | 0.818 | 0.752 | 0.749 | 0.741 | 0.917 | 0.787 | 0.583 | 0.61 | 0.72 | 0.776 | 0.636 |