SMG Industries Inc.SMGI

時価総額
$34.8万
PER
輸送・物流サービスの新興企業。重機、橋梁ビーム、風力部品のヘビーホール輸送、掘削リグ移動、ブローカー業務を展開。2020年2月27日の5J買収、2021年12月のブローカー子会社設立、OTCQB上場で平均日量約1万9000株。米国南西部中心
2011年
12月31日
2012年
12月31日
2013年
12月31日
2014年
12月31日
2015年
12月31日
2016年
12月31日
2017年
12月31日
2018年
12月31日
2019年
12月31日
2020年
12月31日
2021年
12月31日
2022年
12月31日
Net loss from continuing operations------------11,750,787
Share based compensation--5,9005,2005,3508,700211,32081,657246,09966,56667,46061,043
Depreciation and amortization---------555
Amortization of Debt Issuance Costs------63,482178,267516,956609,39624
Operating Lease Right-of-Use Asset Amortization---------286,790436,787457,325
Shares issued for debt extension------------643,467
Bad debt expense-------10,43922,907121,081474,708454,990208,996
Loss on settlement of liabilities---------69,512-21,407-41,397-
Gain on disposal of assets-------18,47313,386-1,298220,31543,624330,499
Gain extinguishment of debt------7,1189,151-82,84394,3395564,814
Accounts receivable------144,996240,822-565,833-2,782,0387691,441
Prepaid expenses and other current assets--4,158-8,31617,448-24,386-24,9595,992-35,973-558,182-3,118,119-3,767,578
Other assets----------241,940165,520
Accounts payable--------765,706-2,158,3623-1,005,206
Accounts payable - related party------45,585-45,585-130,444-75,842471,001
Accrued expenses and other liabilities-------86,215128,333298,60822-980,656
Right of use operating lease liabilities--------162,527136,050537,616172,736
Deferred revenue-------39,877-3,498--30,000128,000
Net cash used in operating activities from continuing operations---19-589,078-345,861----3,730,505-8,744,665-805,855
Net cash provided by operating activities from discontinued operations----------242,162568,51980,450
Net cash used in operating activities-21,368,940-4,829,7779----416,656-384,377-281,097-3,972,667-8,176,146-725,405
Proceeds from Sale of Property, Plant, and Equipment---------4,200-895,564
Cash paid for disposition of MG Cleaners, LLC---------75,00035,000-
Cash paid for purchase of property and equipment1,012-----38,247116,56448,399404,20097,026301,412
Net cash used in investing activities from continuing operations----------6,795,168-132,026594,152
Net cash provided by (used in) investing activities-1,012------17,083-402,564-548,399-6,837,536-132,026594,152
Payment of deferred financing costs---------223,55820,623-
Proceeds from secured line of credit, net-----------1
Proceeds from notes payable------346,150546,243-6155
Payments on notes payable------299,780494,411-1166
Payments on convertible notes payable----------50,000-
Proceeds from Convertible Debt-------250,00050,00034-
Net cash provided by financing activities from continuing operations----16,193,792-3,247,693----119328,570
Net cash used in financing activities from discontinued operations---------484,235-226,932-80,450
Net cash provided by financing activities247-13,560,292---496,848702,979858,242128248,120
NET CHANGE IN CASH, CASH EQUIVALENTS AND RESTRICTED CASH--------28,746949,520137,088116,867
Income Taxes Paid---31,62385,867-------
Interest Paid, Net------101,375119,438221,140265
Right of use assets capitalized----------2-
Preferred stock dividend--------30,740254,04175,000-
Settlement of note payable and accrued interest with common stock issuance----------73,818138,750
Common Stock Issued Value Settlement Of Accounts Payable--------144,01666,00041,000-
Note receivable for property and equipment----------616,683275,000
Shares issued for deferred financing costs---------419,788337,500397,773
Prepaid expenses financed with note payable--------234,914100,99734
Equipment received in exchange for settlement of notes receivable---------223,200-919,946
Debt Instrument, Convertible, Beneficial Conversion Feature-------100,000-15-
Conversion Of Convertible Preferred Stock Into Common Stock----------182,657-
Convertible notes payable issued to settle accounts payable and accrued expenses----------1-