← BEEM Overview

Beam Global Liquidation Value Calculator

Beam Global

Current Price: N/A

Loading calculator data...

Advanced: All 191 XBRL Tags

Every XBRL tag from SEC EDGAR filings, grouped by financial statement type. total = may include children, fact = independent leaf value.

Balance Sheet

TagValueUnit
accounts_payable
Accounts Payable Current total
AccountsPayableCurrent
$5.92M USD
accounts_receivable
Accounts Receivable Net Current total
AccountsReceivableNetCurrent
$8.24M USD
cash
Cash And Cash Equivalents At Carrying Value total
CashAndCashEquivalentsAtCarryingValue
$969,000 USD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations total
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
$969,000 USD
Cash Equivalents At Carrying Value total
CashEquivalentsAtCarryingValue
$0 USD
current_liabilities
Accrued Liabilities Current total
AccruedLiabilitiesCurrent
$2.88M USD
Operating Lease Liability Current total
OperatingLeaseLiabilityCurrent
$484,000 USD
Other Accrued Liabilities Current total
OtherAccruedLiabilitiesCurrent
$1.27M USD
inventory
Inventory Finished Goods Net Of Reserves total
InventoryFinishedGoodsNetOfReserves
$5.18M USD
Inventory Net total
InventoryNet
$9.77M USD
Inventory Raw Materials Net Of Reserves total
InventoryRawMaterialsNetOfReserves
$3.86M USD
Inventory Work In Process Net Of Reserves total
InventoryWorkInProcessNetOfReserves
$729,000 USD
liabilities_current
Liabilities Current total
LiabilitiesCurrent
$12.11M USD
liabilities_total
Liabilities total $17.89M USD
operating_lease_liability
Operating Lease Liability total
OperatingLeaseLiability
$1.30M USD
Operating Lease Liability Current fact
OperatingLeaseLiabilityCurrent
$484,000 USD
Operating Lease Liability Noncurrent fact
OperatingLeaseLiabilityNoncurrent
$815,000 USD
shares_outstanding
Common Stock Shares Outstanding total
CommonStockSharesOutstanding
19.1M shares
Unmapped Tags (171)
Accounts Receivable Net
AccountsReceivableNet
$8.20MUSD
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
$7.33MUSD
Additional Paid In Capital
AdditionalPaidInCapital
$156.45MUSD
Allowance For Doubtful Accounts Receivable
AllowanceForDoubtfulAccountsReceivable
$939,000USD
Allowance For Doubtful Accounts Receivable Current
AllowanceForDoubtfulAccountsReceivableCurrent
$939,000USD
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
$200,000USD
Assets
Assets
$42.73MUSD
Assets Current
AssetsCurrent
$21.04MUSD
Business Combination Recognized Identifiable Assets Acquired And Liabilities Assumed Noncurrent Liabilities
BusinessCombinationRecognizedIdentifiableAssetsAcquiredAndLiabilitiesAssumedNoncurrentLiabilities
$2.94MUSD
Capital Expenditures Incurred But Not Yet Paid
CapitalExpendituresIncurredButNotYetPaid
$0USD
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
$0USD/shares
Common Stock Shares Authorized
CommonStockSharesAuthorized
$350.00Mshares
Common Stock Shares Issued
CommonStockSharesIssued
$19.12Mshares
Common Stock Value
CommonStockValue
$19,000USD
Deferred Tax Assets Goodwill And Intangible Assets
DeferredTaxAssetsGoodwillAndIntangibleAssets
$2.59MUSD
Deferred Tax Assets Gross
DeferredTaxAssetsGross
$32.13MUSD
Deferred Tax Assets Net
DeferredTaxAssetsNet
$323,000USD
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
$26.45MUSD
Deferred Tax Assets Other
DeferredTaxAssetsOther
$444,000USD
Deferred Tax Assets Valuation Allowance
DeferredTaxAssetsValuationAllowance
$31.81MUSD
Deferred Tax Liabilities Leasing Arrangements
DeferredTaxLiabilitiesLeasingArrangements
$290,000USD
Deferred Tax Liabilities Property Plant And Equipment
DeferredTaxLiabilitiesPropertyPlantAndEquipment
$1.24MUSD
Deposits Assets Noncurrent
DepositsAssetsNoncurrent
$113,000USD
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
$3.97MUSD
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
$11.10MUSD
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
$7.13MUSD
Goodwill
Goodwill
$0USD
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
$200,000USD
Goodwill Impairment Loss
GoodwillImpairmentLoss
$10.78MUSD
Investment Income Interest
InvestmentIncomeInterest
$56,000USD
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
$189,000USD
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
$42.73MUSD
Liabilities Other Than Longterm Debt Noncurrent
LiabilitiesOtherThanLongtermDebtNoncurrent
$4.14MUSD
Long Term Notes Payable
LongTermNotesPayable
$131,000USD
Notes Payable Current
NotesPayableCurrent
$68,000USD
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
$1.36MUSD
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
$2.94MUSD
Preferred Stock Par Or Stated Value Per Share
PreferredStockParOrStatedValuePerShare
$0USD/shares
Preferred Stock Shares Authorized
PreferredStockSharesAuthorized
$10.00Mshares
Preferred Stock Shares Outstanding
PreferredStockSharesOutstanding
$0shares
Preferred Stock Value
PreferredStockValue
$0USD
Prepaid Insurance
PrepaidInsurance
$111,000USD
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
$20.43MUSD
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
$13.09MUSD
Provision For Loan Lease And Other Losses
ProvisionForLoanLeaseAndOtherLosses
$680,000USD
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
$-131.65MUSD
Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
$442,000USD
Stockholders Equity
StockholdersEquity
$24.84MUSD
Valuation Allowance Deferred Tax Asset Change In Amount
ValuationAllowanceDeferredTaxAssetChangeInAmount
$5.90MUSD
Adjustments Related To Tax Withholding For Share Based Compensation
AdjustmentsRelatedToTaxWithholdingForShareBasedCompensation
$1.16MUSD
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue
$2.27MUSD
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
$1.30MUSD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect
$-3.60MUSD
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
$-252,000USD
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
$1.53MUSD
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
$1.20MUSD
Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Share Based Compensation Cost
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost
$1.53MUSD
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Including Disposal Group And Discontinued Operations
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsIncludingDisposalGroupAndDiscontinuedOperations
$-106,000USD
Gain Loss On Sale Of Property Plant Equipment
GainLossOnSaleOfPropertyPlantEquipment
$-18,000USD
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
$-3.34MUSD
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
$526,000USD
Increase Decrease In Accrued Liabilities
IncreaseDecreaseInAccruedLiabilities
$-253,000USD
Increase Decrease In Accrued Taxes Payable
IncreaseDecreaseInAccruedTaxesPayable
$641,000USD
Increase Decrease In Deferred Income Taxes
IncreaseDecreaseInDeferredIncomeTaxes
$579,000USD
Increase Decrease In Deferred Revenue
IncreaseDecreaseInDeferredRevenue
$790,000USD
Increase Decrease In Deposit Other Assets
IncreaseDecreaseInDepositOtherAssets
$-9,000USD
Increase Decrease In Inventories
IncreaseDecreaseInInventories
$-2.84MUSD
Increase Decrease In Operating Lease Liability
IncreaseDecreaseInOperatingLeaseLiability
$-752,000USD
Increase Decrease In Other Noncurrent Liabilities
IncreaseDecreaseInOtherNoncurrentLiabilities
$-1.10MUSD
Increase Decrease In Prepaid Deferred Expense And Other Assets
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
$79,000USD
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
$1.49MUSD
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
$598,000USD
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
$390,000USD
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
$500,000USD
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
$7.47MUSD
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
$-482,000USD
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
$-10.48MUSD
Operating Lease Payments
OperatingLeasePayments
$800,000USD
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
$329,000USD
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
$0USD
Payments To Acquire Intangible Assets
PaymentsToAcquireIntangibleAssets
$64,000USD
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
$418,000USD
Proceeds From Notes Payable
ProceedsFromNotesPayable
$0USD
Proceeds From Warrant Exercises
ProceedsFromWarrantExercises
$0USD
Share Based Compensation
ShareBasedCompensation
$2.97MUSD
Sharebased Compensation Arrangement By Sharebased Payment Award Options Exercisable Intrinsic Value1
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1
$0USD
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber
$554,061shares
Share Based Compensation Arrangement By Share Based Payment Award Options Exercisable Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice
$6USD/shares
Share Based Compensation Arrangement By Share Based Payment Award Options Forfeitures In Period
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod
$150,054shares
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
$224,500shares
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
$6USD/shares
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue
$0USD
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Number
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber
$737,450shares
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice
$5USD/shares
Sharebased Compensation Arrangement By Sharebased Payment Award Options Vested Number Of Shares
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsVestedNumberOfShares
$554,061shares
Share Based Compensation Arrangements By Share Based Payment Award Options Forfeitures In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice
$6USD/shares
Share Based Compensation Arrangements By Share Based Payment Award Options Grants In Period Weighted Average Exercise Price
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice
$2USD/shares
Accumulated Other Comprehensive Income Loss Net Of Tax
AccumulatedOtherComprehensiveIncomeLossNetOfTax
$26,000USD
Advertising Expense
AdvertisingExpense
$100,000USD
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
$937,450shares
Comprehensive Income Net Of Tax
ComprehensiveIncomeNetOfTax
$-25.82MUSD
Contract With Customer Liability Revenue Recognized
ContractWithCustomerLiabilityRevenueRecognized
$195,000USD
Cost Of Goods And Services Sold Amortization
CostOfGoodsAndServicesSoldAmortization
$800,000USD
Cost Of Goods And Services Sold Depreciation
CostOfGoodsAndServicesSoldDepreciation
$2.20MUSD
Cost Of Revenue
CostOfRevenue
$24.71MUSD
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
$0USD
Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
$-164,000USD
Current Income Tax Expense Benefit
CurrentIncomeTaxExpenseBenefit
$-154,000USD
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
$10,000USD
Deferred Federal Income Tax Expense Benefit
DeferredFederalIncomeTaxExpenseBenefit
$0USD
Deferred Foreign Income Tax Expense Benefit
DeferredForeignIncomeTaxExpenseBenefit
$-252,000USD
Deferred State And Local Income Tax Expense Benefit
DeferredStateAndLocalIncomeTaxExpenseBenefit
$0USD
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccruals
$223,000USD
Earnings Per Share Basic
EarningsPerShareBasic
$-2USD/shares
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
$0pure
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
$0pure
Effective Income Tax Rate Reconciliation Change In Deferred Tax Assets Valuation Allowance
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance
$-0pure
Effective Income Tax Rate Reconciliation Prior Year Income Taxes
EffectiveIncomeTaxRateReconciliationPriorYearIncomeTaxes
$-0pure
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
$-0pure
Fair Value Measurement With Unobservable Inputs Reconciliation Recurring Basis Liability Gain Loss Included In Other Comprehensive Income
FairValueMeasurementWithUnobservableInputsReconciliationRecurringBasisLiabilityGainLossIncludedInOtherComprehensiveIncome
$112,000USD
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
$1.00MUSD
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
$1.00MUSD
Gross Profit
GrossProfit
$3.52MUSD
Income Loss From Continuing Operations Before Income Taxes Domestic
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic
$-19.98MUSD
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
$-27.41MUSD
Income Loss From Continuing Operations Before Income Taxes Foreign
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign
$-7.43MUSD
Income Taxes Paid Net
IncomeTaxesPaidNet
$10,000USD
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
$-406,000USD
Income Tax Paid Foreign After Refund Received
IncomeTaxPaidForeignAfterRefundReceived
$4,000USD
Income Tax Paid State And Local After Refund Received
IncomeTaxPaidStateAndLocalAfterRefundReceived
$6,000USD
Income Tax Reconciliation Change In Deferred Tax Assets Valuation Allowance
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance
$3.60MUSD
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
$-5.76MUSD
Income Tax Reconciliation Prior Year Income Taxes
IncomeTaxReconciliationPriorYearIncomeTaxes
$155,000USD
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
$457,000USD
Interest Expense Nonoperating
InterestExpenseNonoperating
$26,000USD
Net Income Loss
NetIncomeLoss
$-27.00MUSD
Nonoperating Income Expense
NonoperatingIncomeExpense
$123,000USD
Operating Income Loss
OperatingIncomeLoss
$-27.53MUSD
Operating Lease Expense
OperatingLeaseExpense
$800,000USD
Operating Lease Right Of Use Asset Amortization Expense
OperatingLeaseRightOfUseAssetAmortizationExpense
$1.01MUSD
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
$0pure
Other Comprehensive Income Foreign Currency Transaction And Translation Adjustment Net Of Tax Portion Attributable To Parent
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent
$1.18MUSD
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
$93,000USD
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
$656,000USD
Prepaid Expense And Other Assets Current
PrepaidExpenseAndOtherAssetsCurrent
$2.07MUSD
Research And Development Expense
ResearchAndDevelopmentExpense
$600,000USD
Revenue From Contract With Customer Including Assessed Tax
RevenueFromContractWithCustomerIncludingAssessedTax
$28.24MUSD
Revenues
Revenues
$28.24MUSD
Sales And Excise Tax Payable Current
SalesAndExciseTaxPayableCurrent
$843,000USD
Unrecognized Tax Benefits Income Tax Penalties And Interest Accrued
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued
$0USD
Accrued Salaries Current
AccruedSalariesCurrent
$1.24MUSD
Accrued Vacation Current
AccruedVacationCurrent
$309,000USD
Business Combination Contingent Consideration Liability Current
BusinessCombinationContingentConsiderationLiabilityCurrent
$104,000USD
Business Combination Contingent Consideration Liability Noncurrent
BusinessCombinationContingentConsiderationLiabilityNoncurrent
$0USD
Contract With Customer Liability
ContractWithCustomerLiability
$2.49MUSD
Contract With Customer Liability Noncurrent
ContractWithCustomerLiabilityNoncurrent
$690,000USD
Depreciation
Depreciation
$2.50MUSD
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
$3.52MUSD
Depreciation Nonproduction
DepreciationNonproduction
$300,000USD
Interest Paid Net
InterestPaidNet
$26,000USD
Number Of Operating Segments
NumberOfOperatingSegments
$1pure
Number Of Reportable Segments
NumberOfReportableSegments
$1pure
Payment For Contingent Consideration Liability Investing Activities
PaymentForContingentConsiderationLiabilityInvestingActivities
$0USD
Product Warranty Accrual Classified Current
ProductWarrantyAccrualClassifiedCurrent
$6,000USD
Provision For Doubtful Accounts
ProvisionForDoubtfulAccounts
$782,000USD
Stock Issued1
StockIssued1
$0USD
Stock Issued During Period Shares Stock Options Exercised
StockIssuedDuringPeriodSharesStockOptionsExercised
$0shares
Stock Issued During Period Value Acquisitions
StockIssuedDuringPeriodValueAcquisitions
$93,000USD
Stock Issued During Period Value Issued For Services
StockIssuedDuringPeriodValueIssuedForServices
$376,000USD
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
$0USD
CashUninsuredAmount
CashUninsuredAmount
$350,000USD

Showing balance sheet tags only. Liquidation analysis uses balance sheet data.

Comments