Luvu Brands Balance Sheet (2009-2025) | LUVU

Balance Sheet Mar2009 Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Assets
Current Assets
Cash & Equivalents 0.09M1.82M1.82M0.21M1.82M0.39M0.14M0.38M0.49M0.35M0.44M0.75M0.64M0.49M0.32M0.63M0.38M0.40M0.29M0.76M0.63M0.59M0.63M0.59M0.49M0.49M0.45M0.61M0.43M0.55M0.34M0.57M0.34M0.74M0.44M0.57M0.38M0.43M0.31M0.57M0.40M0.65M0.58M0.61M0.34M1.15M0.93M1.01M1.27M0.98M0.96M1.08M0.94M0.86M1.35M1.88M1.35M1.04M1.21M1.21M1.07M1.03M1.07M1.35M1.11M0.73M0.82M1.09M
Cash & Current Investments 0.09M1.82M1.82M0.21M1.82M0.39M0.14M0.38M0.49M0.35M0.44M0.75M0.64M0.49M0.32M0.63M0.38M0.40M0.29M0.76M0.63M0.59M0.63M0.59M0.49M0.49M0.45M0.61M0.43M0.55M0.34M0.57M0.34M0.74M0.44M0.57M0.38M0.43M0.31M0.57M0.40M0.65M0.58M0.61M0.34M1.15M0.93M1.01M1.27M0.98M0.96M1.08M0.94M0.86M1.35M1.88M1.35M1.04M1.21M1.21M1.07M1.03M1.07M1.35M1.11M0.73M0.82M1.09M
Receivables - Net 0.01M-0.02M-0.08M-0.18M-0.11M-0.22M0.02M-0.52M-0.30M0.71M0.63M1.40M0.81M0.76M0.69M0.87M0.61M0.56M0.66M0.88M0.69M0.63M0.76M1.12M0.91M0.78M0.79M1.05M0.94M0.84M0.90M1.12M0.67M0.65M0.63M0.72M0.63M0.69M0.61M0.88M0.73M0.85M0.78M1.06M0.74M1.14M1.04M0.92M1.19M1.19M1.09M0.96M1.36M1.11M1.48M1.05M1.37M1.11M1.18M1.31M1.30M1.06M1.20M1.62M1.42M1.64M1.55M1.48M
Receivables - Other 0.40M0.29M0.33M0.34M0.21M0.24M0.19M0.34M0.17M0.28M0.08M0.31M0.08M0.64M0.29M0.40M0.40M0.19M0.13M0.38M0.22M0.13M0.32M0.44M0.23M0.96M0.68M1.10M
Receivables 0.01M-0.02M-0.08M-0.18M-0.11M-0.22M0.02M-0.52M-0.30M0.71M0.63M1.40M0.81M0.76M0.69M0.87M0.61M0.96M0.66M0.88M0.69M0.92M1.09M1.46M1.12M1.03M0.98M1.38M1.10M1.12M0.98M1.43M0.75M1.29M0.92M1.12M1.03M0.88M0.74M1.27M0.95M0.98M1.10M1.51M0.97M2.10M1.72M2.01M1.19M1.19M1.09M0.96M1.36M1.11M1.48M1.05M1.37M1.11M1.18M1.31M1.30M1.06M1.20M1.62M1.42M1.64M1.55M1.48M
Raw Materials 0.44M0.53M0.48M0.49M0.43M0.56M0.45M0.47M0.52M
Work In Process 0.11M0.14M0.15M0.14M0.21M0.20M0.16M0.16M0.17M
Finished Goods 0.59M0.74M0.70M0.70M0.69M0.61M0.68M0.76M0.63M
Inventory 0.19M0.70M0.77M0.89M0.99M0.91M1.19M1.14M-0.57M1.13M2.04M1.15M1.33M1.14M1.29M1.36M1.47M1.41M1.34M1.33M1.33M1.37M1.29M1.39M1.32M1.33M1.50M1.39M1.48M1.50M1.58M1.72M1.71M1.64M1.70M1.62M1.58M1.75M1.82M1.83M1.94M1.83M2.04M2.04M2.07M1.99M2.33M2.63M3.06M3.39M3.50M3.63M3.81M3.82M3.66M3.93M4.44M4.20M4.05M3.49M3.47M3.29M3.00M3.24M3.46M3.58M3.81M3.35M
Prepaid Assets 0.02M0.15M0.13M0.19M-0.12M0.04M0.19M0.09M0.05M0.12M0.06M0.06M0.07M0.10M0.06M0.14M0.08M0.07M0.09M0.07M0.10M0.10M0.09M0.10M0.10M0.08M0.08M0.08M0.10M0.09M0.07M0.07M0.08M0.06M0.05M0.05M0.14M0.08M0.06M0.05M0.05M0.04M0.08M0.09M0.06M0.09M0.09M0.09M0.14M0.16M0.17M0.17M0.17M0.19M0.17M0.11M0.08M0.12M0.11M0.10M0.14M0.17M0.14M0.14M0.11M0.13M0.11M
Current Assets 0.02M2.99M1.58M1.76M1.95M2.07M1.92M2.79M3.81M3.42M3.23M3.36M2.85M2.46M2.40M2.92M2.56M2.41M2.36M3.03M2.72M2.68M2.76M3.13M2.78M2.64M2.77M3.06M2.86M2.88M2.81M3.39M2.67M3.00M2.65M2.90M2.57M2.92M2.73M3.27M3.06M3.28M3.33M3.71M3.15M4.33M4.25M4.51M5.44M5.65M5.71M5.62M6.27M5.95M6.68M7.03M7.27M6.38M6.48M6.10M5.94M5.52M5.44M6.34M6.12M6.03M6.31M6.03M
Non-Current Assets
Construction in Progress 2.65M2.75M2.80M0.00M0.22M
Property, Plant & Equipment (Net) 1.14M1.17M1.15M1.09M1.08M1.05M1.02M1.03M0.93M0.94M0.85M0.83M0.74M0.80M0.86M0.79M0.76M0.74M0.69M0.66M0.63M0.58M0.56M0.64M0.63M0.76M0.82M0.90M0.87M0.84M0.95M0.91M0.87M0.88M0.85M0.81M0.79M0.80M0.76M0.73M0.79M0.76M0.72M0.71M0.94M0.91M1.28M1.74M1.93M1.92M1.86M2.08M2.03M1.98M1.96M2.19M2.14M2.03M1.94M1.87M1.76M1.65M1.57M1.48M1.39M1.37M
Goodwill 1.92M1.63M1.63M
Intangibles 0.86M0.85M0.84M
Goodwill & Intangibles 2.77M2.48M2.47M
Long-Term Deferred Tax 1.92M1.54M0.00M1.15M0.01M0.01M0.01M1.44M1.53M
Other Non-Current Assets 0.00M0.01M0.03M1.19M0.01M0.01M0.01M0.01M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.00M0.01M0.00M0.00M0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.01M0.02M0.02M0.02M0.09M0.08M0.10M0.10M0.10M0.10M0.10M0.10M0.10M0.10M0.08M0.10M0.10M0.10M0.10M0.10M0.10M0.10M0.09M0.09M
Non-Current Assets 585.001.11M363.42M1.15M1.09M1.08M1.06M1.02M3.84M3.47M3.41M0.86M0.83M0.74M0.81M0.87M0.80M0.76M0.74M0.69M0.66M0.63M0.58M0.56M0.64M0.63M0.77M0.83M0.90M0.87M0.85M0.96M0.92M0.88M0.89M0.86M0.82M0.80M0.81M0.78M0.74M0.81M1.15M1.05M0.96M1.12M1.05M4.02M4.47M4.60M4.52M4.39M4.57M4.43M4.28M4.18M4.40M4.23M4.07M3.88M3.68M3.61M3.37M3.15M2.95M2.73M2.51M5.11M
Assets 0.02M4.09M365.00M2.90M3.04M3.15M2.98M3.81M7.65M6.89M6.64M4.22M3.68M3.20M3.20M3.79M3.35M3.17M3.10M3.72M3.38M3.31M3.34M3.69M3.42M3.27M3.54M3.89M3.77M3.75M3.65M4.35M3.59M3.88M3.54M3.76M3.39M3.71M3.54M4.04M3.81M4.09M4.48M4.76M4.12M5.45M5.30M8.52M9.91M10.25M10.23M10.02M10.83M10.38M10.96M11.22M11.67M10.61M10.55M9.97M9.62M9.13M8.81M9.49M9.08M8.76M8.82M11.14M
Liabilities
Current Liabilities
Accounts Payables 0.28M0.63M-0.58M1.88M1.72M1.58M1.73M2.13M0.62M1.74M2.48M2.04M1.78M1.64M1.76M1.85M1.59M1.61M1.61M1.75M1.74M1.65M1.71M1.94M1.95M2.09M2.40M2.32M2.30M2.36M2.45M2.56M2.22M2.18M2.23M2.39M2.17M2.27M2.31M2.59M2.42M2.56M2.67M2.54M2.75M2.44M2.42M2.52M2.65M2.67M2.73M2.60M2.58M2.68M2.70M2.62M2.34M2.11M2.18M1.86M1.64M1.50M1.44M2.04M1.81M1.86M1.99M1.70M
Notes Payables 0.29M0.11M0.11M0.12M0.36M0.36M0.15M0.15M0.70M0.71M0.60M0.81M0.84M0.75M0.89M0.78M0.66M0.62M0.70M0.81M0.99M0.97M0.69M0.68M0.48M0.49M0.70M0.50M1.05M1.00M0.64M0.85M0.22M0.53M0.52M0.89M0.18M0.20M0.17M0.14M0.20M0.19M0.15M0.13M0.48M0.14M0.42M0.73M0.85M
Payables 0.28M0.92M-0.48M1.98M1.83M1.94M2.09M2.28M0.77M2.44M3.19M2.64M2.59M2.49M2.51M2.74M2.38M2.27M2.24M2.45M2.54M2.64M2.68M2.62M2.63M2.58M2.88M3.02M2.81M3.41M3.45M3.20M3.08M2.40M2.76M2.92M3.07M2.45M2.51M2.76M2.56M2.76M2.86M2.69M2.88M2.92M2.56M2.94M3.38M3.52M2.73M2.60M2.58M2.68M2.70M2.62M2.34M2.11M2.18M1.86M1.64M1.50M1.44M2.04M1.81M1.86M1.99M1.70M
Accumulated Expenses -0.06M0.15M0.12M-0.03M0.14M-0.02M-0.04M-0.03M0.34M0.23M0.32M0.23M0.34M0.26M0.31M0.25M0.30M0.23M0.31M0.25M0.31M0.22M0.31M0.30M0.35M0.46M0.38M0.32M0.43M0.48M0.41M0.52M0.42M0.54M0.41M0.50M0.42M0.56M0.44M0.51M0.42M0.62M0.49M0.65M0.42M0.62M0.54M0.47M0.56M0.69M0.58M0.53M0.62M0.55M0.79M0.68M0.83M0.42M0.56M0.48M0.63M0.51M0.69M0.62M0.69M0.55M0.73M
Other Accumulated Expenses 0.62M0.69M0.55M0.79M0.68M0.83M0.42M0.56M0.48M0.63M0.51M0.69M0.62M0.69M0.55M0.73M0.66M
Short term Debt 240.000.15M0.00M0.12M0.12M0.32M0.31M0.67M0.50M0.46M0.32M0.75M0.43M0.51M0.44M0.47M0.42M0.37M0.53M0.90M0.65M0.70M0.78M0.82M0.81M1.85M0.74M0.93M2.10M2.40M2.62M2.36M2.10M2.12M1.98M1.87M2.07M2.36M2.56M2.65M2.22M2.37M2.44M2.53M2.19M2.01M1.81M1.85M2.20M1.60M1.43M1.36M1.53M1.62M1.81M1.78M1.94M1.66M1.51M1.49M1.50M1.64M1.87M2.12M1.74M1.95M1.94M1.92M
Current Leases 0.08M0.03M0.03M-0.03M-0.03M-0.05M0.36M0.38M0.29M0.20M0.10M0.25M0.23M0.25M0.27M0.29M0.31M0.33M0.35M0.37M0.38M0.40M0.41M0.43M0.47M0.53M0.56M0.58M0.61M0.65M0.62M0.59M
Current Deferred Revenue 0.05M0.04M0.03M0.01M0.03M0.04M0.03M0.02M0.07M0.23M0.07M0.08M0.08M0.05M0.01M0.01M0.02M0.02M0.02M0.02M0.03M0.03M0.03M0.04M0.04M0.04M0.04M0.05M0.05M0.05M0.06M0.06M0.06M
Total Current Liabilities 0.03M3.06M2.12M2.43M2.32M2.75M2.84M3.76M4.05M4.62M4.96M4.37M4.14M3.63M3.66M4.71M4.28M3.64M3.58M4.75M4.51M4.36M4.40M4.26M4.22M4.41M4.71M4.52M4.84M5.24M5.48M5.43M4.75M4.83M4.62M4.76M4.66M5.20M5.31M5.75M5.05M5.55M5.96M6.10M5.65M5.75M5.54M5.10M5.63M5.21M5.00M4.78M5.04M5.17M5.65M5.44M5.49M4.58M4.67M4.25M4.24M4.18M4.55M5.36M4.86M5.01M5.28M4.87M
Non-Current Liabilities
Capital Leases 0.23M0.20M0.18M0.16M0.14M0.12M0.10M0.08M0.06M0.04M0.03M0.05M0.02M0.04M0.06M0.05M0.06M0.07M0.06M0.08M0.14M0.15M0.12M0.10M0.09M0.08M0.07M0.06M0.05M0.04M0.03M0.02M0.01M0.01M0.00M0.00M0.03M0.02M0.02M0.02M
Non-Current Debt 0.12M0.12M0.11M0.11M0.10M0.09M0.09M0.08M0.07M0.15M0.30M0.12M0.04M0.02M0.01M0.01M0.00M0.00M0.00M0.61M0.58M0.55M0.98M0.49M0.46M1.11M0.85M0.69M0.94M0.76M1.09M1.16M1.10M0.72M0.44M0.30M0.17M0.54M0.66M0.62M0.59M0.54M0.36M0.43M0.44M0.75M1.29M1.33M1.26M1.44M1.18M0.88M0.73M0.93M1.15M1.25M1.16M1.06M0.85M0.53M0.34M0.67M0.70M0.72M0.77M
Convertible Debt 0.29M0.52M0.57M0.62M0.62M
Non-Current Deffered Revenue 0.02M0.36M0.35M-0.01M-0.02M0.33M-0.01M0.32M-0.03M0.30M0.25M0.25M0.25M0.22M0.19M0.19M0.19M0.13M0.11M0.09M0.07M0.04M0.13M0.23M0.22M0.21M0.21M0.20M0.20M0.19M0.18M0.17M0.16M0.15M0.14M0.13M0.11M0.10M0.08M0.07M0.05M0.03M
Liabilities from Discontinued Operations 0.68M
Non-Current Deferred Tax Liability 0.12M0.12M0.12M0.12M0.12M0.93M
Operating Leases 0.10M2.44M2.73M2.42M2.61M2.55M2.47M2.07M2.32M2.24M2.15M1.67M1.97M1.87M1.76M1.15M1.54M1.42M1.29M0.51M1.02M3.63M
Other Non-Current Liabilities 0.30M0.18M0.35M0.51M0.10M0.37M0.24M0.12M0.32M0.19M0.14M0.39M0.23M0.51M0.33M0.17M0.53M0.37M0.19M0.03M0.36M0.20M0.24M0.35M0.18M0.28M0.33M0.19M0.06M1.67M1.44M1.29M0.55M0.66M
Total Non-Current Liabilities 1.05M1.17M1.16M1.13M1.14M1.11M1.34M1.66M0.90M0.48M0.77M0.42M0.89M0.85M0.27M0.43M1.10M4.17M0.45M0.43M0.84M0.90M5.33M1.19M5.88M5.97M1.31M1.04M0.87M1.11M0.91M1.24M1.30M1.22M0.83M0.54M0.38M0.24M0.59M0.69M0.72M0.59M0.54M0.97M0.69M2.88M3.26M3.71M3.67M3.51M3.61M3.25M2.97M2.60M2.71M2.81M2.81M2.60M2.35M2.12M1.64M1.29M1.46M1.34M1.24M4.73M
Total Liabilities 0.03M4.11M3.29M3.59M3.45M3.89M3.96M5.10M5.70M5.52M5.44M5.14M4.56M4.53M4.51M4.98M4.72M4.74M4.68M5.20M4.94M5.20M5.30M5.45M5.33M5.60M6.08M6.12M6.15M6.28M6.35M6.54M5.67M6.07M5.92M5.98M5.49M5.73M5.70M5.99M5.64M6.24M6.67M6.69M6.19M6.72M6.24M7.98M8.89M8.92M8.67M8.29M8.65M8.43M8.50M8.04M8.19M7.40M7.48M6.86M6.59M6.30M6.18M6.66M6.32M6.34M6.52M9.60M
Shareholder's Equity
Total Debt 240.000.27M0.12M0.24M0.23M0.42M0.40M0.75M0.58M0.53M0.47M1.05M0.55M0.55M0.44M0.47M0.44M0.38M0.54M0.90M0.65M0.70M1.39M1.39M1.37M2.83M1.23M1.39M3.21M3.25M3.31M3.30M2.86M3.21M3.14M2.96M2.79M2.80M2.87M2.82M2.76M3.03M3.06M3.12M2.73M2.37M2.24M2.30M2.96M2.89M2.75M2.62M2.98M2.80M2.69M2.51M2.87M2.81M2.77M2.65M2.56M2.49M2.40M2.46M2.41M2.65M2.66M2.69M
Common Equity -0.01M-0.03M365.00-0.74M1.37M1.20M-0.92M-0.88M-1.32M-1.30M-1.19M-1.36M-1.58M-1.58M-1.47M-1.56M-1.89M-1.97M-1.76M-1.91M-2.33M-2.54M-2.23M-2.38M-2.53M-2.70M-2.19M-2.07M-2.19M-2.38M-2.22M-2.10M-2.15M-2.15M-1.95M-1.84M-2.15M-2.19M-1.93M-2.08M-1.27M-0.94M0.55M1.02M1.32M1.55M1.73M2.19M1.96M2.46M3.17M3.48M3.21M3.08M3.12M3.03M2.83M2.63M2.83M2.75M2.42M2.30M1.54M
Shareholder's Equity -0.02M-0.53M-0.69M-0.41M-0.74M-0.98M-1.28M1.94M1.37M1.20M-0.92M-0.88M-1.32M-1.30M-1.19M-1.36M-1.58M-1.58M-1.47M-1.56M-1.89M-1.97M-1.76M-1.91M-2.33M-2.54M-2.23M-2.38M-2.53M-2.70M-2.19M-2.07M-2.19M-2.38M-2.22M-2.10M-2.15M-2.15M-1.95M-1.84M-2.15M-2.19M-1.93M-2.08M-1.27M-0.94M0.55M1.02M1.32M1.55M1.73M2.19M1.96M2.46M3.17M3.48M3.21M3.08M3.12M3.03M2.83M2.63M2.83M2.75M2.42M2.30M1.54M
Liabilities and Shareholders Equity 0.02M4.09M365.00M2.90M3.04M3.15M2.98M3.81M7.65M6.89M6.64M4.22M3.68M3.20M3.20M3.79M3.35M3.17M3.10M3.72M3.38M3.31M3.34M3.69M3.42M3.27M3.54M3.89M3.77M3.75M3.65M4.35M3.59M3.88M3.54M3.76M3.39M3.71M3.54M4.04M3.81M4.09M4.48M4.76M4.12M5.45M5.30M8.52M9.91M10.25M10.23M10.02M10.83M10.38M10.96M11.22M11.67M10.61M10.55M9.97M9.62M9.13M8.81M9.49M9.08M8.76M8.82M11.14M
Retained Earnings -0.02M-5.31M-0.22M-5.98M-5.96M-6.18M-6.42M-6.78M-6.68M-6.98M-7.15M-7.14M-7.14M-7.76M-7.75M-7.65M-7.83M-8.05M-8.07M-7.98M-8.08M-8.42M-8.51M-8.31M-8.48M-8.90M-9.12M-8.90M-9.05M-9.21M-9.39M-8.99M-8.88M-9.01M-9.20M-9.05M-8.93M-8.86M-9.00M-8.80M-8.70M-9.02M-9.06M-8.80M-8.95M-8.16M-7.83M-6.36M-5.89M-5.59M-5.37M-5.20M-4.75M-4.99M-4.50M-3.80M-3.51M-3.79M-3.92M-3.89M-3.98M-4.19M-4.40M-4.21M-4.29M-4.64M-4.77M-5.53M
Preferred Shares 430.00430.00430.00430.00430.00430.00430.00430.00430.00430.00430.00430.00430.00430.00430.00430.00430.00430.00430.00430.00430.000.77M
Treasury Shares 2.57M2.15M3.33M3.33M2.86M