Company Quick10K Filing
BoxScore Brands
10-Q 2019-06-30 Filed 2019-11-21
10-Q 2019-03-31 Filed 2019-10-04
10-K 2018-12-31 Filed 2019-07-11
10-Q 2018-09-30 Filed 2018-11-14
10-Q 2018-06-30 Filed 2018-10-05
10-Q 2018-03-31 Filed 2018-10-05
10-K 2017-12-31 Filed 2018-09-04
10-Q 2017-09-30 Filed 2017-11-14
10-Q 2017-06-30 Filed 2017-08-14
10-Q 2017-03-31 Filed 2017-05-15
10-K 2016-12-31 Filed 2017-04-14
10-Q 2016-09-30 Filed 2016-11-14
10-Q 2016-06-30 Filed 2016-08-15
10-Q 2016-03-31 Filed 2016-05-23
10-K 2015-12-31 Filed 2016-04-28
10-Q 2015-09-30 Filed 2015-12-16
10-Q 2015-06-30 Filed 2015-09-04
10-Q 2015-03-31 Filed 2015-05-20
10-K 2014-12-31 Filed 2015-04-15
10-Q 2014-09-30 Filed 2014-11-18
10-Q 2014-06-30 Filed 2014-08-19
10-Q 2014-03-31 Filed 2014-05-20
10-K 2013-12-31 Filed 2014-04-15
10-Q 2013-09-30 Filed 2013-11-19
10-Q 2013-06-30 Filed 2013-08-14
10-Q 2013-03-31 Filed 2013-05-15
10-K 2012-12-31 Filed 2013-04-15
10-Q 2012-09-30 Filed 2012-11-14
10-Q 2012-06-30 Filed 2012-08-14
10-Q 2012-03-31 Filed 2012-05-14
10-K 2011-12-31 Filed 2012-03-30
10-Q 2011-09-30 Filed 2011-11-14
10-Q 2011-06-30 Filed 2011-08-12
10-Q 2011-03-31 Filed 2011-05-13
10-K 2010-12-31 Filed 2011-03-29
10-Q 2010-09-30 Filed 2010-11-12
8-K 2019-05-29 Sale of Shares, Exhibits
8-K 2019-04-29 Officers
8-K 2019-03-18 M&A, Sale of Shares, Officers, Exhibits
8-K 2019-03-01 Officers
8-K 2018-11-30 Officers, Exhibits
8-K 2018-02-26 Amend Bylaw, Exhibits

BoxScore Brands Financials

BOXS Metrics, Comps, Filings

Quarterly | Annual

Business

BoxScore Brands, Inc. (formerly U-Vend Inc.) (the “Company”) develops, markets and distributes various self-serve electronic kiosks and mall/airport co-branded islands throughout North America. The Company seeks to place its kiosks in high-traffic host locations such as big box stores, restaurants, malls, airports, casinos, universities, and colleges. Currently, the Company leases, owns and operates its kiosks, and intends in the future to also provide the kiosks, through a distributor relationship, to entrepreneurs wanting to own their own business.

The Company has made a strategic shift to enter into the alternative wellness industry and will distribute brands as well as look for opportunities to make acquisitions and develop proprietary brands in the space. The Company will initially focus on brands and products in the cannabidiol (“CBD”) and cannabis space. CBD is extracted from cannabis or hemp. The Company will begin by distributing brands through its wholesale distribution network and will use its existing assets in the vending space as well.

On March 18, 2019, the Company approved of an asset sale of certain assets of the legacy MiniMelts business and operation for $350,000 in cash, which was approved by a majority of shareholders. In 2018, MiniMelts sales accounted for approximately $1,100,000 in revenue. Part of the proceeds from the sale will be used to retire certain lease obligations as well as for general operating purposes.


Valuation ($MM)

Market Cap, Enterprise Value

Balance Sheet ($MM)

Assets, Equity

Income Statement ($MM Quarterly)

Revenue, G Profit, Net Income

Cash Flow ($MM Quarterly)

Ops, Inv, Fin

Comps ($'000 TTM) Market Cap Gross Margin EV/EBITDA Ret on Assets Assets Liabilities Revenue G Profit Net Income EBITDA EV
Stemcell Holdings (STMM) 113% -1.0 26% 12,033 6,023 7,314 8,235 3,099 4,927 -5,116
FCCC (FCCC) 1.5 -61% 92 3 0 0 -56 -56 -82
Tapinator (TAPM) 0% 0.1 -99% 1,783 952 4,323 0 -1,762 -1,762 -260
Nogales Resources (NLRT) 0% 1 188 0 0 0 0 -1
Golden Growers Cooperative (GGRO) -0% 0% 26,919 2,171 42,425 -45 0 0 -3,508
Northern Power Systems (NPS) 22% 0.4 -27% 8,927 13,901 18,317 4,050 -2,379 -1,701 -670
Twin River Worldwide (TRWH) 0% 4.0 4% 1,070,918 808,153 393,158 0 41,775 112,100 449,560
Bio-En (BENH) 0.1 -643% 10 149 0 0 -67 -67 -5
Southwest Iowa Renewable Energy (SIRE) -1% -47.3 -1% 140,863 51,558 216,993 -1,931 -1,170 -537 25,396
Texas Republic Capital (TRCC) 0% 8.9 -5% 26,315 14,988 931 0 -1,274 -1,274 -11,328
Fannie Mae (FNM) 28.1 0% 3,494,436,000 3,484,094,000 0 0 13,025,000 119,732,000 3,361,548,000
CBA Florida (CBAI) 43.6 -1% 14,544 598 0 0 -211 -261 -11,368
Pacific Gold & Royalty (PCFG) -7.1 0 3,799 0 -3 -238 -45 320
BoxScore Brands (BOXS) 33% -8.3 -540% 313 7,564 338 110 -1,690 -702 5,793
Quest Management (QUEST) 27% -0.3 129% 13 6 45 12 16 16 -5
Zhen Ding Resources (RBTK) 0.1 48,309,900% 0 0 -483 -68 -6
Hines Global REIT (HGRI) 0% 1.7 19% 2,010,946 999,520 205,149 0 388,366 421,651 715,767
Wadena (WDN) 0% 0.0 -2,344% 12 696 87 0 -281 -278 -5
Galera Therapeutics (GRTX) 1.3 -17% 79,758 52,298 0 0 -13,351 -12,433 -15,719
Chase General (CSGN) 26% -0.5 -2% 1,563 1,016 2,493 658 -32 13 -7

Balance Sheet ($'000)2011-06-302011-09-302011-12-312012-03-312012-06-302012-09-302012-12-312013-03-312013-06-302013-09-302013-12-312014-06-302014-09-302014-12-312015-03-312015-06-302015-09-302015-12-312016-03-312016-06-302016-09-302016-12-312017-03-312017-06-302017-09-302017-12-312018-03-312018-06-302018-09-302018-12-312019-03-312019-06-30
Cash100142112140173315314273456090140791995662674373881741824463140
Accounts Receivable31253128323051284141617171932362932124282600
Inventory1291261161151161102328294365434759631047696124110822783183465900
PP&E334140404044854696767207407099377507177391,028692633594550762711762322303
Assets4643953513383393322275143931981,6851,7161,9781,9192,0111,9552,0062,0142,0711,8371,7381,7351,7021,6549101,1631,4931,223941353313
Accounts Payable616795831221403910231735125163187172230270255325341401433447608630461577458449692259288
Long-Term Debt1122562,7403,5493,8124,0084,2195,0745,4095,793
Liabilities3344376026307808088196867036645272,3992,3162,9123,1953,1203,4873,7024,1494,1244,6735,0365,6046,1556,7867,1978,3226,4126,7537,5197,5117,564
Stockholders' Equity129-42-251-291-441-476-592-635-660-571-329-714-600-934-1,276-1,109-1,532-1,696-2,135-2,053-2,836-3,298-3,869-4,453-5,132-6,287-7,160-4,919-5,530-6,578-7,158-7,251
Income Statement ($'000)2011-06-302011-09-302011-12-312012-03-312012-06-302012-09-302012-12-312013-03-312013-06-302013-09-302013-12-312014-06-302014-09-302014-12-312015-03-312015-06-302015-09-302015-12-312016-03-312016-06-302016-09-302016-12-312017-03-312017-06-302017-09-302017-12-312018-03-312018-06-302018-09-302018-12-312019-03-312019-06-30
Revenue137139139136124121-380000968787125224275267294381415338330441409288458289500
Cost of Revenue577979726364-20000054517381135188137144179205186169221234152246164640
Gross Profit806060636456-18000028361444908813015020320915216122017591136212125-150
R&D
SG&A155204215122112119-1117610373594388546479505690624576681932784697793759616932995572176461
Tax00400-01002-259803-43-10
Net Income-79-179-216-70-52-75-122-63-102-101-110-575-286-551-491-322-619-619-488-570-954-596-631-344-699-1,187-9131,966-627-760-304
Cash Flow ($'000)2011-06-302011-09-302011-12-312012-03-312012-06-302012-09-302012-12-312013-03-312013-06-302013-09-302013-12-312014-06-302014-09-302014-12-312015-03-312015-06-302015-09-302015-12-312016-03-312016-06-302016-09-302016-12-312017-03-312017-06-302017-09-302017-12-312018-03-312018-06-302018-09-302018-12-312019-03-312019-06-30
Cash Operating-132-88-38-17-17-4-35-53-28-33-126-161-148-152-134-198-85-169-243-278-20325-13-335-187-344
Cash Investing-14-900740-49-68-40-9200-38-3-60-12-22-16-20-6-11-233500
Cash Financing59853817184030948214119212916516324862292159296230-3364355284-56