Quick10K

⚲

Ceres Orion

Filings

10-Q	2020-06-30	Filed 2020-08-11
10-Q	2020-03-31	Filed 2020-05-11
10-K	2019-12-31	Filed 2020-03-30
10-Q	2019-09-30	Filed 2019-11-07
10-Q	2019-06-30	Filed 2019-08-08
10-Q	2019-03-31	Filed 2019-05-09
10-K	2018-12-31	Filed 2019-03-26
10-Q	2018-09-30	Filed 2018-11-08
10-Q	2018-06-30	Filed 2018-08-09
10-Q	2018-03-31	Filed 2018-05-10
10-K	2017-12-31	Filed 2018-03-28
10-Q	2017-09-30	Filed 2017-11-13
10-Q	2017-06-30	Filed 2017-08-10
10-Q	2017-03-31	Filed 2017-05-11
10-K	2016-12-31	Filed 2017-03-28
10-Q	2016-09-30	Filed 2016-11-10
10-Q	2016-06-30	Filed 2016-08-11
10-Q	2016-03-31	Filed 2016-05-12
10-K	2015-12-31	Filed 2016-03-28
10-Q	2015-09-30	Filed 2015-11-12
10-Q	2015-06-30	Filed 2015-08-12
10-Q	2015-03-31	Filed 2015-05-13
10-K	2014-12-31	Filed 2015-03-30
10-Q	2014-09-30	Filed 2014-11-13
10-Q	2014-06-30	Filed 2014-08-13
10-Q	2014-03-31	Filed 2014-05-14
10-K	2013-12-31	Filed 2014-03-28
10-Q	2013-09-30	Filed 2013-11-14
10-Q	2013-06-30	Filed 2013-08-14
10-Q	2013-03-31	Filed 2013-05-20
10-K	2012-12-31	Filed 2013-03-27
10-Q	2012-09-30	Filed 2012-11-14
10-Q	2012-06-30	Filed 2012-08-14
10-Q	2012-03-31	Filed 2012-05-15
10-K	2011-12-31	Filed 2012-03-30
10-Q	2011-09-30	Filed 2011-11-14
10-Q	2011-06-30	Filed 2011-08-15
10-Q	2011-03-31	Filed 2011-05-16
10-K	2010-12-31	Filed 2011-03-31
10-Q	2010-09-30	Filed 2010-11-12
10-Q	2010-06-30	Filed 2010-08-16
10-Q	2010-03-31	Filed 2010-05-17
10-K	2009-12-31	Filed 2010-03-31

Reports

8-K	2020-09-30	Enter Agreement, Leave Agreement, Exhibits
8-K	2020-07-01	Enter Agreement, Exhibits
8-K	2020-02-01
8-K	2019-12-13
8-K	2019-09-01
8-K	2019-08-23
8-K	2019-08-01
8-K	2019-04-01
8-K	2019-03-06
8-K	2019-01-31
8-K	2018-10-31
8-K	2018-09-15
8-K	2018-04-01
8-K	2018-02-28
8-K	2018-01-26
8-K	2018-01-19

Ceres Orion Financials

OFFLP Metrics, Comps, Filings

Quarterly | Annual

Valuation ($BB)

Market Cap, Enterprise Value

Balance Sheet ($BB)

Assets, Equity

Income Statement ($BB Quarterly)

Revenue, G Profit, Net Income

Cash Flow ($BB Quarterly)

Ops, Inv, Fin


Comps ($MM TTM)	Market Cap	Gross Margin	EV/EBITDA	Ret on Assets	Assets	Liabilities	Revenue	G Profit	Net Income	EBITDA	EV
Madison Ventures (MDSV)			-0.3		0	1	0	0	-0	-0	0
Vericity (VERY)		0%	5.7	-1%	807	498	71	0	-11	-11	-65
Anvi Global Holdings (ANVI)			0.3	-162%	0	1	0	0	-0	-0	-0
Cardinal Ethanol (CARD)		0%	-3.1	-5%	138	25	261	0	-7	5	-15
Monitronics International (MTII)		54%	-3.7	-33%	1,457	1,089	428	230	-474	-262	965
ECCO Auto World (ECCO)		100%	0.9	-42%	0	0	0	0	-0	-0	-0
Protective Life (PL)		0%	-0.5	0%	119,751	110,460	5,736	0	384	545	-293
Everflow Eastern Partners (EEPL)		51%	-4.2	6%	42	22	6	3	2	3	-12
Reva Medical (RVA)		-33%	-0.3	154%	11	84	0	-0	16	23	-7
Heyu Biological Technology (HEYU)		44%	1.3	-33%	1	2	0	0	-0	-0	-0
Fellazo (FLLC)			14.7	-0%	0	0	0	0	-0	-0	-0
Medixall Group (MDXL)		0%	0.0	-381%	1	0	0	0	-2	-2	-0
Ultimate Products (ULPC)			0.0	-1,320%	0	0	0	0	-0	-0	-0
Bankguam (BKGMF)			-10.1	1%	1,952	1,791	0	0	12	19	-190
Morgan Stanley Smith Barney Spectrum Select (DWSF)			-1.3	14%	32	1	0	0	5	5	-6
Trine Acquisition (TRNE)			-0.2	1%	304	11	0	0	2	3	-1
Vaparia (VAPA)			0.1	-34%	0	1	0	0	-0	-0	-0
Peptide Technologies (PEPT)			0.0	-22%	0	1	0	0	-0	-0	-0
Scientific Energy (SCGY)			0.2	-253%	0	2	0	0	-0	-0	-0
Digital Brand Media & Marketing (DBMM)		10%	-1.5	-567%	0	4	0	0	-1	-1	1


Balance Sheet ($MM)	2011-06-30	2011-09-30	2011-12-31	2012-03-31	2012-06-30	2012-09-30	2012-12-31	2013-03-31	2013-06-30	2013-09-30	2013-12-31	2014-03-31	2014-06-30	2014-09-30	2014-12-31	2015-03-31	2015-06-30	2015-09-30	2015-12-31	2016-03-31	2016-06-30	2016-09-30	2016-12-31	2017-03-31	2017-06-30	2017-09-30	2017-12-31	2018-03-31	2018-06-30	2018-09-30	2018-12-31	2019-03-31	2019-06-30	2019-09-30
Cash	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0		0	0	0	0	0	66	60	43	21	18	7	0	29	28	31
Accounts Receivable
Inventory
PP&E
Assets	1,285	1,326	1,383	1,432	1,415	1,446	1,392	1,371	1,308	1,208	1,182	1,080	1,063	1,050	1,154	1,204	1,072	1,141	1,108	1,144	1,099	1,047	1,021	969	891	810	819	761	743	715	623	601	549	546
Accounts Payable
Long-Term Debt
Liabilities	30	23	26	28	23	21	32	36	28	38	66	32	27	23	43	35	14	12	18	27	23	16	24	26	31	20	39	19	14	13	44	35	19	14
Stockholders' Equity	1,255	1,303	1,357	1,404	1,392	1,425	1,360	1,335	1,280	1,170	1,116	1,047	1,036	1,027	1,111	1,169	1,058	1,129	1,091	1,117	1,076	1,031	998	942	860	790	799	742	729	702	606	566	530	532


Income Statement ($MM)	2011-06-30	2011-09-30	2011-12-31	2012-03-31	2012-06-30	2012-09-30	2012-12-31	2013-03-31	2013-06-30	2013-09-30	2013-12-31	2014-03-31	2014-06-30	2014-09-30	2014-12-31	2015-03-31	2015-06-30	2015-09-30	2015-12-31	2016-03-31	2016-06-30	2016-09-30	2016-12-31	2017-03-31	2017-06-30	2017-09-30	2017-12-31	2018-03-31	2018-06-30	2018-09-30	2018-12-31	2019-03-31	2019-06-30	2019-09-30
Revenue
Cost of Revenue
Gross Profit
R&D
SG&A		2	2	2	2	2	2	2	2	2	1	5	5	6	5	5	3	3				4	3	4	4
Tax
Net Income	-32	20	13	-3	-33	13	-46	-3	-28	-42	66	-15	73	25	101	59	-132	62	-16	50	17	-2	-1	8	4	5	-13	6	17	7		22	10	19


Cash Flow ($MM)	2011-06-30	2011-09-30	2011-12-31	2012-03-31	2012-06-30	2012-09-30	2012-12-31	2013-03-31	2013-06-30	2013-09-30	2013-12-31	2014-03-31	2014-06-30	2014-09-30	2014-12-31	2015-03-31	2015-06-30	2015-09-30	2015-12-31	2016-03-31	2016-06-30	2016-09-30	2016-12-31	2017-03-31	2017-06-30	2017-09-30	2017-12-31	2018-03-31	2018-06-30	2018-09-30	2018-12-31	2019-03-31	2019-06-30	2019-09-30
Cash Operating
Cash Investing
Cash Financing