STOCK TITAN

Grand Riv Comm Inc Financials

GNRV
Source SEC Filings (10-K/10-Q) Data as of Jun 30, 2012 Currency USD FYE December

This page shows Grand Riv Comm Inc (GNRV) financial statements, including the income statement, balance sheet, cash flow statement, and key financial ratios. View 2 years of annual fundamentals and quarterly data, with year-over-year growth rates and compound annual growth rates (CAGR). All figures are derived from SEC filings (10-K and 10-Q reports).

Rhea AI GNRV FY2011

Grand River’s balance sheet expanded faster than its operations, creating a more creditor-funded business even as reported losses improved.

Revenue nearly doubled and operating cash burn narrowed to -$185K, but the capital structure moved the other way: debt-to-equity climbed to 6.7x. With interest expense at $716K, much of the remaining loss looked tied to financing the business, not just to weak asset productivity.

With total assets at $79.6M and revenue at only $2.9M, the key question is not gross margin but whether the asset base is earning enough to support itself. That makes the smaller net loss less important than balance-sheet efficiency, because the company still had not turned a very large asset base into positive returns.

Free cash flow was still negative at -$317K, yet capex was only $132K, so most cash use came from day-to-day operations rather than expansion spending. Cash on hand increased, but because equity slipped while liabilities grew, the business became more financed by creditors than by accumulated owner capital.

[ NOT FINANCIAL ADVICE ]

Financial Health Signals

Financial health score pending refresh

We are recalculating Grand Riv Comm Inc's peer-relative financial health score against the latest fiscal year. It will appear here once the refresh completes. The signals and metrics below are current.

Piotroski F-Score Partial
4/6

Grand Riv Comm Inc passes 4 of 6 computable financial strength tests (3 of the nine could not be computed from available data). 2 of 4 profitability signals pass, all 1 leverage/liquidity signals pass, both operating efficiency signals pass.

Earnings Quality Low Quality
0.24x

For every $1 of reported earnings, Grand Riv Comm Inc generates $0.24 in operating cash flow (-$185K OCF vs -$765K net income). This low ratio suggests earnings are primarily driven by accounting accruals rather than cash generation, which may not be sustainable.

Key Financial Metrics

Export CSV

Earnings & Revenue

Revenue
$2.9M
YoY+73.2%

Grand Riv Comm Inc generated $2.9M in revenue in fiscal year 2011. This represents an increase of 73.2% from the prior year.

EBITDA
N/A
Net Income
-$765K
YoY+43.8%

Grand Riv Comm Inc reported -$765K in net income in fiscal year 2011. This represents an increase of 43.8% from the prior year.

EPS (Diluted)
$-0.45
YoY+43.8%

Grand Riv Comm Inc earned $-0.45 per diluted share (EPS) in fiscal year 2011. This represents an increase of 43.8% from the prior year.

Cash & Balance Sheet

Free Cash Flow
-$317K
YoY+49.2%

Grand Riv Comm Inc generated -$317K in free cash flow in fiscal year 2011, representing cash available after capex. This represents an increase of 49.2% from the prior year.

Cash & Debt
$6.9M
YoY+55.9%

Grand Riv Comm Inc held $6.9M in cash against $0 in long-term debt as of fiscal year 2011.

Dividends Per Share
N/A
Shares Outstanding
2M
YoY+0.0%

Grand Riv Comm Inc had 2M shares outstanding in fiscal year 2011. This represents an increase of 0.0% from the prior year.

Margins & Returns

Gross Margin
N/A
Operating Margin
N/A
Net Margin
-26.6%
YoY+55.5pp

Grand Riv Comm Inc's net profit margin was -26.6% in fiscal year 2011, showing the share of revenue converted to profit. This is up 55.5 percentage points from the prior year.

Return on Equity
-7.4%
YoY+5.0pp

Grand Riv Comm Inc's ROE was -7.4% in fiscal year 2011, measuring profit generated per dollar of shareholder equity. This is up 5.0 percentage points from the prior year.

Capital Allocation

R&D Spending
N/A
Share Buybacks
N/A
Capital Expenditures
$132K
YoY+1100.0%

Grand Riv Comm Inc invested $132K in capex in fiscal year 2011, funding long-term assets and infrastructure. This represents an increase of 1100.0% from the prior year.

GNRV Income Statement

Metric Q2'12 Q1'12 Q4'11 Q3'11 Q2'11 Q1'11 Q4'10 Q3'10
Revenue $950K+5.9% $897K+3.9% $864K+21.4% $711K+6.0% $671K+7.2% $626K N/A $481K
Cost of Revenue N/A N/A N/A N/A N/A N/A N/A N/A
Gross Profit N/A N/A N/A N/A N/A N/A N/A N/A
R&D Expenses N/A N/A N/A N/A N/A N/A N/A N/A
SG&A Expenses $684K+26.9% $539K+13.2% $476K+11.6% $427K+15.0% $371K+8.5% $342K N/A $349K
Operating Income N/A N/A N/A N/A N/A N/A N/A N/A
Interest Expense $194K+1.6% $191K+0.6% $190K+2.0% $186K+5.2% $177K+8.6% $163K N/A $125K
Income Tax N/A N/A N/A N/A N/A N/A N/A N/A
Net Income -$336K-145.3% -$137K+39.8% -$227K-4.5% -$218K-39.5% -$156K+4.9% -$164K N/A -$272K
EPS (Diluted) N/A N/A N/A N/A N/A N/A N/A N/A

GNRV Balance Sheet

Metric Q2'12 Q1'12 Q4'11 Q3'11 Q2'11 Q1'11 Q4'10 Q3'10
Total Assets $89.4M+12.3% $79.6M0.0% $79.6M+11.2% $71.6M+10.3% $64.9M N/A $51.8M N/A
Current Assets N/A N/A N/A N/A N/A N/A N/A N/A
Cash & Equivalents $5.8M+98.5% $2.9M-58.0% $6.9M-40.3% $11.6M+11.9% $10.4M+64.8% $6.3M+41.7% $4.4M-4.2% $4.6M
Inventory N/A N/A N/A N/A N/A N/A N/A N/A
Accounts Receivable N/A N/A N/A N/A N/A N/A N/A N/A
Goodwill N/A N/A N/A N/A N/A N/A N/A N/A
Total Liabilities $79.5M+14.6% $69.4M+0.2% $69.3M+13.5% $61.0M+12.7% $54.1M N/A $40.8M N/A
Current Liabilities N/A N/A N/A N/A N/A N/A N/A N/A
Long-Term Debt N/A N/A N/A N/A N/A N/A N/A N/A
Total Equity $9.9M-3.1% $10.2M-1.5% $10.4M-2.1% $10.6M-1.7% $10.8M-1.0% $10.9M-1.3% $11.0M-2.3% $11.3M
Retained Earnings -$5.7M-6.3% -$5.4M-2.6% -$5.2M-4.5% -$5.0M-4.5% -$4.8M N/A -$4.5M N/A

GNRV Cash Flow Statement

Metric Q2'12 Q1'12 Q4'11 Q3'11 Q2'11 Q1'11 Q4'10 Q3'10
Operating Cash Flow -$1.1M-929.4% -$109K-93.5% -$56K+90.0% -$562K-229.4% $434K+43500.0% -$1K+99.6% -$251K-208.6% $231K
Capital Expenditures $21K-77.7% $94K+20.7% $78K+307.9% $19K+19.4% $16K-15.8% $19K+404.2% $4K+201.9% $1K
Free Cash Flow -$1.1M-463.1% -$203K-51.2% -$134K+76.9% -$581K-238.9% $418K+2190.0% -$20K+92.1% -$254K-210.9% $229K
Investing Cash Flow -$6.0M-46.7% -$4.1M+68.0% -$12.8M-129.8% -$5.6M-88.8% -$3.0M+31.8% -$4.3M+42.7% -$7.6M-51.0% -$5.0M
Financing Cash Flow N/A N/A N/A N/A N/A N/A N/A N/A
Dividends Paid N/A N/A N/A N/A N/A N/A N/A N/A
Share Buybacks N/A N/A N/A N/A N/A N/A N/A N/A

GNRV Financial Ratios

Metric Q2'12 Q1'12 Q4'11 Q3'11 Q2'11 Q1'11 Q4'10 Q3'10
Gross Margin N/A N/A N/A N/A N/A N/A N/A N/A
Operating Margin N/A N/A N/A N/A N/A N/A N/A N/A
Net Margin -35.4%-20.1pp -15.3%+11.1pp -26.3%+4.3pp -30.6%-7.3pp -23.3%+2.9pp -26.2% N/A -56.5%
Return on Equity -3.4%-2.0pp -1.3%+0.9pp -2.2%-0.1pp -2.1%-0.6pp -1.5%+0.1pp -1.5% N/A -2.4%
Return on Assets -0.4%-0.2pp -0.2%+0.1pp -0.3%+0.0pp -0.3%-0.1pp -0.2% N/A N/A N/A
Current Ratio N/A N/A N/A N/A N/A N/A N/A N/A
Debt-to-Equity 8.04+1.2 6.80+0.1 6.68+0.9 5.76+0.7 5.02 N/A 3.70 N/A
FCF Margin -120.3%-97.7pp -22.6%-7.1pp -15.5%+66.1pp -81.6%-143.9pp 62.3%+65.5pp -3.2% N/A 47.7%

Similar Companies

Frequently Asked Questions

Grand Riv Comm Inc (GNRV) reported $2.9M in total revenue for fiscal year 2011. This represents a 73.2% change compared to the previous fiscal year. Revenue measures the total income earned from the company's primary business operations before any expenses are deducted.

Grand Riv Comm Inc (GNRV) revenue grew by 73.2% year-over-year, from $1.7M to $2.9M in fiscal year 2011.

No, Grand Riv Comm Inc (GNRV) reported a net income of -$765K in fiscal year 2011, with a net profit margin of -26.6%.

Grand Riv Comm Inc (GNRV) reported diluted earnings per share of $-0.45 for fiscal year 2011. This represents a 43.8% change compared to the previous fiscal year. EPS represents the portion of a company's net income allocated to each outstanding share of common stock and is widely used to evaluate profitability on a per-share basis.

Grand Riv Comm Inc (GNRV) had a net profit margin of -26.6% in fiscal year 2011, representing the share of revenue converted into profit after all expenses.

Grand Riv Comm Inc (GNRV) has a return on equity of -7.4% for fiscal year 2011, measuring how efficiently the company generates profit from shareholder equity.

Grand Riv Comm Inc (GNRV) generated -$317K in free cash flow during fiscal year 2011. This represents a 49.2% change compared to the previous fiscal year. Free cash flow represents the cash a company generates after accounting for capital expenditures, and is widely used to assess financial flexibility and shareholder value.

Grand Riv Comm Inc (GNRV) generated -$185K in operating cash flow during fiscal year 2011, representing cash generated from core business activities.

Grand Riv Comm Inc (GNRV) had $79.6M in total assets as of fiscal year 2011, including both current and long-term assets.

Grand Riv Comm Inc (GNRV) invested $132K in capital expenditures during fiscal year 2011, funding long-term assets and infrastructure.

Grand Riv Comm Inc (GNRV) had 2M shares outstanding as of fiscal year 2011.

Grand Riv Comm Inc (GNRV) had a debt-to-equity ratio of 6.68 as of fiscal year 2011, measuring the company's financial leverage by comparing total debt to shareholder equity.

Grand Riv Comm Inc (GNRV) had a return on assets of -1.0% for fiscal year 2011, measuring how efficiently the company uses its assets to generate profit.

Based on fiscal year 2011 data, Grand Riv Comm Inc (GNRV) had $6.9M in cash against an annual operating cash burn of $185K. This gives an estimated cash runway of approximately 449 months at the current burn rate. Cash runway measures how long a company can continue operating before running out of cash, assuming no additional funding.

Grand Riv Comm Inc (GNRV) has a Piotroski F-Score of 4 out of 6 computable signals; 3 of the nine could not be computed from available data, so the full-scale strength rating is not shown. The F-Score evaluates nine binary signals across profitability (positive ROA, positive cash flow, improving ROA, earnings quality), leverage (decreasing debt, improving liquidity, no share dilution), and operating efficiency (improving gross margin, improving asset turnover). Scores of 7 to 9 indicate strong and improving fundamentals. Learn more in our complete guide to financial health indicators.

Grand Riv Comm Inc (GNRV) has an earnings quality ratio of 0.24x, considered low quality (accrual-driven). This ratio compares operating cash flow to net income. A ratio above 1.0x means the company generates more cash than its reported earnings, indicating sustainable, cash-backed profits. Ratios below 1.0x suggest earnings rely on accounting accruals rather than actual cash generation. Learn more in our complete guide to financial health indicators.

Back to top