This page shows Marijuana Inc. (MAJI) financial statements, including the income statement, balance sheet, cash flow statement, and key financial ratios. View 6 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).
Financial Health Signals
For every $1 of reported earnings, Marijuana Inc. generates $0.39 in operating cash flow (-$170K OCF vs -$436K net income). This low ratio suggests earnings are primarily driven by accounting accruals rather than cash generation, which may not be sustainable.
Marijuana Inc. earns $-997.6 in operating income for every $1 of interest expense (-$468K vs $469). This narrow margin raises concern about the company's ability to service its debt if operating income declines.
Key Financial Metrics
Earnings & Revenue
Marijuana Inc. generated $0 in revenue in fiscal year 2020.
Marijuana Inc. reported -$436K in net income in fiscal year 2020. This represents a decrease of 248.3% from the prior year.
Cash & Balance Sheet
Marijuana Inc. held $0 in cash against $0 in long-term debt as of fiscal year 2020.
Marijuana Inc. had 250M shares outstanding in fiscal year 2020. This represents an increase of 0.0% from the prior year.
Margins & Returns
Capital Allocation
MAJI Income Statement
| Metric | Q1'21 | Q4'20 | Q3'20 | Q2'20 | Q1'20 | Q4'19 | Q3'19 | Q2'19 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $0 | N/A | $0 | $0 | $0 | N/A | $0 | $0 |
| Cost of Revenue | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $0 |
| Gross Profit | N/A | N/A | N/A | N/A | N/A | N/A | N/A | $0 |
| R&D Expenses | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| SG&A Expenses | $63K | N/A | $243K+689.1% | $31K+15.0% | $27K | N/A | $27K-4.7% | $28K |
| Operating Income | -$63K | N/A | -$243K-689.1% | -$31K-15.0% | -$27K | N/A | -$27K+4.7% | -$28K |
| Interest Expense | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Income Tax | N/A | N/A | $0 | $0 | N/A | N/A | $0 | $0 |
| Net Income | -$77K | N/A | -$243K-689.1% | -$31K-649.4% | $6K | N/A | -$27K+4.7% | -$28K |
| EPS (Diluted) | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
MAJI Balance Sheet
| Metric | Q1'21 | Q4'20 | Q3'20 | Q2'20 | Q1'20 | Q4'19 | Q3'19 | Q2'19 |
|---|---|---|---|---|---|---|---|---|
| Total Assets | $1K-98.3% | $58K | $0 | $0 | $0 | $0-100.0% | $25+78.6% | $14 |
| Current Assets | $1K-98.3% | $58K | $0 | $0 | $0 | $0-100.0% | $25+78.6% | $14 |
| Cash & Equivalents | $0 | $0 | $0 | $0 | $0 | $0-100.0% | $25+78.6% | $14 |
| 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 | $464K+4.4% | $445K+103.4% | $219K+423.9% | $42K+280.9% | $11K-94.9% | $214K+25.2% | $171K+18.6% | $144K |
| Current Liabilities | $464K+4.4% | $445K+103.4% | $219K+423.9% | $42K+280.9% | $11K-94.9% | $214K+25.2% | $171K+18.6% | $144K |
| Long-Term Debt | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Total Equity | -$463K-19.9% | -$387K-76.8% | -$219K-423.9% | -$42K-280.9% | -$11K+94.9% | -$214K-25.3% | -$171K-18.6% | -$144K |
| Retained Earnings | -$9.2M-0.8% | -$9.1M-1.9% | -$8.9M-2.8% | -$8.7M-0.4% | -$8.6M+0.1% | -$8.6M-0.5% | -$8.6M-0.3% | -$8.6M |
MAJI Cash Flow Statement
| Metric | Q1'21 | Q4'20 | Q3'20 | Q2'20 | Q1'20 | Q4'19 | Q3'19 | Q2'19 |
|---|---|---|---|---|---|---|---|---|
| Operating Cash Flow | -$61K-208.2% | $57K+167.1% | -$84K-229.6% | -$26K+78.0% | -$116K-7155.1% | -$2K+73.8% | -$6K-1788.6% | -$324 |
| Capital Expenditures | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Free Cash Flow | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Investing Cash Flow | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Financing Cash Flow | $61K+208.2% | -$57K-167.1% | $84K+229.6% | $26K-78.0% | $116K+7270.1% | $2K-74.3% | $6K | $0 |
| 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 |
MAJI Financial Ratios
| Metric | Q1'21 | Q4'20 | Q3'20 | Q2'20 | Q1'20 | Q4'19 | Q3'19 | Q2'19 |
|---|---|---|---|---|---|---|---|---|
| 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 | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Return on Equity | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
| Return on Assets | -7674.2% | N/A | N/A | N/A | N/A | N/A | -107116.0%+93512.6pp | -200628.6% |
| Current Ratio | 0.00-0.1 | 0.13+0.1 | 0.000.0 | 0.000.0 | 0.000.0 | 0.000.0 | 0.000.0 | 0.00 |
| Debt-to-Equity | -1.00+0.1 | -1.15-0.2 | -1.000.0 | -1.000.0 | -1.000.0 | -1.000.0 | -1.000.0 | -1.00 |
| FCF Margin | N/A | N/A | N/A | N/A | N/A | N/A | N/A | N/A |
Note: Shareholder equity is negative (-$463K), which causes debt-to-equity and return on equity ratios to appear negative or not meaningful. This can occur from accumulated losses or large share buyback programs.
Note: The current ratio is below 1.0 (0.00), indicating current liabilities exceed current assets, which may suggest potential short-term liquidity concerns.
Similar Companies
Frequently Asked Questions
What is Marijuana Inc.'s annual revenue?
Marijuana Inc. (MAJI) reported $0 in total revenue for fiscal year 2020. Revenue measures the total income earned from the company's primary business operations before any expenses are deducted.
Is Marijuana Inc. profitable?
No, Marijuana Inc. (MAJI) reported a net income of -$436K in fiscal year 2020.
What is Marijuana Inc.'s operating cash flow?
Marijuana Inc. (MAJI) generated -$170K in operating cash flow during fiscal year 2020, representing cash generated from core business activities.
What are Marijuana Inc.'s total assets?
Marijuana Inc. (MAJI) had $1K in total assets as of fiscal year 2020, including both current and long-term assets.
What is Marijuana Inc.'s current ratio?
Marijuana Inc. (MAJI) had a current ratio of 0.00 as of fiscal year 2020, which is below 1.0, which may suggest potential liquidity concerns.
What is Marijuana Inc.'s debt-to-equity ratio?
Marijuana Inc. (MAJI) had a debt-to-equity ratio of -1.00 as of fiscal year 2020, measuring the company's financial leverage by comparing total debt to shareholder equity.
What is Marijuana Inc.'s return on assets (ROA)?
Marijuana Inc. (MAJI) had a return on assets of -43595.0% for fiscal year 2020, measuring how efficiently the company uses its assets to generate profit.
What is Marijuana Inc.'s cash runway?
Based on fiscal year 2020 data, Marijuana Inc. (MAJI) had $0 in cash against an annual operating cash burn of $170K. This gives an estimated cash runway of approximately 0 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.
Why is Marijuana Inc.'s debt-to-equity ratio negative or unusual?
Marijuana Inc. (MAJI) has negative shareholder equity of -$463K as of fiscal year 2020, which causes the debt-to-equity ratio to appear negative or not meaningful. This can occur when accumulated losses exceed invested capital, or after large share buyback programs. Other solvency metrics like the current ratio or interest coverage may be more informative.
Are Marijuana Inc.'s earnings high quality?
Marijuana Inc. (MAJI) has an earnings quality ratio of 0.39x, 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.
Can Marijuana Inc. cover its interest payments?
Marijuana Inc. (MAJI) has an interest coverage ratio of -997.6x, meaning it can struggle to cover its interest obligations. This ratio divides operating income by interest expense. Ratios above 5x indicate strong debt-servicing ability, while ratios below 2x suggest the company may face difficulty meeting interest payments if earnings decline. Learn more in our complete guide to financial health indicators.