MJ Harvest, Inc.

MJHI

MJHIMJ Harvest, Inc. US flag

Other OTC

0.00

USD

- -

9,107.00Market Cap

Income Statement (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	05/31/2019	05/31/2020	05/31/2021	05/31/2022

Sales/Revenue/Turnover	- -	- -	- -	- -
+ Sales & Services Revenue	- -	- -	- -	- -
- Cost of Revenue	- -	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -	- -
Gross Profit	- -	- -	- -	- -
+ Other Operating Income	- -	- -	- -	- -
- Operating Expenses	1	1	1	2
+ Selling, General & Admin	1	1	1	2
+ Research & Development	- -	- -	- -	- -
+ Other Operating Expense	- -	- -	- -	- -
Operating Income (Loss)	-1	-1	-1	-2
- Non-Operating (Income) Loss	- -	1	4	1
+ Interest Expense, Net	- -	- -	- -	1
+ Interest Expense	- -	- -	- -	1
- Interest Income	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	1	3	- -
Pretax Income	-1	-2	-5	-3
- Income Tax Expense (Benefit)	- -	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -
Income (Loss) from Cont Ops	-1	-2	-5	-3
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -
Income (Loss) Incl. MI	-1	-2	-5	-3
- Minority Interest	- -	- -	- -	- -
Net Income, GAAP	-1	-2	-5	-3
- Preferred Dividends	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -
Net Income Avail to Common, GAAP	-1	-2	-5	-3
EBIT	-1	-1	-1	-2
EBITDA	-1	-1	-1	-2
EBITDA Margin (%)	-1,065.62	-921.18	-1,111.5	-1,070.59
EBITA	-1	-1	-1	-2
Gross Margin (%)	66.15	86.47	54.64	-7.54
Operating Margin (%)	-1,071.38	-932.11	-1,148.69	-1,082.19
Profit Margin (%)	-1,324.46	-1,510.81	-5,511.92	-1,663.99
Sales per Employee	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -
Depreciation Expense	- -	- -	- -	- -
Basic Weighted Avg Shares	18	20	23	31
Basic EPS, GAAP	-0.05	-0.1	-0.21	-0.09
Basic EPS from Cont Ops	-0.05	-0.1	-0.21	-0.09
Diluted Weighted Avg Shares	18	20	23	31
Diluted EPS, GAAP	-0.05	-0.1	-0.21	-0.09
Diluted EPS from Cont Ops	-0.05	-0.1	-0.21	-0.09

Balance Sheet (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	05/31/2019	05/31/2020	05/31/2021	05/31/2022

Total Current Assets	- -	- -	- -	- -
+ Cash, Cash Equivalents & STI	- -	- -	- -	- -
+ Cash & Cash Equivalents	- -	- -	- -	- -
+ ST Investments	- -	- -	- -	- -
+ Accounts & Notes Receiv	- -	- -	- -	- -
+ Accounts Receivable, Net	- -	- -	- -	- -
+ Notes Receivable, Net	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -
+ Inventories	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -
+ Other ST Assets	- -	- -	- -	- -
+ Misc ST Assets	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -
Total Noncurrent Assets	- -	1	1	4
+ Property, Plant & Equip, Net	- -	- -	- -	- -
+ Property, Plant & Equip	- -	- -	- -	- -
- Accumulated Depreciation	- -	- -	- -	- -
+ LT Investments & Receivables	- -	- -	1	3
+ LT Investments	- -	- -	1	3
+ LT Receivables	- -	- -	- -	- -
+ Other LT Assets	- -	1	- -	- -
+ Total Intangible Assets	- -	- -	- -	- -
+ Goodwill	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	- -	- -
Total Assets	- -	1	1	4
+ Payables & Accruals	- -	- -	- -	1
+ Accounts Payable	- -	- -	- -	1
+ Accrued Taxes	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -
+ ST Debt	- -	- -	- -	- -
+ ST Borrowings	- -	- -	- -	- -
+ ST Finance Leases	- -	- -	- -	- -
+ Other ST Liabilities	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -
Total Current Liabilities	- -	- -	1	1
+ LT Debt	- -	- -	- -	- -
+ LT Borrowings	- -	- -	- -	- -
+ LT Finance Leases	- -	- -	- -	- -
+ Other LT Liabilities	1	1	1	2
+ Accrued Liabilities	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -
+ Misc LT Liabilities	1	1	1	2
Total Noncurrent Liabilities	1	1	1	2
Total Liabilities	1	1	2	3
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -
+ Share Capital & APIC	2	4	8	13
+ Common Stock	- -	- -	- -	- -
+ Additional Paid in Capital	2	4	8	13
- Treasury Stock	- -	- -	- -	- -
+ Retained Earnings	-2	-4	-9	-12
+ Other Equity	- -	- -	- -	- -
Equity Before Minority Interest	- -	- -	-1	1
+ Minority/Non Controlling Interest	- -	- -	- -	- -
Total Equity	- -	- -	-1	1
Total Liabilities & Equity	- -	1	1	4
Shares Outstanding	- -	23	25	34
Number of Employees	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -
Net Debt	- -	- -	- -	- -
Net Debt to Equity	3.14	7.76	-34.59	9.26
Tangible Common Equity Ratio	-580.11	-754.56	-67.73	16.42
Current Ratio	4.96	1.07	0.28	0.38
Cash Conversion Cycle	- -	3,017.39	-932.3	-139.19

Cash Flow Statement (USD)

API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y
As of date	05/31/2019	05/31/2020	05/31/2021	05/31/2022

+ Net Income	-1	-2	-5	-3
+ Depreciation & Amortization	- -	- -	- -	- -
+ Non-Cash Items	1	2	4	2
+ Stock-Based Compensation	- -	1	- -	1
+ Deferred Income Taxes	- -	- -	- -	- -
+ Asset Impairment Charge	- -	1	1	- -
+ Other Non-Cash Adj	- -	- -	4	1
+ Chg in Non-Cash Work Cap	- -	- -	- -	- -
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	- -	- -	- -
+ Inc (Dec) in Other	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -
Cash from Operating Activities	- -	- -	- -	-1
+ Change in Fixed & Intang	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	- -	- -	- -
+ Acq of Fixed Prod Assets	- -	- -	- -	- -
+ Acq of Intangible Assets	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	- -	- -	- -
+ Increase in Capital Stock	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	- -
+ Net Change in LT Investment	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -
+ Other Investing Activities	- -	- -	-1	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -
Cash from Investing Activities	- -	- -	-1	- -
+ Dividends Paid	- -	- -	- -	- -
+ Net Cash From Debt	- -	- -	2	2
+ Cash From Debt	- -	- -	2	3
+ Repayments of Debt	- -	- -	- -	-1
+ Other Financing Activities	- -	- -	-1	-1
+ Net Cash From Disc Ops	- -	- -	- -	- -
Cash from Financing Activities	- -	- -	1	1
Effect of Foreign Exchange Rates	- -	- -	- -	- -
Net Changes in Cash	- -	- -	- -	- -
EBITDA	-1	-1	-1	-2
EBITDA Margin (%)	-1,065.62	-921.18	-1,111.5	-1,070.59
Free Cash Flow	- -	- -	- -	-1
Net Cash Paid for Acquisitions	- -	- -	- -	- -
Free Cash Flow to Firm	- -	- -	- -	- -
Free Cash Flow to Equity	- -	- -	1	1
Free Cash Flow per Basic Share	-0.02	-0.01	-0.01	-0.02
Price/Free Cash Flow	-237.45	-59.53	-49.84	-10.38
Cash Flow to Net Income	0.44	0.14	0.05	0.25
Capital Expenditures	- -	- -	- -	- -