Prime Meridian Holding Company

PMHG

PMHGPrime Meridian Holding Company US flag

Other OTC

58.00

USD

- -

195.72MMarket Cap

Income Statement (USD)

API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Sales/Revenue/Turnover	7	8	10	12	13	15	17	21	25	30	31
+ Sales & Services Revenue	7	8	10	12	13	15	17	21	25	30	31
- Cost of Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cost of Goods & Services	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Profit	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Operating Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Selling, General & Admin	3	4	4	5	5	6	7	8	9	11	12
+ Research & Development	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	-3	-4	-4	-5	-5	-6	-7	-8	-9	-11	-12
Operating Income (Loss)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Non-Operating (Income) Loss	-2	-2	-3	-3	-5	-5	-5	-6	-11	-13	-11
+ Interest Expense, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest Expense	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Interest Income	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	-2	-2	-3	-3	-5	-5	-5	-6	-11	-13	-11
Pretax Income	2	2	3	3	5	5	5	6	11	13	11
- Income Tax Expense (Benefit)	1	1	1	1	2	1	1	1	3	3	3
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	1	1	2	2	3	4	4	4	8	10	9
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	1	1	2	2	3	4	4	4	8	10	9
- Minority Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income, GAAP	1	1	2	2	3	4	4	4	8	10	9
- Preferred Dividends	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	1	1	2	2	3	4	4	4	8	10	9
EBIT	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
EBITDA	- -	- -	- -	1	1	1	1	1	1	1	1
EBITDA Margin (%)	5.05	4.9	4.63	4.56	4.02	3.45	3.82	3.2	2.73	2.28	2.32
EBITA	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Gross Margin (%)	100	100	100	100	100	100	100	100	100	100	100
Operating Margin (%)	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Profit Margin (%)	16.13	12.32	17.67	19.18	21.8	26.8	20.9	21.68	33.62	32.38	27.87
Sales per Employee	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	0.05	0.05	0.1	0.12	0.12	0.14	0.18	0.22
Depreciation Expense	- -	- -	- -	1	1	1	1	1	1	1	1
Basic Weighted Avg Shares	2	2	2	2	3	3	3	3	3	3	3
Basic EPS, GAAP	0.59	0.52	0.88	1.12	1.04	1.29	1.12	1.42	2.67	3.07	2.71
Basic EPS from Cont Ops	0.59	0.52	0.88	1.12	1.04	1.29	1.12	1.42	2.67	3.07	2.71
Diluted Weighted Avg Shares	2	2	2	2	3	3	3	3	3	3	3
Diluted EPS, GAAP	0.59	0.52	0.87	1.11	1.04	1.29	1.12	1.42	2.66	3.03	2.68
Diluted EPS from Cont Ops	0.59	0.52	0.87	1.11	1.04	1.29	1.12	1.42	2.66	3.03	2.68

Balance Sheet (USD)

API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Current Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash, Cash Equivalents & STI	78	46	42	43	62	59	112	108	253	150	138
+ Cash & Cash Equivalents	34	4	4	10	12	13	50	46	180	21	14
+ ST Investments	44	42	38	33	50	45	61	62	74	129	124
+ Accounts & Notes Receiv	1	1	1	1	1	1	1	2	2	2	3
+ Accounts Receivable, Net	1	1	1	1	1	1	1	2	2	2	3
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Assets	-79	-47	-43	-44	-63	-60	-113	-110	-255	-152	-141
+ Misc ST Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Property, Plant & Equip, Net	4	4	4	5	5	5	11	12	11	11	10
+ Property, Plant & Equip	5	5	6	8	8	8	16	17	17	17	17
- Accumulated Depreciation	1	2	2	3	3	4	4	5	6	6	7
+ LT Investments & Receivables	44	42	38	33	50	45	61	62	74	141	136
+ LT Investments	44	42	38	33	50	45	61	62	74	141	136
+ LT Receivables	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other LT Assets	-48	-46	-42	-38	-55	-50	-73	-74	-85	-152	-147
+ Total Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Goodwill	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	-48	-46	-42	-38	-55	-50	-73	-74	-85	-152	-147
Total Assets	206	210	244	304	347	402	501	647	841	815	855
+ Payables & Accruals	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accounts Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Accrued Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ ST Debt	1	- -	1	1	1	1	1	1	1	4	2
+ ST Borrowings	1	- -	1	1	1	1	1	1	1	4	2
+ ST Finance Leases	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other ST Liabilities	-1	- -	-1	-1	-1	-1	-1	-1	-1	-4	-2
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	-1	- -	-1	-1	-1	-1	-1	-1	-1	-4	-2
Total Current Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ LT Debt	6	3	- -	- -	- -	- -	4	4	7	7	18
+ LT Borrowings	6	3	- -	- -	- -	- -	- -	- -	4	4	15
+ LT Finance Leases	- -	- -	- -	- -	- -	- -	4	4	3	3	3
+ Other LT Liabilities	-6	-3	- -	- -	- -	- -	-4	-4	-7	-7	-18
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	-6	-3	- -	- -	- -	- -	-4	-4	-7	-7	-18
Total Noncurrent Liabilities	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Liabilities	190	187	219	277	300	351	445	587	774	748	775
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	15	20	20	21	38	38	39	39	39	40	41
+ Common Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Additional Paid in Capital	15	20	20	21	38	38	39	39	39	40	41
- Treasury Stock	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Retained Earnings	2	3	4	7	9	13	16	20	28	37	47
+ Other Equity	- -	- -	- -	- -	- -	-1	- -	1	- -	-10	-8
Equity Before Minority Interest	16	23	25	27	47	51	56	60	67	67	80
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Total Equity	16	23	25	27	47	51	56	60	67	67	80
Total Liabilities & Equity	206	210	244	304	347	402	501	647	841	815	855
Shares Outstanding	2	2	2	2	3	3	3	3	3	3	3
Number of Employees	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	- -	- -	- -	- -	- -	4	4	3	3	3
Net Debt	-28	-1	-3	-10	-11	-12	-50	-45	-175	-12	4
Net Debt to Equity	-169.09	-3.84	-12.14	-35.34	-23.64	-24.45	-89.25	-75.21	-260.76	-18.14	4.77
Tangible Common Equity Ratio	7.92	10.87	10.22	8.91	13.53	12.65	11.15	9.31	7.97	8.23	9.36
Current Ratio	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash Conversion Cycle	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -

Cash Flow Statement (USD)

API ChatGPT

	2013 Y	2014 Y	2015 Y	2016 Y	2017 Y	2018 Y	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2013	12/31/2014	12/31/2015	12/31/2016	12/31/2017	12/31/2018	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

+ Net Income	1	1	2	2	3	4	4	4	8	10	9
+ Depreciation & Amortization	- -	- -	- -	1	1	1	1	1	1	1	1
+ Non-Cash Items	1	-1	- -	- -	-2	2	- -	-5	-1	5	3
+ Stock-Based Compensation	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	1	-1	- -	- -	-2	2	- -	-5	-1	5	3
+ Chg in Non-Cash Work Cap	- -	- -	- -	- -	- -	- -	- -	- -	1	3	-2
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -	- -	- -	- -	-1	- -	-1	-1
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Other	- -	- -	- -	- -	- -	- -	- -	1	- -	3	-1
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	2	- -	2	3	2	7	4	- -	9	18	11
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	-1	- -	-1	-1	- -	- -	-4	-1	- -	-1	- -
+ Acq of Fixed Prod Assets	-1	- -	-1	-1	- -	- -	-4	-1	- -	-1	- -
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	5	- -	- -	17	- -	1	-1	- -	- -	- -
+ Increase in Capital Stock	- -	5	- -	- -	17	- -	1	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -	- -	-1	- -	- -	- -
+ Net Change in LT Investment	-2	2	4	4	-17	4	-15	1	-14	-81	8
+ Dec in LT Investment	10	14	17	18	6	6	18	21	24	10	9
+ Inc in LT Investment	-12	-12	-13	-13	-24	-2	-34	-20	-38	-91	-1
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	-28	-31	-35	-36	-28	-45	-49	-145	-16	-99	-57
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	-31	-30	-32	-33	-45	-42	-68	-146	-30	-180	-49
+ Dividends Paid	- -	- -	- -	- -	- -	- -	- -	- -	- -	-1	-1
+ Net Cash From Debt	- -	-3	-3	- -	- -	- -	- -	- -	- -	1	11
+ Cash From Debt	- -	- -	- -	- -	- -	- -	- -	- -	- -	1	15
+ Repayments of Debt	- -	-3	-3	- -	- -	- -	- -	- -	- -	- -	-4
+ Other Financing Activities	37	1	34	58	23	51	90	141	186	-31	17
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	37	3	31	58	40	51	91	140	185	-31	28
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Net Changes in Cash	8	-27	1	28	-4	16	27	-6	164	-194	-11
EBITDA	- -	- -	- -	1	1	1	1	1	1	1	1
EBITDA Margin (%)	5.05	4.9	4.63	4.56	4.02	3.45	3.82	3.2	2.73	2.28	2.32
Free Cash Flow	1	- -	1	2	1	6	1	-1	9	17	10
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -	- -
Free Cash Flow to Firm	1	- -	1	2	1	6	1	-1	9	17	10
Free Cash Flow to Equity	- -	-3	-2	2	1	6	1	-1	9	18	21
Free Cash Flow per Basic Share	0.71	0.11	0.49	0.86	0.44	2	0.2	-0.34	2.88	5.34	3.23
Price/Free Cash Flow	- -	- -	7.9	6.67	27.97	7.99	7.68	43	8.82	4.24	7.06
Cash Flow to Net Income	1.79	0.41	1.21	1.33	0.59	1.63	1.24	0.02	1.13	1.82	1.21
Capital Expenditures	-1	- -	-1	-1	- -	- -	-4	-1	- -	-1	- -