OTC : LVVV

LiveWire Ergogenics, Inc. — Financials

$0.0004 USD

$0 (0.0%)

Volume
0
Average Volume
356.69K
Market Capitalization
$761.59K
P/E Ratio
-0.49
Dividend Yield
0.00%
Price Target
Year High
$0.00
Year Low
$0.00
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.02
LVVV Financial Statements
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31
revenue 7835 304.12K 1.63M 1.94M 851.2K 580.32K 344.23K 35709 - 9071
costOfRevenue 25276 18957 39375 133.17K 149.65K 203.81K 147.2K 177.92K - 7998
grossProfit -17441 285.16K 1.59M 1.8M 701.55K 376.51K 197.02K -142K - 1073
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - - 841.88K 1.55M 7.92M 768.27K -
sellingAndMarketingExpenses - - - - - - 1.23M - - -
sellingGeneralAndAdministrativeExpenses 165K 165.75K 764.38K 1.16M 3.19M 841.88K 1.23M 7.92M 768.27K 19900
otherExpenses - - - - - - - - - -
operatingExpenses 165K 165.75K 764.38K 1.16M 3.19M 841.88K 1.23M 7.92M 768.27K 19900
costAndExpenses 190.28K 184.71K 803.76K 1.29M 3.34M 1.05M 1.38M 8.1M 768.27K 27898
netInterestIncome -356.28K -40688 101.59K 39393 -427K -633K - - - -
interestIncome - 183.81K 346.91K 288.64K 178.32K 33168 - 747.81K 474.45K -
interestExpense 356.28K 224.5K 245.32K 249.24K 605.21K 666.38K 1.05M - - 59457
depreciationAndAmortization 25276 18957 39375 133.17K 149.65K 163.81K 137.02K 117.87K 768.27K 1281
ebitda -157.16K 322.18K 1.22M 1.07M -2.68M -302K -515K -10.73M 41800 -17546
ebit -182.44K 303.22K 1.18M 933.37K -2.83M -465K -652K -10.84M -726K -18827
nonOperatingIncomeExcludingInterest - -183.81K -347K -289K 336.77K 3 -382K 2.78M -41800 -3
operatingIncome -182.44K 119.41K 829.99K 644.73K -2.49M -465K -1.04M -8.06M -768K -18830
totalOtherIncomeExpensesNet 120.22K -40688 91589 39393 -942K -1.16M -796.03K -3.53M -433K -59454
incomeBeforeTax -62218 78725 921.58K 684.12K -3.43M -1.62M -1.83M -11.59M -1.2M -78284
incomeTaxExpense - - - - - - 68970 -4 - -
netIncomeFromContinuingOperations -62218 78725 921.58K 684.12K -3.43M -1.62M -1.9M -11.59M -1.2M -78284
netIncomeFromDiscontinuedOperations -4.72M - - - - 39431 - - 1540 -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -4.78M 78725 921.58K 684.12K -3.43M -1.6M -1.78M -11.59M -1.2M -78284
netIncomeDeductions - - - - - - - - 1540 -
bottomLineNetIncome -4.78M 78725 921.58K 684.12K -3.43M -1.6M -1.78M -11.59M -1.2M -78284
eps -0.0 - 0.0 0.0 -0.0 -0.0 -0.0 -0.01 -0.0 -0.0
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31
cashAndCashEquivalents 1479 11265 27871 76383 199.95K 109.88K 53730 27948 112.9K 23459
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 1479 11265 27871 76383 199.95K 109.88K 53730 27948 112.9K 23459
netReceivables 242.06K 7.5M 7.24M 5.69M 3.59M 295.17K 420K - - -
accountsReceivables 242.06K 7.5M 7.24M 1.84M 937.59K 273.17K 60000 - - -
otherReceivables - - - 3.86M 2.65M 22000 360K - - -
inventory - - - - 2177 2177 - - - 27192
prepaids - - - - 62474 - 691.79K 20040 - -
otherCurrentAssets - - - - 30680 1.12M - - - 93287
totalCurrentAssets 243.54K 7.51M 7.27M 5.77M 3.89M 1.53M 1.17M 47988 112.9K 143.94K
propertyPlantEquipmentNet 164.7K 183.65K 196.29K 233.64K 361.36K 443.43K 619.21K 745.02K - 2178
goodwill - - - - - - - - - -
intangibleAssets - - - - 5450 - 602.97K 590K - -
goodwillAndIntangibleAssets - - - - 5450 - 602.97K 590K - -
longTermInvestments 1.85M 269K 269K 269K 269K 935.25K 935.25K 369K - -
taxAssets - - - - - - 602.37K - - -
otherNonCurrentAssets - - - - - - -602.37K - - -0.0
totalNonCurrentAssets 2.02M 452.66K 465.29K 502.64K 635.81K 1.38M 2.16M 1.7M - 2178.0
otherAssets - - - - - - - - - -
totalAssets 2.26M 7.96M 7.74M 6.27M 4.52M 2.91M 3.32M 1.75M 112.9K 146.12K
totalPayables 86158 1.35M 1.28M 1.05M 759.52K 724.08K 638.46K 349.65K 249.04K 223.8K
accountPayables 86158 1.35M 1.28M 1.05M 759.52K 724.08K 638.46K 349.65K 249.04K 223.8K
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt 3.05M 3.35M 3.34M 3.2M 2.85M 3.23M 2.43M 1.37M 736.09K 684.27K
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - 79342
otherCurrentLiabilities 640.04K - - - - 35761 39636 230.4K 147.5K 92672
totalCurrentLiabilities 3.78M 4.7M 4.62M 4.24M 3.61M 3.99M 3.1M 1.95M 1.13M 1.08M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - - - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 3.78M 4.7M 4.62M 4.24M 3.61M 3.99M 3.1M 1.95M 1.13M 1.08M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - 3
commonStock 190.4K 190.4K 186K 182.95K 173.97K 123.26K 119.35K 108.53K 68272 52712
retainedEarnings -31.34M -26.59M -26.66M -27.59M -28.27M -24.84M -23.37M -21.61M -10.02M -8.7M
additionalPaidInCapital 29.21M 29.21M 29.16M 29.03M 28.66M 23.55M 23.34M 21.31M 8.93M -
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31 2016-12-31
netIncome -62217 78725 921.58K 684.12K -109.52K -1.64M -1.58M -11.59M -1.2M -78284
depreciationAndAmortization 25276 18957 39375 133.17K 149.65K 163.81K 137.02K 117.87K - 1281
deferredIncomeTax - - - - - 5605 -406.01K - - -
stockBasedCompensation - - - - - 26 795.78 9857.35 599.5 -
changeInWorkingCapital 506.14K 17341 -459.12K -525.04K -322.68K 340.75K -667.58K 100.6K 46951 52667
accountsReceivables -220.06K -68817 -692.1K -896.48K -487.17K 62655 -420K - - -
inventory - - - - - - - - 27192 505
accountsPayables 86158 86158 232.98K 278.28K 169.49K 270.59K 288.82K 100.6K 46951 48752
otherWorkingCapital 640.04K - - 93154 -5000 7500 -536.39K -60.04 - 3410
otherNonCashItems -476.5K 9715 180.54K 104.13K -117.34K 1.49M 1.74M 10.65M 905.1K -23035
netCashProvidedByOperatingActivities -7309 124.74K 682.37K 396.37K -399.89K 356.16K -778.86K -861.86K -174.73K -676.0
investmentsInPropertyPlantAndEquipment - - - - -67323 -40822 -11200 -485.3K - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - -187.34K -857.4K -1.2M -863.19K -833.3K -579.23K -25000 - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - -53730 -125.0 - -
netCashProvidedByInvestingActivities - -187.34K -857.4K -1.2M -930.51K -874.12K -644.16K -510.3K - -
netDebtIssuance - -4000 33625 347.5K -454.52K 455.34K - 619.75K - -
longTermNetDebtIssuance - - - 347.5K -454.52K - - 619.75K - -
shortTermNetDebtIssuance - -4000 33625 - - 455.34K - - - -
netStockIssuance - 50000 - 337K 1.88M 172.5K - 727.5K - -
netCommonStockIssuance - 50000 - 337K 1.88M 172.5K - 727.5K - -
commonStockIssuance - 50000 - 337K 1.88M 172.5K 30000 727.5K 242.6K -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - 92888 - - - 1.4M -130K 287.6K -
netCashProvidedByFinancingActivities - 46000 126.51K 684.5K 1.42M 627.84K 1.4M 1.22M 287.6K -
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30
revenue 38500 - 7835 - - 97584 84718 121.82K 343.87K 547.84K
costOfRevenue 12094 6319 6319 6319 6319 6319 6319 6319 8410 6387
grossProfit 26406 -6319 1516 -6319 -6319 91265 78399 115.5K 335.46K 541.45K
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses - - - - - - - - - -
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 30000 30000 45000 45000 45000 6500 83958 75291 121.65K 294.02K
otherExpenses - - - - - - - - - -
operatingExpenses 30000 30000 45000 45000 45000 6500 83958 75291 121.65K 294.02K
costAndExpenses 42094 36319 51319 51319 51319 12819 90277 81610 130.06K 300.41K
netInterestIncome -89070 -89070 -89070 -89070 -89070 -105K 46818 17494 35357 24753
interestIncome - - - - - - 93898 89912 87524 89781
interestExpense 89070 89070 89070 89070 89070 105K 47080 72418 52167 65028
depreciationAndAmortization 6319 6319 6319 6319 6319 6319 6319 6319 8410 6387
ebitda 2725 -30000 -37165 -45000 230.36K 91084 94658 136.44K 309.74K 343.6K
ebit -3594 -36319 -43484 -51319 224.04K 84765 88339 130.12K 301.33K 337.22K
nonOperatingIncomeExcludingInterest - - - - -275.36K - -93898 -89912 -87524 -89781
operatingIncome -3594 -36319 -43484 -51319 -51319 84765 -5559 40210 213.81K 247.44K
totalOtherIncomeExpensesNet -89070 112.07K -89070 -89070 186.29K -105K 46818 17494 25357 24753
incomeBeforeTax -92664 75752 -132.55K -140.39K 134.97K -20235 41259 57701 239.16K 272.19K
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -92664 75752 -132.55K -140.39K 134.97K -20235 41259 57701 239.16K 272.19K
netIncomeFromDiscontinuedOperations -270.64K -81641 -81641 -818.04K -3.74M - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -363.3K -5889 -214.2K -958.43K -3.61M -20235 41259 57701 239.16K 272.19K
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -363.3K -5889 -214.2K -958.43K -3.61M -20235 41259 57701 239.16K 272.19K
eps - - - - -0.0 - - - 0.0 0.0
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 1431 1479 1667 1248 1484 11265 11265 25180 38829 27871
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 1431 1479 1667 1248 1484 11265 11265 25180 38829 27871
netReceivables 100.56K 242.06K 518.66K 562.8K 632.06K 7.5M 7.5M 7.42M 7.36M 7.24M
accountsReceivables 100.56K 242.06K 518.66K 562.8K 632.06K 7.5M 2.67M 2.6M 2.6M 7.24M
otherReceivables - - - - - - 4.82M 4.82M 4.77M -
inventory - - - - - - - - - -
prepaids - - - - - - - - - -
otherCurrentAssets - - -269.48K - - - - 77000 - -
totalCurrentAssets 101.99K 243.54K 250.85K 564.05K 633.55K 7.51M 7.51M 7.52M 7.4M 7.27M
propertyPlantEquipmentNet 264.7K 164.7K 164.7K 171.02K 177.33K 183.65K 183.65K 183.65K 189.97K 196.29K
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments 2.17M 1.85M 2.88M 3M 3.86M 269K 269K 269K 269K 269K
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - -666.88K - - - - - - -
totalNonCurrentAssets 2.43M 2.02M 2.38M 3.17M 4.04M 452.66K 452.66K 452.66K 458.97K 465.29K
otherAssets - - - - - - - - - -
totalAssets 2.54M 2.26M 2.63M 3.73M 4.67M 7.96M 7.96M 7.98M 7.86M 7.74M
totalPayables 86158 86158 86158 86158 86158 1.35M 1.35M 1.36M 1.34M 1.28M
accountPayables 86158 86158 86158 86158 86158 1.35M 1.35M 1.36M 1.34M 1.28M
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt 3.7M 3.05M 3.53M 3.44M 3.35M 3.35M 3.35M 3.35M 3.35M 3.34M
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 619.98K 640.04K 550.97K 461.9K 372.83K - - - - -
totalCurrentLiabilities 4.41M 3.78M 4.16M 3.98M 3.81M 4.7M 4.7M 4.71M 4.69M 4.62M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - - - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 4.41M 3.78M 4.16M 3.98M 3.81M 4.7M 4.7M 4.71M 4.69M 4.62M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - 4 4 - -
commonStock 190.4K 190.4K 190.4K 190.4K 190.4K 190.4K 186K 186K 186K 186K
retainedEarnings -31.7M -31.34M -31.36M -31.15M -30.19M -26.59M -26.56M -26.56M -26.61M -26.66M
additionalPaidInCapital 29.21M 29.21M 29.21M 29.21M 29.21M 29.21M 29.21M 29.21M 29.16M 29.16M
date 2026-03-31 2025-09-30 2025-06-30 2024-06-30 2024-03-31 2023-12-31 2023-09-30 2023-06-30 2023-03-31 2022-12-31
netIncome -92664 -132.55K -140.39K 41259 57701 239.16K 272.19K 230.92K 179.3K 438.21K
depreciationAndAmortization 6319 6319 6319 6319 6319 8410 6387 6326 18252 32190
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital 627.58K 135.47K 424.27K 20022 -2682 -79848 -134.23K -125.69K -119.35K -343.23K
accountsReceivables -78563 310K 80000 - -68817 -135.96K -188.34K -172.25K -195.55K -424.64K
inventory - - - - - - - - - -
accountsPayables 86158 -263.6K 263.6K 20022 66135 56108 54109 46565 76199 71408
otherWorkingCapital 619.98K 89070 80669 - - - - - - 10000
otherNonCashItems -541.28K -6319 -281.68K 3433 6282 -1464 252.42K 161.96K 208.81K 456.63K
netCashProvidedByOperatingActivities -48.0 2918 8516 71033 67620 166.26K 249.76K 135.18K 131.16K 166.2K
investmentsInPropertyPlantAndEquipment - - - -3 - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - -134.68K -52662 -194.69K -226.7K -267.06K -168.94K -184.72K
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - 3 - - - - - -
netCashProvidedByInvestingActivities - - - -134.68K -52662 -194.69K -226.7K -267.06K -168.94K -184.72K
netDebtIssuance - - - - -4000 - -92889 - - -15000
longTermNetDebtIssuance - - - - - - -92889 - - -454K
shortTermNetDebtIssuance - - - - -4000 - - - - 439K
netStockIssuance - - - 50000 - - - - - 66000
netCommonStockIssuance - - - 50000 - - - - - 66000
commonStockIssuance - - - 50000 - - - - - 66000
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - 126.51K - -
netCashProvidedByFinancingActivities - - - 50000 -4000 - -92889 126.51K - 51000