diff --git a/finance/2021/Makefile b/finance/2021/Makefile new file mode 100644 index 0000000..9102003 --- /dev/null +++ b/finance/2021/Makefile @@ -0,0 +1,15 @@ +# TODO: git submodule? +# https://github.com/dckc/finquick +# https://github.com/dckc/finquick/tree/rchain-finance 892c136 +FINQUICK=finquick + +balance-sheet-2021-q2.json: balance-sheet-2021-q2.txt + node finquick/brcal/src/grokBalanceSheet.js <$< >$@ || rm $@ + +balance-sheet-2021-q2.txt: balance-sheet-2021-q2.pdf + pdftotext -layout $< >$@ || rm $@ + +sql: rchain-finance.gnucash.sql + +rchain-finance.gnucash.sql: rchain-finance.gnucash + sqlite3 $< .dump >$@ || rm $@ diff --git a/finance/2021/balance-sheet-2021-q2-gnucash.html b/finance/2021/balance-sheet-2021-q2-gnucash.html new file mode 100644 index 0000000..f613bbe --- /dev/null +++ b/finance/2021/balance-sheet-2021-q2-gnucash.html @@ -0,0 +1,730 @@ + + +
+ ++ | + | + | + | + | + | ||||||
Assets | ++ | + | + | + | + | + | |||||
Assets + | ++ | + | + | + | + | + | |||||
Current Assets + | ++ | + | + | + | + | + | |||||
Bank Accounts + | ++ | + | + | + | + | + | |||||
1010 BECU Checking + | ++ | + | $4,650.25 | ++ | + | + | |||||
1011 BECU Savings + | ++ | + | $51,350.54 | ++ | + | + | |||||
1090 Settlement Account for Crypto Transactions + | ++ | + | -$780,080.00 | ++ | + | + | |||||
Coinbase Bank Clearing + | ++ | + | $20,680.26 | ++ | + | + | |||||
USD Bittrex + | ++ | + | $2,554.27 | ++ | + | + | |||||
USDC Coinbase + | ++ | + | -$2.32 | ++ | + | + | |||||
USDT Bittrex + | ++ | + | $16,280.00 | ++ | + | + | |||||
USDT Gnosis + | ++ | + | $627,863.39 | ++ | + | + | |||||
Total Bank Accounts + | ++ | + | + | -$56,703.61 | ++ | + | |||||
Other Current Assets + | ++ | + | + | + | + | + | |||||
1400 Crypto Currencies + | ++ | + | + | + | + | + | |||||
1410 RHOC + | ++ | $1,321,834.38 | ++ | + | + | + | |||||
1420 BTC + | ++ | -$22,634.33 | ++ | + | + | + | |||||
1430 ETH + | ++ | $7,861.42 | ++ | + | + | + | |||||
Total 1400 Crypto Currencies + | ++ | + | $1,307,061.47 | ++ | + | + | |||||
1510 Other Current Assets + | ++ | + | + | + | + | + | |||||
1512 Other Current Assets + | ++ | $61,331.84 | ++ | + | + | + | |||||
1513 Employee Loans + | ++ | $12,000.00 | ++ | + | + | + | |||||
Total 1510 Other Current Assets + | ++ | + | $76,778.44 | ++ | + | + | |||||
BioSim Loan + | ++ | + | $473,243.62 | ++ | + | + | |||||
Total Other Current Assets + | ++ | + | + | $1,857,083.53 | ++ | + | |||||
Total Current Assets + | ++ | + | + | + | $1,800,379.92 | ++ | |||||
Fixed Assets + | ++ | + | + | + | + | + | |||||
1610 Furniture & Fixtures + | ++ | + | + | + | + | + | |||||
1611 Fixed Asset Computers + | ++ | + | $19,795.51 | ++ | + | + | |||||
1612 Machinery & Equipment + | ++ | + | $16,003.03 | ++ | + | + | |||||
Total 1610 Furniture & Fixtures + | ++ | + | + | $44,226.95 | ++ | + | |||||
Total Fixed Assets + | ++ | + | + | + | $44,226.95 | ++ | |||||
Other Assets + | ++ | + | + | + | + | + | |||||
1900 Blockchain Platform in Process + | ++ | + | + | $5,169,159.59 | ++ | + | |||||
1910 Notes Receivable + | ++ | + | + | $5,255,667.66 | ++ | + | |||||
1915 LP Investment Reflective Ventures + | ++ | + | + | $37,200,000.00 | ++ | + | |||||
Due from DAASL + | ++ | + | + | $1,500.00 | ++ | + | |||||
Due from RSong + | ++ | + | + | $5,100.00 | ++ | + | |||||
Staking + | ++ | + | + | $271,221.52 | ++ | + | |||||
Total Other Assets + | ++ | + | + | + | $47,902,648.77 | ++ | |||||
Total Assets + | ++ | + | + | + | + | $49,747,255.64 | +|||||
Liabilities | ++ | + | + | + | + | + | |||||
Liabilities + | ++ | + | + | + | + | + | |||||
Current Liabilities + | ++ | + | + | + | + | + | |||||
Accounts Payable + | ++ | + | + | + | + | + | |||||
2110 Accounts Payable (A/P) + | ++ | + | $676,510.22 | ++ | + | + | |||||
Total Accounts Payable + | ++ | + | + | $676,510.22 | ++ | + | |||||
Other Current Liabilities + | ++ | + | + | + | + | + | |||||
2210 Deferred Revenue + | ++ | + | $48,466,134.30 | ++ | + | + | |||||
Board Compansation Accrual + | ++ | + | + | + | + | + | |||||
Meredith Loan + | ++ | + | $108,818.95 | ++ | + | + | |||||
Payroll Accrual + | ++ | + | $421,262.62 | ++ | + | + | |||||
Payroll Liabilities + | ++ | + | + | + | + | + | |||||
2410 Accrued Payroll + | ++ | $1,541.65 | ++ | + | + | + | |||||
Deferred Wages Accrual + | ++ | $478,927.19 | ++ | + | + | + | |||||
MD Income Tax + | ++ | $656.41 | ++ | + | + | + | |||||
MD Unemployment Tax + | ++ | $1,024.50 | ++ | + | + | + | |||||
NYS Employment Taxes + | ++ | $231.01 | ++ | + | + | + | |||||
NYS Income Tax + | ++ | -$711.67 | ++ | + | + | + | |||||
WA Paid Family and Medical Leave Tax + | ++ | $301.00 | ++ | + | + | + | |||||
Total Payroll Liabilities + | ++ | + | $490,148.84 | ++ | + | + | |||||
Total Other Current Liabilities + | ++ | + | + | $49,486,364.71 | ++ | + | |||||
Total Current Liabilities + | ++ | + | + | + | $50,162,874.93 | ++ | |||||
Long-Term Liabilities + | ++ | + | + | + | + | + | |||||
2915 Long Term Deferred Revenue + | ++ | + | + | $5,250,000.00 | ++ | + | |||||
PPP Loan + | ++ | + | + | $156,366.00 | ++ | + | |||||
Total Long-Term Liabilities + | ++ | + | + | + | $5,406,366.00 | ++ | |||||
Total Liabilities + | ++ | + | + | + | + | $55,569,240.93 | +|||||
Equity | ++ | + | + | + | + | + | |||||
Equity + | ++ | + | + | + | + | + | |||||
3100 Members' Equity + | ++ | + | + | + | $130,304.84 | ++ | |||||
3900 Retained Earnings + | ++ | + | + | + | -$6,493,066.99 | ++ | |||||
Net Income + | ++ | + | + | + | $540,776.86 | ++ | |||||
Opening Balances + | ++ | + | + | + | + | + | |||||
Total Equity + | ++ | + | + | + | + | -$5,821,985.29 | +|||||
Total Liabilities & Equity | ++ | + | + | + | + | $49,747,255.64 | +