GILLA INC.

EDGAR

85 filing records in this dataset, filed from 2001-04-17 to 2018-09-28. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

841 thousand USD

2018 Q2 · USD

Exact inputs and evidence

Operating margin

-100.96%

2018 Q2 · %

Exact inputs and evidence
  • Operating Income: -848810 USD Source
  • Revenue: 840759 USD Source

Operating cash flow

-395 thousand USD

2018 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -836813 USD Source
  • Operating Cash Flow: -441844 USD Source
Cash and cash equivalents
42.4 thousand USD Source
Exact value

42359 USD

Long-term debt including current maturities
Not available
Shares outstanding
144 million shares Source
Exact value

143818368 shares

Reported share-count change

9.75% · 12.8 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 131038981 shares · 2017-06-30· Source
  • 143818368 shares · 2018-06-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

4.2 million USD

2017-07-01 – 2018-06-30

Exact inputs and evidence
  • Revenue: 1075975 USD · 2017-07-01 – 2017-09-30 Source
  • Revenue: 4600586 USD · 2017-01-01 – 2017-12-31 Source
  • Revenue: 3585540 USD · 2017-01-01 – 2017-09-30 Source
  • Revenue: 1266239 USD · 2018-01-01 – 2018-03-31 Source
  • Revenue: 840759 USD · 2018-04-01 – 2018-06-30 Source

Net income

-5.76 million USD

2017-07-01 – 2018-06-30

Exact inputs and evidence
  • Net income: -980617 USD · 2017-07-01 – 2017-09-30 Source
  • Net income: -6647947 USD · 2017-01-01 – 2017-12-31 Source
  • Net income: -4511856 USD · 2017-01-01 – 2017-09-30 Source
  • Net income: -1461302 USD · 2018-01-01 – 2018-03-31 Source
  • Net income: -1183248 USD · 2018-04-01 – 2018-06-30 Source

Operating cash flow

-1.48 million USD

2017-07-01 – 2018-06-30

Exact inputs and evidence
  • Operating cash flow: -1533731 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -1250358 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: -1898335 USD · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: -1533731 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -441844 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -836813 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -441844 USD · 2018-01-01 – 2018-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2018-09-28.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2017-12-31
  • Operating income: 5 of 11 periods available· newest 2017-12-31
  • Net income: 10 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2017-12-31
  • Total assets: 10 of 11 periods available· newest 2017-12-31
  • Total liabilities: 10 of 11 periods available· newest 2017-12-31
  • Current assets: 10 of 11 periods available· newest 2017-12-31
  • Current liabilities: 7 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2017-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 6 of 11 periods available· newest 2017-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    +1.1%

    Prior period

    USD 4.55 million

    –

    Current period

    USD 4.6 million

    –

    Exact inputs and evidence

    4600586 − 4550793 = 49793 USD

    4550793 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    4600586 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    −USD 2.15 million

    Prior period

    −USD 4.5 million

    –

    Current period

    −USD 6.65 million

    –

    Exact inputs and evidence

    -6647947 − -4500206 = -2147741 USD

    -4500206 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -6647947 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +USD 41,634

    Prior period

    −USD 1.94 million

    –

    Current period

    −USD 1.9 million

    –

    Exact inputs and evidence

    -1898335 − -1939969 = 41634 USD

    -1939969 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -1898335 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    -19.9%

    Prior period

    USD 78,841

    –

    Current period

    USD 63,145

    –

    Exact inputs and evidence

    63145 − 78841 = -15696 USD

    78841 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    63145 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2017 2017-01-01 – 2017-12-31

  • Revenue USD 4.6 million 100% of revenue
  • Cost of revenue USD 1.64 million 36% of revenue
  • Operating expenses USD 7.23 million 157% of revenue
  • Operating income −USD 4.27 million −93% of revenue
  • Tax, interest and other Derived USD 2.38 million 52% of revenue
  • Net income −USD 6.65 million −145% of revenue

Cash

  • Operating cash flow −USD 1.9 million −41% of revenue
  • Capital expenditure USD 63,145 1.4% of revenue
  • Free cash flow Derived −USD 1.96 million −43% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Not shown: operating income or net income is not reported.
  • 2015 Operating loss: operating costs were 321% of revenue.
  • 2016 Operating loss: operating costs were 182% of revenue.
  • 2017 Operating loss: operating costs were 193% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-310 UnavailableUnavailableUnavailable-562475 Unavailable
Source
2008 2008-01-01 – 2008-12-310 UnavailableUnavailableUnavailable-2248898 Unavailable
Source
2009 2009-01-01 – 2009-12-310 13019625 Derived -13019625 -2740 Derived -13016885 Unavailable
Source
2010 2010-01-01 – 2010-12-310 5011224 Derived -5011224 21918 Derived -5033142 Unavailable
Source
2012 2012-01-01 – 2012-12-310 UnavailableUnavailableUnavailable-1063803 -572233 Derived
Source
2013 2013-01-01 – 2013-12-3176977 UnavailableUnavailableUnavailable-1502922 -799712 Derived
Source
2014 2014-01-01 – 2014-12-31581822 UnavailableUnavailableUnavailable-3096390 Unavailable
Source
2015 2015-01-01 – 2015-12-311163096 3738040 Derived -2574944 473393 Derived -3048337 -893135 Derived
Source
2016 2016-01-01 – 2016-12-314550793 8298204 Derived -3747411 752795 Derived -4500206 -2018810 Derived
Source
2017 2017-01-01 – 2017-12-314600586 8866475 Derived -4265889 2382058 Derived -6647947 -1961480 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 4.6M 2017
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.5.0M3.7M2.5M1.2M0.0200720132017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue0
2008Revenue0
2009Revenue0
2010Revenue0
2012Revenue0
2013Revenue76977
2014Revenue581822
2015Revenue1163096
2016Revenue4550793
2017Revenue4600586

Revenue growth

Change in revenue from the same financial period one year earlier.

1.1% 2017
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.708%531%354%177%0%200720132017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2012Year over yearNo prior comparable period
2013Year over yearNo prior comparable period
2014Year over year655.8%
2015Year over year99.9%
2016Year over year291.3%
2017Year over year1.1%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -92.7% 2017
Net margin -144.5% 2017
Free cash flow margin -42.6% 2017
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.156%-410%-976%-1,542%-2,109%2007-12-312013-12-312017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Operating marginNot reported
2008-12-31Operating marginNot reported
2009Operating marginNot reported
2010Operating marginNot reported
2012-12-31Operating marginNot reported
2013-12-31Operating marginNot reported
2014-12-31Operating marginNot reported
2015Operating margin-221.4%
2016Operating margin-82.3%
2017Operating margin-92.7%
2007Net marginNot reported
2008Net marginNot reported
2009Net marginNot reported
2010Net marginNot reported
2012Net marginNot reported
2013Net margin-1,952.4%
2014Net margin-532.2%
2015Net margin-262.1%
2016Net margin-98.9%
2017Net margin-144.5%
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow margin-1,038.9%
2014Free cash flow marginNot reported
2015Free cash flow margin-76.8%
2016Free cash flow margin-44.4%
2017Free cash flow margin-42.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.9M 2017
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.155.2K-407.4K-970.0K-1.5M-2.1M200720132017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow-724065
2008Operating cash flow-469368
2009Operating cash flow-250651
2010Operating cash flow-149223
2012Operating cash flow-568120
2013Operating cash flow-797702
2014Operating cash flow-1315018
2015Operating cash flow-890890
2016Operating cash flow-1939969
2017Operating cash flow-1898335

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -2M 2017
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.161.5K-424.0K-1.0M-1.6M-2.2M200720132017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free cash flowUnavailable
2012Free cash flow-572233
2013Free cash flow-799712
2014Free cash flowUnavailable
2015Free cash flow-893135
2016Free cash flow-2018810
2017Free cash flow-1961480

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

248% 2017
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.11,402%8,552%5,701%2,851%0%200720132017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007Liabilities / assets1.5%
2008Liabilities / assets0%
2009Liabilities / assets0.6%
2010Liabilities / assets10,557.8%
2012Liabilities / assets5,218.6%
2013Liabilities / assets331.6%
2014Liabilities / assets243%
2015Liabilities / assets224.1%
2016Liabilities / assets357.3%
2017Liabilities / assets248%

Current assets to current liabilities

Current assets divided by current liabilities.

0.19× 2017
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.0.54×0.40×0.27×0.13×0.00×200720132017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilitiesNot reported
2008Current assets / current liabilitiesNot reported
2009Current assets / current liabilitiesNot reported
2010Current assets / current liabilities0.01×
2012Current assets / current liabilities0.02×
2013Current assets / current liabilities0.38×
2014Current assets / current liabilities0.5×
2015Current assets / current liabilities0.18×
2016Current assets / current liabilities0.17×
2017Current assets / current liabilities0.19×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2007 2007-01-01 – 2007-12-31
−USD 562,475
Exact value

Exact value: -562475 USD

2007-01-01 – 2007-12-31: -562475 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 724,065
Exact value

Exact value: -724065 USD

2007-01-01 – 2007-12-31: -724065 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2008 2008-01-01 – 2008-12-31
−USD 2.25 million
Exact value

Exact value: -2248898 USD

2008-01-01 – 2008-12-31: -2248898 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 469,368
Exact value

Exact value: -469368 USD

2008-01-01 – 2008-12-31: -469368 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2009 2009-01-01 – 2009-12-31
−USD 13.02 million
Exact value

Exact value: -13016885 USD

2009-01-01 – 2009-12-31: -13016885 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 250,651
Exact value

Exact value: -250651 USD

2009-01-01 – 2009-12-31: -250651 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2010 2010-01-01 – 2010-12-31
−USD 5.03 million
Exact value

Exact value: -5033142 USD

2010-01-01 – 2010-12-31: -5033142 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 149,223
Exact value

Exact value: -149223 USD

2010-01-01 – 2010-12-31: -149223 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2012 2012-01-01 – 2012-12-31
−USD 1.06 million
Exact value

Exact value: -1063803 USD

2012-01-01 – 2012-12-31: -1063803 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 568,120
Exact value

Exact value: -568120 USD

2012-01-01 – 2012-12-31: -568120 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 4,113
Exact value

Exact value: 4113 USD

2012-01-01 – 2012-12-31: 4113 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 572,233
Calculation and evidence

-568120 − 4113 USD

Exact free cash flow: -572233 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2013 2013-01-01 – 2013-12-31
−USD 1.5 million
Exact value

Exact value: -1502922 USD

2013-01-01 – 2013-12-31: -1502922 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 797,702
Exact value

Exact value: -797702 USD

2013-01-01 – 2013-12-31: -797702 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 2,010
Exact value

Exact value: 2010 USD

2013-01-01 – 2013-12-31: 2010 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 799,712
Calculation and evidence

-797702 − 2010 USD

Exact free cash flow: -799712 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2014 2014-01-01 – 2014-12-31
−USD 3.1 million
Exact value

Exact value: -3096390 USD

2014-01-01 – 2014-12-31: -3096390 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 1.32 million
Exact value

Exact value: -1315018 USD

2014-01-01 – 2014-12-31: -1315018 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2015 2015-01-01 – 2015-12-31
−USD 3.05 million
Exact value

Exact value: -3048337 USD

2015-01-01 – 2015-12-31: -3048337 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 890,890
Exact value

Exact value: -890890 USD

2015-01-01 – 2015-12-31: -890890 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 2,245
Exact value

Exact value: 2245 USD

2015-01-01 – 2015-12-31: 2245 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 893,135
Calculation and evidence

-890890 − 2245 USD

Exact free cash flow: -893135 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2016 2016-01-01 – 2016-12-31
−USD 4.5 million
Exact value

Exact value: -4500206 USD

2016-01-01 – 2016-12-31: -4500206 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 1.94 million
Exact value

Exact value: -1939969 USD

2016-01-01 – 2016-12-31: -1939969 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 78,841
Exact value

Exact value: 78841 USD

2016-01-01 – 2016-12-31: 78841 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 2.02 million
Calculation and evidence

-1939969 − 78841 USD

Exact free cash flow: -2018810 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2017 2017-01-01 – 2017-12-31
−USD 6.65 million
Exact value

Exact value: -6647947 USD

2017-01-01 – 2017-12-31: -6647947 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 1.9 million
Exact value

Exact value: -1898335 USD

2017-01-01 – 2017-12-31: -1898335 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 63,145
Exact value

Exact value: 63145 USD

2017-01-01 – 2017-12-31: 63145 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 1.96 million
Calculation and evidence

-1898335 − 63145 USD

Exact free cash flow: -1961480 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

85 filings · 1,694 latest values · 1,694 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001004411, 1004411, edgar:1004411

Also known as GILLA INC., INCITATIONS INC, MERCANTILE FACTORING CREDIT ONLINE CORP, OSPREY GOLD CORP