PROTEO INC

EDGAR

85 filing records in this dataset, filed from 2000-08-08 to 2020-06-05. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

481 USD

2020 Q1 · USD

Exact inputs and evidence

Operating margin

-12,427.65%

2020 Q1 · %

Exact inputs and evidence

Operating cash flow

-28.8 thousand USD

2020 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -28845 USD Source
Cash and cash equivalents
285 thousand USD Source
Exact value

284900 USD

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

33379350 shares

Reported share-count change

34.16% · 8.5 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
  • 24879350 shares · 2019-03-31· Source
  • 33379350 shares · 2020-03-31· 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

481 USD

2019-04-01 – 2020-03-31

Exact inputs and evidence
  • Revenue: 0 USD · 2019-04-01 – 2019-06-30 Source
  • Revenue: 0 USD · 2019-07-01 – 2019-09-30 Source
  • Revenue: 0 USD · 2019-01-01 – 2019-12-31 Source
  • Revenue: 0 USD · 2019-01-01 – 2019-09-30 Source
  • Revenue: 481 USD · 2020-01-01 – 2020-03-31 Source

Net income

-231 thousand USD

2019-04-01 – 2020-03-31

Exact inputs and evidence
  • Net income: -66685 USD · 2019-04-01 – 2019-06-30 Source
  • Net income: -21476 USD · 2019-07-01 – 2019-09-30 Source
  • Net income: -218167 USD · 2019-01-01 – 2019-12-31 Source
  • Net income: -120209 USD · 2019-01-01 – 2019-09-30 Source
  • Net income: -45136 USD · 2020-01-01 – 2020-03-31 Source

Operating cash flow

-222 thousand USD

2019-04-01 – 2020-03-31

Exact inputs and evidence
  • Operating cash flow: -119508 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: -34802 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: -169866 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: -119508 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: -228441 USD · 2019-01-01 – 2019-12-31 Source
  • Operating cash flow: -169866 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: -28845 USD · 2020-01-01 – 2020-03-31 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: 2020-06-05.

Financial data available through: 2019-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2019-12-31
  • Operating income: 5 of 11 periods available· newest 2019-12-31
  • Net income: 11 of 11 periods available· newest 2019-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2019-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 9 of 11 periods available· newest 2019-12-31
  • Total liabilities: 4 of 11 periods available· newest 2019-12-31
  • Current assets: 9 of 11 periods available· newest 2019-12-31
  • Current liabilities: 9 of 11 periods available· newest 2019-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2019-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 9 of 11 periods available· newest 2019-12-31

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

    -100%

    Prior period

    USD 205,992

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 205992 = -205992 USD

    205992 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    0 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -703.8%

    Prior period

    USD 36,135

    –

    Current period

    −USD 218,167

    –

    Exact inputs and evidence

    -218167 − 36135 = -254302 USD

    36135 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    -218167 USD · 2019-01-01 – 2019-12-31

    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 109,102

    Prior period

    −USD 119,339

    –

    Current period

    −USD 228,441

    –

    Exact inputs and evidence

    -228441 − -119339 = -109102 USD

    -119339 USD · 2018-01-01 – 2018-12-31

    Inspect prior input Prior source

    -228441 USD · 2019-01-01 – 2019-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2019 2019-01-01 – 2019-12-31

  • Revenue USD 0
  • Operating costs Derived USD 245,212
  • Operating income −USD 245,212
  • Tax, interest and other Derived −USD 27,045
  • Net income −USD 218,167

Cash

  • Operating cash flow −USD 228,441
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 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 157% of revenue.
  • 2016 Operating loss: operating costs were 140% of revenue.
  • 2017 Operating loss: operating costs were 136% of revenue.
  • 2018 Operating loss: operating costs were 101% of revenue.
  • 2019 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-310 UnavailableUnavailableUnavailable-778956 Unavailable
Source
2012 2012-01-01 – 2012-12-310 UnavailableUnavailableUnavailable-693806 Unavailable
Source
2013 2013-01-01 – 2013-12-310 UnavailableUnavailableUnavailable-551807 Unavailable
Source
2014 2014-01-01 – 2014-12-31544653 UnavailableUnavailableUnavailable-48813 Unavailable
Source
2015 2015-01-01 – 2015-12-31826099 1300278 Derived -474179 -162211 Derived -311968 Unavailable
Source
2016 2016-01-01 – 2016-12-31242930 340486 Derived -97556 -63837 Derived -33719 Unavailable
Source
2017 2017-01-01 – 2017-12-31199293 270354 Derived -71061 74170 Derived -145231 Unavailable
Source
2018 2018-01-01 – 2018-12-31205992 208736 Derived -2744 -38879 Derived 36135 Unavailable
Source
2019 2019-01-01 – 2019-12-310 245212 Derived -245212 -27045 Derived -218167 Unavailable
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 0 2019
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.892.2K669.1K446.1K223.0K0.0201120152019
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue0
2012Revenue0
2013Revenue0
2014Revenue544653
2015Revenue826099
2016Revenue242930
2017Revenue199293
2018Revenue205992
2019Revenue0

Revenue growth

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

-100% 2019
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.64%20%-24%-68%-112%201120152019
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over yearNo prior comparable period
2013Year over yearNo prior comparable period
2014Year over yearNo prior comparable period
2015Year over year51.7%
2016Year over year-70.6%
2017Year over year-18%
2018Year over year3.4%
2019Year over year-100%

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 -1.3% 2018
Net margin 17.5% 2018
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.25%-1%-28%-54%-80%2011-12-3120152019
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011-12-31Operating marginNot reported
2012-12-31Operating marginNot reported
2013-12-31Operating marginNot reported
2014-12-31Operating marginNot reported
2015Operating margin-57.4%
2016Operating margin-40.2%
2017Operating margin-35.7%
2018Operating margin-1.3%
2019Operating marginNot reported
2011Net marginNot reported
2012Net marginNot reported
2013Net marginNot reported
2014Net margin-9%
2015Net margin-37.8%
2016Net margin-13.9%
2017Net margin-72.9%
2018Net margin17.5%
2019Net marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported
2019Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -228.4K 2019
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.438.4K132.5K-173.3K-479.2K-785.1K201120152019
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow-700709
2012Operating cash flow-596311
2013Operating cash flow-396506
2014Operating cash flow354027
2015Operating cash flow-472042
2016Operating cash flow-109166
2017Operating cash flow-84995
2018Operating cash flow-119339
2019Operating cash flow-228441

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flowUnavailable
2018Free cash flowUnavailable
2019Free cash flowUnavailable

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.

373.8% 2019
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.454%340%227%113%0%2011-12-312015-12-312019
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011-12-31Liabilities / assetsNot reported
2012-12-31Liabilities / assetsNot reported
2013-12-31Liabilities / assetsNot reported
2014-12-31Liabilities / assetsNot reported
2015-12-31Liabilities / assetsNot reported
2016Liabilities / assets304.6%
2017Liabilities / assets420.3%
2018Liabilities / assets364.2%
2019Liabilities / assets373.8%

Current assets to current liabilities

Current assets divided by current liabilities.

2.14× 2019
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.12.15×9.11×6.08×3.04×0.00×201120152019
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities4.3×
2012Current assets / current liabilities8.51×
2013Current assets / current liabilities5.75×
2014Current assets / current liabilities11.25×
2015Current assets / current liabilities1.09×
2016Current assets / current liabilities0.97×
2017Current assets / current liabilities0.86×
2018Current assets / current liabilities1.96×
2019Current assets / current liabilities2.14×

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
2010 2010-01-01 – 2010-12-31
−USD 510,114
Exact value

Exact value: -510114 USD

2010-01-01 – 2010-12-31: -510114 USD Inspect Net Income Open source
Share or cite

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

−USD 715,533
Exact value

Exact value: -715533 USD

2010-01-01 – 2010-12-31: -715533 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.

2011 2011-01-01 – 2011-12-31
−USD 778,956
Exact value

Exact value: -778956 USD

2011-01-01 – 2011-12-31: -778956 USD Inspect Net Income Open source
Share or cite

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

−USD 700,709
Exact value

Exact value: -700709 USD

2011-01-01 – 2011-12-31: -700709 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 693,806
Exact value

Exact value: -693806 USD

2012-01-01 – 2012-12-31: -693806 USD Inspect Net Income Open source
Share or cite

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

−USD 596,311
Exact value

Exact value: -596311 USD

2012-01-01 – 2012-12-31: -596311 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.

2013 2013-01-01 – 2013-12-31
−USD 551,807
Exact value

Exact value: -551807 USD

2013-01-01 – 2013-12-31: -551807 USD Inspect Net Income Open source
Share or cite

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

−USD 396,506
Exact value

Exact value: -396506 USD

2013-01-01 – 2013-12-31: -396506 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.

2014 2014-01-01 – 2014-12-31
−USD 48,813
Exact value

Exact value: -48813 USD

2014-01-01 – 2014-12-31: -48813 USD Inspect Net Income Open source
Share or cite

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

USD 354,027
Exact value

Exact value: 354027 USD

2014-01-01 – 2014-12-31: 354027 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.

2015 2015-01-01 – 2015-12-31
−USD 311,968
Exact value

Exact value: -311968 USD

2015-01-01 – 2015-12-31: -311968 USD Inspect Net Income Open source
Share or cite

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

−USD 472,042
Exact value

Exact value: -472042 USD

2015-01-01 – 2015-12-31: -472042 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.

2016 2016-01-01 – 2016-12-31
−USD 33,719
Exact value

Exact value: -33719 USD

2016-01-01 – 2016-12-31: -33719 USD Inspect Net Income Open source
Share or cite

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

−USD 109,166
Exact value

Exact value: -109166 USD

2016-01-01 – 2016-12-31: -109166 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.

2017 2017-01-01 – 2017-12-31
−USD 145,231
Exact value

Exact value: -145231 USD

2017-01-01 – 2017-12-31: -145231 USD Inspect Net Income Open source
Share or cite

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

−USD 84,995
Exact value

Exact value: -84995 USD

2017-01-01 – 2017-12-31: -84995 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.

2018 2018-01-01 – 2018-12-31
USD 36,135
Exact value

Exact value: 36135 USD

2018-01-01 – 2018-12-31: 36135 USD Inspect Net Income Open source
Share or cite

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

−USD 119,339
Exact value

Exact value: -119339 USD

2018-01-01 – 2018-12-31: -119339 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.

2019 2019-01-01 – 2019-12-31
−USD 218,167
Exact value

Exact value: -218167 USD

2019-01-01 – 2019-12-31: -218167 USD Inspect Net Income Open source
Share or cite

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

−USD 228,441
Exact value

Exact value: -228441 USD

2019-01-01 – 2019-12-31: -228441 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.

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 · 2,122 latest values · 2,105 originally reported values

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

Identifiers: 0001063104, 1063104, edgar:1063104

Also known as AMERICAN FLINTLOCK CO, PAGE ACTIVE HOLDINGS INC /, PROTEO INC, TRIVANTAGE GROUP INC