M LINE HOLDINGS INC

EDGAR

64 filing records in this dataset, filed from 2001-01-12 to 2015-12-31. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

3.31 million USD

2014 Q2 · USD

Exact inputs and evidence

Operating margin

16.31%

2014 Q2 · %

Exact inputs and evidence
  • Operating Income: 539345 USD Source
  • Revenue: 3306380 USD Source

Operating cash flow

104 thousand USD

2014 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 42113 USD Source
  • Operating Cash Flow: -61793 USD Source
Cash and cash equivalents
2.89 thousand USD Source
Exact value

2885 USD

Long-term debt including current maturities
73.8 thousand USD Source
Exact value

73786 USD

Shares outstanding
1.2 billion shares Source
Exact value

1199555785 shares

Reported share-count change

721.89% · 1.05 billion 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
  • 145951247 shares · 2014-03-31· Source
  • 1199555785 shares · 2015-03-31· Source

Trailing twelve months

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

Operating cash flow

-932 thousand USD

2014-04-01 – 2015-03-31

Exact inputs and evidence
  • Operating cash flow: -815209 USD · 2013-07-01 – 2014-06-30 Source
  • Operating cash flow: -284346 USD · 2013-07-01 – 2014-03-31 Source
  • Operating cash flow: -341488 USD · 2014-07-01 – 2014-09-30 Source
  • Operating cash flow: -338583 USD · 2014-07-01 – 2014-12-31 Source
  • Operating cash flow: -341488 USD · 2014-07-01 – 2014-09-30 Source
  • Operating cash flow: -400930 USD · 2014-07-01 – 2015-03-31 Source
  • Operating cash flow: -338583 USD · 2014-07-01 – 2014-12-31 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: 2015-12-31.

Financial data available through: 2014-06-30.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2008-06-30
  • Operating income: 7 of 11 periods available· newest 2014-06-30
  • Net income: 8 of 11 periods available· newest 2014-06-30
  • Operating cash flow: 7 of 11 periods available· newest 2014-06-30
  • Capital expenditure: 7 of 11 periods available· newest 2014-06-30
  • Total assets: 8 of 11 periods available· newest 2014-06-30
  • Total liabilities: 8 of 11 periods available· newest 2014-06-30
  • Current assets: 8 of 11 periods available· newest 2014-06-30
  • Current liabilities: 8 of 11 periods available· newest 2014-06-30
  • Cash and cash equivalents: 8 of 11 periods available· newest 2014-06-30
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2014-06-30
  • Shares outstanding: 4 of 11 periods available· newest 2014-06-30

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.

  • Net income

    −USD 635,624

    Prior period

    −USD 4.39 million

    –

    Current period

    −USD 5.03 million

    –

    Exact inputs and evidence

    -5028892 − -4393268 = -635624 USD

    -4393268 USD · 2012-07-01 – 2013-06-30

    Inspect prior input Prior source

    -5028892 USD · 2013-07-01 – 2014-06-30

    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 276,122

    Prior period

    −USD 539,087

    –

    Current period

    −USD 815,209

    –

    Exact inputs and evidence

    -815209 − -539087 = -276122 USD

    -539087 USD · 2012-07-01 – 2013-06-30

    Inspect prior input Prior source

    -815209 USD · 2013-07-01 – 2014-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -58.6%

    Prior period

    USD 19,335

    –

    Current period

    USD 8,000

    –

    Exact inputs and evidence

    8000 − 19335 = -11335 USD

    19335 USD · 2012-07-01 – 2013-06-30

    Inspect prior input Prior source

    8000 USD · 2013-07-01 – 2014-06-30

    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: Revenue.

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.

2008 2007-07-01 – 2008-06-30

  • Revenue USD 19.52 million 100% of revenue
  • Cost of revenue USD 14.36 million 74% of revenue
  • Operating expenses USD 4.76 million 24% of revenue
  • Operating income USD 395,692 2% of revenue
  • Tax, interest and other Derived USD 322,285 1.7% of revenue
  • Net income USD 73,407 0.4% of revenue

Cash

  • Operating cash flow USD 384,298 2% of revenue
  • Capital expenditure USD 316,323 1.6% of revenue
  • Free cash flow Derived USD 67,975 0.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 94%
  • 2007 Net loss: net income was −8.1% of revenue.
  • 2008 98%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2003-10-01 – 2004-09-307204116 6768469 Derived 435647 1600 Derived 434047 Unavailable
Source
2007 2006-07-01 – 2007-06-3016652344 15182129 Derived 1470215 2816217 Derived -1346002 798476 Derived
Source
2008 2007-07-01 – 2008-06-3019517719 19122027 Derived 395692 322285 Derived 73407 67975 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 19.5M 2008
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.21.1M15.8M10.5M5.3M0.0200420072008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue7204116
2007Revenue16652344
2008Revenue19517719

Revenue growth

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

17.2% 2008
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.18.6%13.9%9.3%4.6%0.0%200420072008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2007Year over yearNo prior comparable period
2008Year over year17.2%

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 2% 2008
Net margin 0.4% 2008
Free cash flow margin 0.3% 2008
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.10.2%5.3%0.4%-4.5%-9.4%200420072008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin6%
2007Operating margin8.8%
2008Operating margin2%
2004Net margin6%
2007Net margin-8.1%
2008Net margin0.4%
2004Free cash flow marginNot reported
2007Free cash flow margin4.8%
2008Free cash flow margin0.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 384.3K 2008
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.1.3M1.0M670.9K335.5K0.0200420072008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flowNot reportedNo source recorded
2007Operating cash flow1242489
2008Operating cash flow384298

Free cash flow

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

USD 68K 2008
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.862.4K646.8K431.2K215.6K0.0200420072008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flowUnavailableNo source recorded
2007Free cash flow798476
2008Free cash flow67975

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.

57.8% 2008
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.150%113%75%38%0%200420072008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004Liabilities / assets139.1%
2007Liabilities / assets57.1%
2008Liabilities / assets57.8%

Current assets to current liabilities

Current assets divided by current liabilities.

1.31× 2008
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.1.42×1.06×0.71×0.35×0.00×200420072008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities0.62×
2007Current assets / current liabilities1.11×
2008Current assets / current liabilities1.31×

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
2004 2003-10-01 – 2004-09-30
USD 434,047
Exact value

Exact value: 434047 USD

2003-10-01 – 2004-09-30: 434047 USD Inspect Net Income 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 Not reported for this period.
Unavailable

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

2007 2006-07-01 – 2007-06-30
−USD 1.35 million
Exact value

Exact value: -1346002 USD

2006-07-01 – 2007-06-30: -1346002 USD Inspect Net Income Open source
Share or cite

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

USD 1.24 million
Exact value

Exact value: 1242489 USD

2006-07-01 – 2007-06-30: 1242489 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 444,013
Exact value

Exact value: 444013 USD

2006-07-01 – 2007-06-30: 444013 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 798,476
Calculation and evidence

1242489 − 444013 USD

Exact free cash flow: 798476 USD

Share or cite

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

2008 2007-07-01 – 2008-06-30
USD 73,407
Exact value

Exact value: 73407 USD

2007-07-01 – 2008-06-30: 73407 USD Inspect Net Income Open source
Share or cite

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

USD 384,298
Exact value

Exact value: 384298 USD

2007-07-01 – 2008-06-30: 384298 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 316,323
Exact value

Exact value: 316323 USD

2007-07-01 – 2008-06-30: 316323 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 67,975
Calculation and evidence

384298 − 316323 USD

Exact free cash flow: 67975 USD

Share or cite

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

2009 2008-07-01 – 2009-06-30
−USD 2.26 million
Exact value

Exact value: -2258883 USD

2008-07-01 – 2009-06-30: -2258883 USD Inspect Net Income Open source
Share or cite

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

−USD 221,938
Exact value

Exact value: -221938 USD

2008-07-01 – 2009-06-30: -221938 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 60,513
Exact value

Exact value: 60513 USD

2008-07-01 – 2009-06-30: 60513 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 282,451
Calculation and evidence

-221938 − 60513 USD

Exact free cash flow: -282451 USD

Share or cite

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

2011 2010-07-01 – 2011-06-30
USD 229,929
Exact value

Exact value: 229929 USD

2010-07-01 – 2011-06-30: 229929 USD Inspect Net Income Open source
Share or cite

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

USD 231,445
Exact value

Exact value: 231445 USD

2010-07-01 – 2011-06-30: 231445 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 0
Exact value

Exact value: 0 USD

2010-07-01 – 2011-06-30: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 231,445
Calculation and evidence

231445 − 0 USD

Exact free cash flow: 231445 USD

Share or cite

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

2012 2011-07-01 – 2012-06-30
−USD 768,242
Exact value

Exact value: -768242 USD

2011-07-01 – 2012-06-30: -768242 USD Inspect Net Income Open source
Share or cite

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

−USD 266,425
Exact value

Exact value: -266425 USD

2011-07-01 – 2012-06-30: -266425 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 337,191
Exact value

Exact value: 337191 USD

2011-07-01 – 2012-06-30: 337191 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 603,616
Calculation and evidence

-266425 − 337191 USD

Exact free cash flow: -603616 USD

Share or cite

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

2013 2012-07-01 – 2013-06-30
−USD 4.39 million
Exact value

Exact value: -4393268 USD

2012-07-01 – 2013-06-30: -4393268 USD Inspect Net Income Open source
Share or cite

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

−USD 539,087
Exact value

Exact value: -539087 USD

2012-07-01 – 2013-06-30: -539087 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 19,335
Exact value

Exact value: 19335 USD

2012-07-01 – 2013-06-30: 19335 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 558,422
Calculation and evidence

-539087 − 19335 USD

Exact free cash flow: -558422 USD

Share or cite

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

2014 2013-07-01 – 2014-06-30
−USD 5.03 million
Exact value

Exact value: -5028892 USD

2013-07-01 – 2014-06-30: -5028892 USD Inspect Net Income Open source
Share or cite

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

−USD 815,209
Exact value

Exact value: -815209 USD

2013-07-01 – 2014-06-30: -815209 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 8,000
Exact value

Exact value: 8000 USD

2013-07-01 – 2014-06-30: 8000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 823,209
Calculation and evidence

-815209 − 8000 USD

Exact free cash flow: -823209 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.

64 filings · 1,054 latest values · 1,054 originally reported values

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

Identifiers: 0001072248, 1072248, edgar:1072248, mlhc

Also known as GATEWAY INTERNATIONAL HOLDINGS INC, GOURMET GIFTS INC, M LINE HOLDINGS INC, M LINE HOLDINGS INC.