Freestone Resources, Inc.

EDGAR

87 filing records in this dataset, filed from 2000-07-21 to 2019-05-20. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

219 thousand USD

2019 Q3 · USD

Exact inputs and evidence

Operating margin

-139.08%

2019 Q3 · %

Exact inputs and evidence
  • Operating Income: -304230 USD Source
  • Revenue: 218737 USD Source

Operating cash flow

-204 thousand USD

2019 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -377169 USD Source
  • Operating Cash Flow: -172944 USD Source
Cash and cash equivalents
11 thousand USD Source
Exact value

10957 USD

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

715131 USD

Shares outstanding
98.3 million shares Source
Exact value

98288177 shares

Reported share-count change

6.85% · 6.3 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
  • 91988177 shares · 2018-03-31· Source
  • 98288177 shares · 2019-03-31· 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

1.11 million USD

2018-04-01 – 2019-03-31

Exact inputs and evidence
  • Revenue: 1163860 USD · 2017-07-01 – 2018-06-30 Source
  • Revenue: 880865 USD · 2017-07-01 – 2018-03-31 Source
  • Revenue: 314116 USD · 2018-07-01 – 2018-09-30 Source
  • Revenue: 293474 USD · 2018-10-01 – 2018-12-31 Source
  • Revenue: 218737 USD · 2019-01-01 – 2019-03-31 Source

Net income

-1.32 million USD

2018-04-01 – 2019-03-31

Exact inputs and evidence
  • Net income: -1138132 USD · 2017-07-01 – 2018-06-30 Source
  • Net income: -761869 USD · 2017-07-01 – 2018-03-31 Source
  • Net income: -384649 USD · 2018-07-01 – 2018-09-30 Source
  • Net income: -203331 USD · 2018-10-01 – 2018-12-31 Source
  • Net income: -352042 USD · 2019-01-01 – 2019-03-31 Source

Operating cash flow

-687 thousand USD

2018-04-01 – 2019-03-31

Exact inputs and evidence
  • Operating cash flow: -786056 USD · 2017-07-01 – 2018-06-30 Source
  • Operating cash flow: -476395 USD · 2017-07-01 – 2018-03-31 Source
  • Operating cash flow: -141268 USD · 2018-07-01 – 2018-09-30 Source
  • Operating cash flow: -172944 USD · 2018-07-01 – 2018-12-31 Source
  • Operating cash flow: -141268 USD · 2018-07-01 – 2018-09-30 Source
  • Operating cash flow: -377169 USD · 2018-07-01 – 2019-03-31 Source
  • Operating cash flow: -172944 USD · 2018-07-01 – 2018-12-31 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: 2019-05-20.

Financial data available through: 2018-06-30.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2018-06-30
  • Operating income: 9 of 11 periods available· newest 2018-06-30
  • Net income: 11 of 11 periods available· newest 2018-06-30
  • Operating cash flow: 8 of 11 periods available· newest 2018-06-30
  • Capital expenditure: 8 of 11 periods available· newest 2018-06-30
  • Total assets: 5 of 11 periods available· newest 2018-06-30
  • Total liabilities: 5 of 11 periods available· newest 2018-06-30
  • Current assets: 5 of 11 periods available· newest 2018-06-30
  • Current liabilities: 5 of 11 periods available· newest 2018-06-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2014-06-30
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2018-06-30
  • Shares outstanding: 4 of 11 periods available· newest 2018-06-30

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.

  • Revenue

    +7.8%

    Prior period

    USD 1.08 million

    –

    Current period

    USD 1.16 million

    –

    Exact inputs and evidence

    1163860 − 1079846 = 84014 USD

    1079846 USD · 2016-07-01 – 2017-06-30

    Inspect prior input Prior source

    1163860 USD · 2017-07-01 – 2018-06-30

    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 248,815

    Prior period

    −USD 1.39 million

    –

    Current period

    −USD 1.14 million

    –

    Exact inputs and evidence

    -1138132 − -1386947 = 248815 USD

    -1386947 USD · 2016-07-01 – 2017-06-30

    Inspect prior input Prior source

    -1138132 USD · 2017-07-01 – 2018-06-30

    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 46,576

    Prior period

    −USD 832,632

    –

    Current period

    −USD 786,056

    –

    Exact inputs and evidence

    -786056 − -832632 = 46576 USD

    -832632 USD · 2016-07-01 – 2017-06-30

    Inspect prior input Prior source

    -786056 USD · 2017-07-01 – 2018-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +USD 6,700

    Prior period

    USD 0

    –

    Current period

    USD 6,700

    –

    Exact inputs and evidence

    6700 − 0 = 6700 USD

    0 USD · 2016-07-01 – 2017-06-30

    Inspect prior input Prior source

    6700 USD · 2017-07-01 – 2018-06-30

    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.

2018 2017-07-01 – 2018-06-30

  • Revenue USD 1.16 million 100% of revenue
  • Cost of revenue USD 904,807 78% of revenue
  • Operating expenses USD 1.27 million 109% of revenue
  • Operating income −USD 1.01 million −87% of revenue
  • Tax, interest and other Derived USD 129,950 11% of revenue
  • Net income −USD 1.14 million −98% of revenue

Cash

  • Operating cash flow −USD 786,056 −68% of revenue
  • Capital expenditure USD 6,700 0.6% of revenue
  • Free cash flow Derived −USD 792,756 −68% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2014 Operating loss: operating costs were 151% of revenue.
  • 2015 Operating loss: operating costs were 127% of revenue.
  • 2017 Operating loss: operating costs were 222% of revenue.
  • 2018 Operating loss: operating costs were 187% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2014 2013-07-01 – 2014-06-301245438 1885335 Derived -639897 0 Derived -639897 -307612 Derived
Source
2015 2014-07-01 – 2015-06-301117743 1418130 Derived -300387 10530 Derived -310917 Unavailable
Source
2017 2016-07-01 – 2017-06-301079846 2396984 Derived -1317138 69809 Derived -1386947 -832632 Derived
Source
2018 2017-07-01 – 2018-06-301163860 2172042 Derived -1008182 129950 Derived -1138132 -792756 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 1.2M 2018
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.1.3M1.0M672.5K336.3K0.0200820152018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue545231
2009Revenue65390
2014Revenue1245438
2015Revenue1117743
2017Revenue1079846
2018Revenue1163860

Revenue growth

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

7.8% 2018
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.15%-12%-40%-68%-96%200820152018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over year-88%
2014Year over yearNo prior comparable period
2015Year over year-10.3%
2017Year over yearNo prior comparable period
2018Year over year7.8%

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 -86.6% 2018
Net margin -97.8% 2018
Free cash flow margin -68.1% 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.121%-305%-730%-1,156%-1,581%200820152018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin3.2%
2009Operating margin-1,422%
2014Operating margin-51.4%
2015Operating margin-26.9%
2017Operating margin-122%
2018Operating margin-86.6%
2008-06-30Net marginNot reported
2009Net margin-1,463.8%
2014Net margin-51.4%
2015Net margin-27.8%
2017Net margin-128.4%
2018Net margin-97.8%
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2014Free cash flow margin-24.7%
2015Free cash flow marginNot reported
2017Free cash flow margin-77.1%
2018Free cash flow margin-68.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -786.1K 2018
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.66.6K-174.9K-416.3K-657.8K-899.2K200820152018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flowNot reportedNo source recorded
2009Operating cash flowNot reportedNo source recorded
2014Operating cash flow-301401
2015Operating cash flowNot reportedNo source recorded
2017Operating cash flow-832632
2018Operating cash flow-786056

Free cash flow

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

USD -792.8K 2018
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.66.6K-174.9K-416.3K-657.8K-899.2K200820152018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flowUnavailableNo source recorded
2009Free cash flowUnavailableNo source recorded
2014Free cash flow-307612
2015Free cash flowUnavailableNo source recorded
2017Free cash flow-832632
2018Free cash flow-792756

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.

170.7% 2018
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.260%195%130%65%0%20082015-06-302018
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008Liabilities / assets29.1%
2009Liabilities / assets240.3%
2014Liabilities / assets44%
2015-06-30Liabilities / assetsNot reportedNo source recorded
2017Liabilities / assets168.6%
2018Liabilities / assets170.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.08× 2018
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.2.65×1.99×1.33×0.66×0.00×20082015-06-302018
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilities1.66×
2009Current assets / current liabilities0.19×
2014Current assets / current liabilities2.45×
2015-06-30Current assets / current liabilitiesNot reportedNo source recorded
2017Current assets / current liabilities0.12×
2018Current assets / current liabilities0.08×

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
2011 2010-07-01 – 2011-06-30
USD 421,391
Exact value

Exact value: 421391 USD

2010-07-01 – 2011-06-30: 421391 USD Inspect Net Income Open source
Share or cite

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

USD 1.07 million
Exact value

Exact value: 1073262 USD

2010-07-01 – 2011-06-30: 1073262 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 58,585
Exact value

Exact value: 58585 USD

2010-07-01 – 2011-06-30: 58585 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.01 million
Calculation and evidence

1073262 − 58585 USD

Exact free cash flow: 1014677 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 497,258
Exact value

Exact value: -497258 USD

2011-07-01 – 2012-06-30: -497258 USD Inspect Net Income Open source
Share or cite

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

−USD 279,688
Exact value

Exact value: -279688 USD

2011-07-01 – 2012-06-30: -279688 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

2011-07-01 – 2012-06-30: 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 279,688
Calculation and evidence

-279688 − 0 USD

Exact free cash flow: -279688 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 1.14 million
Exact value

Exact value: -1135084 USD

2012-07-01 – 2013-06-30: -1135084 USD Inspect Net Income Open source
Share or cite

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

−USD 565,394
Exact value

Exact value: -565394 USD

2012-07-01 – 2013-06-30: -565394 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 41,430
Exact value

Exact value: 41430 USD

2012-07-01 – 2013-06-30: 41430 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 606,824
Calculation and evidence

-565394 − 41430 USD

Exact free cash flow: -606824 USD

Share or cite

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

2014 2013-01-01 – 2013-12-31
−USD 1.14 million
Exact value

Exact value: -1135084 USD

2013-01-01 – 2013-12-31: -1135084 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.

2014 2013-07-01 – 2014-06-30
−USD 639,897
Exact value

Exact value: -639897 USD

2013-07-01 – 2014-06-30: -639897 USD Inspect Net Income Open source
Share or cite

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

−USD 301,401
Exact value

Exact value: -301401 USD

2013-07-01 – 2014-06-30: -301401 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 6,211
Exact value

Exact value: 6211 USD

2013-07-01 – 2014-06-30: 6211 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 307,612
Calculation and evidence

-301401 − 6211 USD

Exact free cash flow: -307612 USD

Share or cite

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

2015 2014-01-01 – 2014-12-31
−USD 639,897
Exact value

Exact value: -639897 USD

2014-01-01 – 2014-12-31: -639897 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.

2015 2014-07-01 – 2015-06-24
−USD 20,537
Exact value

Exact value: -20537 USD

2014-07-01 – 2015-06-24: -20537 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.

2015 2014-07-01 – 2015-06-30
−USD 310,917
Exact value

Exact value: -310917 USD

2014-07-01 – 2015-06-30: -310917 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.

2017 2016-07-01 – 2017-06-30
−USD 1.39 million
Exact value

Exact value: -1386947 USD

2016-07-01 – 2017-06-30: -1386947 USD Inspect Net Income Open source
Share or cite

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

−USD 832,632
Exact value

Exact value: -832632 USD

2016-07-01 – 2017-06-30: -832632 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

2016-07-01 – 2017-06-30: 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 832,632
Calculation and evidence

-832632 − 0 USD

Exact free cash flow: -832632 USD

Share or cite

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

2018 2017-07-01 – 2018-06-30
−USD 1.14 million
Exact value

Exact value: -1138132 USD

2017-07-01 – 2018-06-30: -1138132 USD Inspect Net Income Open source
Share or cite

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

−USD 786,056
Exact value

Exact value: -786056 USD

2017-07-01 – 2018-06-30: -786056 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 6,700
Exact value

Exact value: 6700 USD

2017-07-01 – 2018-06-30: 6700 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 792,756
Calculation and evidence

-786056 − 6700 USD

Exact free cash flow: -792756 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.

87 filings · 1,787 latest values · 1,787 originally reported values

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

Identifiers: 0001089319, 1089319, edgar:1089319, fsnr

Also known as FREESTONE RESOURCES, INC., Freestone Resources, Inc., ICHARGEIT INC