Innovaro, Inc.

EDGAR

68 filing records in this dataset, filed from 2000-12-08 to 2014-03-12. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

168 thousand USD

2013 Q3 · USD

Exact inputs and evidence

Operating cash flow

-301 thousand USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -712898 USD Source
  • Operating Cash Flow: -411960 USD Source

Free cash flow

-342 thousand USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -712898 USD Source
  • Operating Cash Flow: -411960 USD Source
  • Capital Expenditure: 60395 USD Source
  • Capital Expenditure: 18947 USD Source
Cash and cash equivalents
16.9 thousand USD Source
Exact value

16919 USD

Long-term debt including current maturities
5.13 million USD Source
Exact value

5125961 USD

Shares outstanding
16.2 million shares Source
Exact value

16150952 shares

Reported share-count change

4.39% · 680 thousand 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
  • 15471410 shares · 2012-09-30· Source
  • 16150952 shares · 2013-09-30· 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: 2014-03-12.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2012-12-31
  • Operating income: 7 of 11 periods available· newest 2008-12-31
  • Net income: 2 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2012-12-31
  • Total assets: 2 of 11 periods available· newest 2012-12-31
  • Total liabilities: 2 of 11 periods available· newest 2012-12-31
  • Current assets: 2 of 11 periods available· newest 2012-12-31
  • Current liabilities: 2 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2012-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2012-12-31
  • Shares outstanding: 2 of 11 periods available· newest 2012-12-31

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

    +21.9%

    Prior period

    USD 435,425

    –

    Current period

    USD 530,834

    –

    Exact inputs and evidence

    530834 − 435425 = 95409 USD

    435425 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    530834 USD · 2012-01-01 – 2012-12-31

    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 5.37 million

    Prior period

    −USD 4.62 million

    –

    Current period

    −USD 9.99 million

    –

    Exact inputs and evidence

    -9991928 − -4623870 = -5368058 USD

    -4623870 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -9991928 USD · 2012-01-01 – 2012-12-31

    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 1.15 million

    Prior period

    −USD 2.83 million

    –

    Current period

    −USD 1.68 million

    –

    Exact inputs and evidence

    -1676571 − -2831409 = 1154838 USD

    -2831409 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -1676571 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -96.7%

    Prior period

    USD 39,218

    –

    Current period

    USD 1,279

    –

    Exact inputs and evidence

    1279 − 39218 = -37939 USD

    39218 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    1279 USD · 2012-01-01 – 2012-12-31

    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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 530,834 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 9.99 million −1,882% of revenue

Cash

  • Operating cash flow −USD 1.68 million −316% of revenue
  • Capital expenditure USD 1,279 0.2% of revenue
  • Free cash flow Derived −USD 1.68 million −316% of revenue

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.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-31435425 UnavailableUnavailableUnavailable-4623870 -2870627 Derived
Source
2012 2012-01-01 – 2012-12-31530834 UnavailableUnavailableUnavailable-9991928 -1677850 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 530.8K 2012
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.573.3K430.0K286.7K143.3K0.020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue435425
2012Revenue530834

Revenue growth

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

21.9% 2012
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.23.7%17.7%11.8%5.9%0.0%20112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year21.9%

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.

Net margin -1,882.3% 2012
Free cash flow margin -316.1% 2012
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.151%-395%-941%-1,487%-2,033%2011-12-312012-12-31
  • 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
2011Net margin-1,061.9%
2012Net margin-1,882.3%
2011Free cash flow margin-659.3%
2012Free cash flow margin-316.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.7M 2012
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.226.5K-594.6K-1.4M-2.2M-3.1M20112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow-2831409
2012Operating cash flow-1676571

Free cash flow

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

USD -1.7M 2012
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.229.7K-602.8K-1.4M-2.3M-3.1M20112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flow-2870627
2012Free cash flow-1677850

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.

79.4% 2012
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.86%64%43%21%0%20112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets48%
2012Liabilities / assets79.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.36× 2012
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.0.81×0.61×0.41×0.20×0.00×20112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities0.75×
2012Current assets / current liabilities0.36×

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
2002 2002-01-01 – 2002-12-31
Unavailable Not reported for this period.
−USD 2.58 million
Exact value

Exact value: -2577929 USD

2002-01-01 – 2002-12-31: -2577929 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.

2003 2003-01-01 – 2003-12-31
Unavailable Not reported for this period.
−USD 2.52 million
Exact value

Exact value: -2515282 USD

2003-01-01 – 2003-12-31: -2515282 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.

2004 2004-01-01 – 2004-12-31
Unavailable Not reported for this period.
−USD 4.25 million
Exact value

Exact value: -4248045 USD

2004-01-01 – 2004-12-31: -4248045 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.

2005 2005-01-01 – 2005-12-31
Unavailable Not reported for this period.
−USD 10.62 million
Exact value

Exact value: -10616886 USD

2005-01-01 – 2005-12-31: -10616886 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.

2006 2006-01-01 – 2006-12-31
Unavailable Not reported for this period.
−USD 19.95 million
Exact value

Exact value: -19946020 USD

2006-01-01 – 2006-12-31: -19946020 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
Unavailable Not reported for this period.
Unavailable Not reported for this period.
USD 80,063
Exact value

Exact value: 80063 USD

2010-01-01 – 2010-12-31: 80063 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2011 2011-01-01 – 2011-12-31
−USD 4.62 million
Exact value

Exact value: -4623870 USD

2011-01-01 – 2011-12-31: -4623870 USD Inspect Net Income Open source
Share or cite

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

−USD 2.83 million
Exact value

Exact value: -2831409 USD

2011-01-01 – 2011-12-31: -2831409 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 39,218
Exact value

Exact value: 39218 USD

2011-01-01 – 2011-12-31: 39218 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.87 million
Calculation and evidence

-2831409 − 39218 USD

Exact free cash flow: -2870627 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
−USD 9.99 million
Exact value

Exact value: -9991928 USD

2012-01-01 – 2012-12-31: -9991928 USD Inspect Net Income Open source
Share or cite

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

−USD 1.68 million
Exact value

Exact value: -1676571 USD

2012-01-01 – 2012-12-31: -1676571 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 1,279
Exact value

Exact value: 1279 USD

2012-01-01 – 2012-12-31: 1279 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.68 million
Calculation and evidence

-1676571 − 1279 USD

Exact free cash flow: -1677850 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.

68 filings · 1,143 latest values · 1,143 originally reported values

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

Identifiers: 0001098482, 1098482, INNI, edgar:1098482

Also known as Innovaro, Inc., UTEK CORP