Revenue
119 thousand USD
2016 Q3 · USD
Exact inputs and evidence
- Revenue: 118618 USD Source
80 filing records in this dataset, filed from 2000-10-10 to 2016-05-16. Reported financial figures are available; chart coverage varies by period.
119 thousand USD
2016 Q3 · USD
-69.89%
2016 Q3 · %
4.03 thousand USD
2016 Q3 · USD
4.03 thousand USD
2016 Q3 · USD
126016 USD
63159783 shares
-17.82% · -13.7 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.
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
-1.59 million USD
2015-04-01 – 2016-03-31
4.01 thousand USD
2015-04-01 – 2016-03-31
Includes later revisions to earlier periods. Annual charts exclude incomplete years.
Latest filing recorded: 2016-05-16.
Financial data available through: 2015-06-30.
Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 2.35 million
–
Current period
USD 738,174
–
738174 − 2354835 = -1616661 USD
2354835 USD · 2013-07-01 – 2014-06-30
Inspect prior input Prior source738174 USD · 2014-07-01 – 2015-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 58,918
–
Current period
−USD 1.6 million
–
-1599297 − 58918 = -1658215 USD
58918 USD · 2013-07-01 – 2014-06-30
Inspect prior input Prior source-1599297 USD · 2014-07-01 – 2015-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 166,335
–
Current period
USD 66,870
–
66870 − 166335 = -99465 USD
166335 USD · 2013-07-01 – 2014-06-30
Inspect prior input Prior source66870 USD · 2014-07-01 – 2015-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 10,766
–
Current period
USD 5,459
–
5459 − 10766 = -5307 USD
10766 USD · 2013-07-01 – 2014-06-30
Inspect prior input Prior source5459 USD · 2014-07-01 – 2015-06-30
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2010 2009-07-01 – 2010-06-30 | 2002556 | 3030052 Derived | -1027496 | 35890 Derived | -1063386 | -89043 Derived | Source
|
| 2011 2010-07-01 – 2011-06-30 | 1893314 | 3197048 Derived | -1303734 | 136312 Derived | -1440046 | -37887 Derived | Source
|
| 2013 2012-07-01 – 2013-06-30 | 940506 | 1509093 Derived | -568587 | -160945 Derived | -407642 | -1001003 Derived | Source
|
| 2014 2013-07-01 – 2014-06-30 | 2354835 | 2326655 Derived | 28180 | -30738 Derived | 58918 | 155569 Derived | Source
|
| 2015 2014-07-01 – 2015-06-30 | 738174 | 2011596 Derived | -1273422 | 325875 Derived | -1599297 | 61411 Derived | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2010 | Revenue | 2002556 |
|
| 2011 | Revenue | 1893314 |
|
| 2013 | Revenue | 940506 |
|
| 2014 | Revenue | 2354835 |
|
| 2015 | Revenue | 738174 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2010 | Year over year | No prior comparable period |
|
| 2011 | Year over year | -5.5% |
|
| 2013 | Year over year | No prior comparable period |
|
| 2014 | Year over year | 150.4% |
|
| 2015 | Year over year | -68.7% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2010 | Operating margin | -51.3% |
|
| 2011 | Operating margin | -68.9% |
|
| 2013 | Operating margin | -60.5% |
|
| 2014 | Operating margin | 1.2% |
|
| 2015 | Operating margin | -172.5% |
|
| 2010 | Net margin | -53.1% |
|
| 2011 | Net margin | -76.1% |
|
| 2013 | Net margin | -43.3% |
|
| 2014 | Net margin | 2.5% |
|
| 2015 | Net margin | -216.7% |
|
| 2010 | Free cash flow margin | -4.4% |
|
| 2011 | Free cash flow margin | -2% |
|
| 2013 | Free cash flow margin | -106.4% |
|
| 2014 | Free cash flow margin | 6.6% |
|
| 2015 | Free cash flow margin | 8.3% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2010 | Operating cash flow | 0 |
|
| 2011 | Operating cash flow | -21333 |
|
| 2013 | Operating cash flow | -988778 |
|
| 2014 | Operating cash flow | 166335 |
|
| 2015 | Operating cash flow | 66870 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2010 | Free cash flow | -89043 |
|
| 2011 | Free cash flow | -37887 |
|
| 2013 | Free cash flow | -1001003 |
|
| 2014 | Free cash flow | 155569 |
|
| 2015 | Free cash flow | 61411 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2010 | Liabilities / assets | 701.9% |
|
| 2011 | Liabilities / assets | 103.2% |
|
| 2013 | Liabilities / assets | 74.8% |
|
| 2014 | Liabilities / assets | 72.9% |
|
| 2015 | Liabilities / assets | 159.3% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2010 | Current assets / current liabilities | 0.07× |
|
| 2011 | Current assets / current liabilities | 0.1× |
|
| 2013 | Current assets / current liabilities | 0.14× |
|
| 2014 | Current assets / current liabilities | 0.2× |
|
| 2015 | Current assets / current liabilities | 0.1× |
|
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.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2005 2005-01-01 – 2005-12-31 | Unavailable Not reported for this period. | −USD 65,178 Exact valueExact value: -65178 USD Share or citeThe 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 69,760 Exact valueExact value: -69760 USD Share or citeThe 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. |
| 2007 2007-01-01 – 2007-12-31 | Unavailable Not reported for this period. | −USD 68,707 Exact valueExact value: -68707 USD Share or citeThe 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 | Unavailable Not reported for this period. | −USD 400,556 Exact valueExact value: -400556 USD Share or citeThe 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 | Unavailable Not reported for this period. | −USD 39,707 Exact valueExact value: -39707 USD Share or citeThe 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 2009-07-01 – 2010-06-30 | −USD 1.06 million Exact valueExact value: -1063386 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 0 Exact valueExact value: 0 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 89,043 Exact valueExact value: 89043 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 89,043 Calculation and evidence0 − 89043 USD Exact free cash flow: -89043 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2011 2010-07-01 – 2011-06-30 | −USD 1.44 million Exact valueExact value: -1440046 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 21,333 Exact valueExact value: -21333 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 16,554 Exact valueExact value: 16554 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 37,887 Calculation and evidence-21333 − 16554 USD Exact free cash flow: -37887 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2013 2012-07-01 – 2013-06-30 | −USD 407,642 Exact valueExact value: -407642 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 988,778 Exact valueExact value: -988778 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 12,225 Exact valueExact value: 12225 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1 million Calculation and evidence-988778 − 12225 USD Exact free cash flow: -1001003 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2014 2013-07-01 – 2014-06-30 | USD 58,918 Exact valueExact value: 58918 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 166,335 Exact valueExact value: 166335 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 10,766 Exact valueExact value: 10766 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 155,569 Calculation and evidence166335 − 10766 USD Exact free cash flow: 155569 USD
Share or citeThe citation records this snapshot. The page link may show a newer release later. |
| 2015 2014-07-01 – 2015-06-30 | −USD 1.6 million Exact valueExact value: -1599297 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 66,870 Exact valueExact value: 66870 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 5,459 Exact valueExact value: 5459 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 61,411 Calculation and evidence66870 − 5459 USD Exact free cash flow: 61411 USD
Share or citeThe 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.
Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.
80 filings · 608 latest values · 608 originally reported values
Dataset published . Source filing dates and reporting periods are shown separately.
Identifiers: 0001118974, 1118974, edgar:1118974
Also known as 30DC, INC., FABER GROUP INC, FAYBER GROUP INC, INFINITY CAPITAL GROUP INC, INFINITY CAPITAL GROUP, INC.