VISCOUNT SYSTEMS INC

EDGAR

69 filing records in this dataset, filed from 2001-12-21 to 2016-08-22. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.03 million CAD

2016 Q2 · CAD

Exact inputs and evidence

Operating margin

-35.56%

2016 Q2 · %

Exact inputs and evidence
  • Operating Income: -365384 CAD Source
  • Revenue: 1027583 CAD Source

Operating cash flow

-5.81 thousand CAD

2016 Q2 · CAD

Exact inputs and evidence
  • Operating Cash Flow: -190717 CAD Source
  • Operating Cash Flow: -184910 CAD Source
Cash and cash equivalents
190 thousand CAD Source
Exact value

190308 CAD

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

130297236 shares

Reported share-count change

3.37% · 4.25 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
  • 126047236 shares · 2015-06-30· Source
  • 130297236 shares · 2016-06-30· 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: 2016-08-22.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2015-12-31
  • Operating income: 5 of 11 periods available· newest 2015-12-31
  • Net income: 5 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2007-12-31
  • Total assets: 5 of 11 periods available· newest 2015-12-31
  • Total liabilities: 5 of 11 periods available· newest 2015-12-31
  • Current assets: 5 of 11 periods available· newest 2015-12-31
  • Current liabilities: 5 of 11 periods available· newest 2015-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2014-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 6 of 11 periods available· newest 2015-12-31

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

    +28.7%

    Prior period

    CAD 4.77 million

    –

    Current period

    CAD 6.14 million

    –

    Exact inputs and evidence

    6137488 − 4769298 = 1368190 CAD

    4769298 CAD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    6137488 CAD · 2015-01-01 – 2015-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    −CAD 2.69 million

    Prior period

    −CAD 905,919

    –

    Current period

    −CAD 3.6 million

    –

    Exact inputs and evidence

    -3597265 − -905919 = -2691346 CAD

    -905919 CAD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -3597265 CAD · 2015-01-01 – 2015-12-31

    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

    +CAD 1.65 million

    Prior period

    −CAD 2.12 million

    –

    Current period

    −CAD 478,620

    –

    Exact inputs and evidence

    -478620 − -2123807 = 1645187 CAD

    -2123807 CAD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -478620 CAD · 2015-01-01 – 2015-12-31

    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.

2015 2015-01-01 – 2015-12-31

  • Revenue CAD 6.14 million 100% of revenue
  • Cost of revenue CAD 2.45 million 40% of revenue
  • Operating expenses CAD 4.9 million 80% of revenue
  • Operating income −CAD 1.21 million −20% of revenue
  • Tax, interest and other Derived CAD 2.39 million 39% of revenue
  • Net income −CAD 3.6 million −59% of revenue

Cash

  • Operating cash flow −CAD 478,620 −7.8% of revenue
  • 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 Operating loss: operating costs were 154% of revenue.
  • 2012 Operating loss: operating costs were 138% of revenue.
  • 2013 Operating loss: operating costs were 124% of revenue.
  • 2014 Operating loss: operating costs were 185% of revenue.
  • 2015 Operating loss: operating costs were 120% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-313470848 5339318 Derived -1868470 1091069 Derived -2959539 Unavailable
Source
2012 2012-01-01 – 2012-12-313602569 4982016 Derived -1379447 1299739 Derived -2679186 Unavailable
Source
2013 2013-01-01 – 2013-12-314134886 5109402 Derived -974516 2105984 Derived -3080500 Unavailable
Source
2014 2014-01-01 – 2014-12-314769298 8839275 Derived -4069977 -3164058 Derived -905919 Unavailable
Source
2015 2015-01-01 – 2015-12-316137488 7342921 Derived -1205433 2391832 Derived -3597265 Unavailable
Source

Amounts are exact, in CAD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

CAD 6.1M 2015
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.6.6M5.0M3.3M1.7M0.020112012201320142015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(CAD)Source evidence
2011Revenue3470848
2012Revenue3602569
2013Revenue4134886
2014Revenue4769298
2015Revenue6137488

Revenue growth

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

28.7% 2015
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.31.0%23.2%15.5%7.7%0.0%20112012201320142015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year3.8%
2013Year over year14.8%
2014Year over year15.3%
2015Year over year28.7%

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 -19.6% 2015
Net margin -58.6% 2015
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.7%-18%-43%-67%-92%20112012201320142015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin-53.8%
2012Operating margin-38.3%
2013Operating margin-23.6%
2014Operating margin-85.3%
2015Operating margin-19.6%
2011Net margin-85.3%
2012Net margin-74.4%
2013Net margin-74.5%
2014Net margin-19%
2015Net margin-58.6%
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

Operating cash flow

Cash generated by the company’s normal business operations.

CAD -478.6K 2015
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.169.9K-446.0K-1.1M-1.7M-2.3M20112012201320142015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(CAD)Source evidence
2011Operating cash flow-1138544
2012Operating cash flow-1320867
2013Operating cash flow-874719
2014Operating cash flow-2123807
2015Operating cash flow-478620

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(CAD)Source evidence
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free 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.

615.9% 2015
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.665%499%333%166%0%20112012201320142015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets113.3%
2012Liabilities / assets273.8%
2013Liabilities / assets459.6%
2014Liabilities / assets248.5%
2015Liabilities / assets615.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.14× 2015
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.1.61×1.21×0.80×0.40×0.00×20112012201320142015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities1.14×
2012Current assets / current liabilities1.49×
2013Current assets / current liabilities1.24×
2014Current assets / current liabilities0.35×
2015Current assets / current liabilities0.14×

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
2011 2011-01-01 – 2011-12-31
−CAD 2.96 million
Exact value

Exact value: -2959539 CAD

2011-01-01 – 2011-12-31: -2959539 CAD Inspect Net Income Open source
Share or cite

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

−CAD 1.14 million
Exact value

Exact value: -1138544 CAD

2011-01-01 – 2011-12-31: -1138544 CAD 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
−CAD 2.68 million
Exact value

Exact value: -2679186 CAD

2012-01-01 – 2012-12-31: -2679186 CAD Inspect Net Income Open source
Share or cite

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

−CAD 1.32 million
Exact value

Exact value: -1320867 CAD

2012-01-01 – 2012-12-31: -1320867 CAD 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
−CAD 3.08 million
Exact value

Exact value: -3080500 CAD

2013-01-01 – 2013-12-31: -3080500 CAD Inspect Net Income Open source
Share or cite

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

−CAD 874,719
Exact value

Exact value: -874719 CAD

2013-01-01 – 2013-12-31: -874719 CAD 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
−CAD 905,919
Exact value

Exact value: -905919 CAD

2014-01-01 – 2014-12-31: -905919 CAD Inspect Net Income Open source
Share or cite

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

−CAD 2.12 million
Exact value

Exact value: -2123807 CAD

2014-01-01 – 2014-12-31: -2123807 CAD 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
−CAD 3.6 million
Exact value

Exact value: -3597265 CAD

2015-01-01 – 2015-12-31: -3597265 CAD Inspect Net Income Open source
Share or cite

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

−CAD 478,620
Exact value

Exact value: -478620 CAD

2015-01-01 – 2015-12-31: -478620 CAD 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.

69 filings · 1,650 latest values · 1,650 originally reported values

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

Identifiers: 0001158387, 1158387, VSYS, edgar:1158387, vsys

Also known as VISCOUNT SYSTEMS INC, Viscount Systems Inc.