REDtone Asia Inc

EDGAR

61 filing records in this dataset, filed from 2006-03-16 to 2016-09-23. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

790 thousand USD

2016-07-31 · USD

Exact inputs and evidence

Operating cash flow

-214 thousand USD

2016-07-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -213939 USD Source

Free cash flow

-300 thousand USD

2016-07-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -213939 USD Source
  • Capital Expenditure: 85689 USD Source
Cash and cash equivalents
302 thousand USD Source
Exact value

301907 USD

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

282315356 shares

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2016-09-23.

Financial data available through: 2016-04-30.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2016-04-30
  • operating income: No compatible figures in this window
  • Net income: 5 of 11 periods available· newest 2016-04-30
  • Operating cash flow: 8 of 11 periods available· newest 2016-04-30
  • Capital expenditure: 8 of 11 periods available· newest 2016-04-30
  • Total assets: 6 of 11 periods available· newest 2016-04-30
  • Total liabilities: 6 of 11 periods available· newest 2016-04-30
  • Current assets: 6 of 11 periods available· newest 2016-04-30
  • Current liabilities: 6 of 11 periods available· newest 2016-04-30
  • Cash and cash equivalents: 6 of 11 periods available· newest 2016-04-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 6 of 11 periods available· newest 2016-04-30

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.

No unambiguous prior-year comparison is available for the latest reporting period.

Comparable inputs unavailable for: Revenue, Net income, Operating cash flow, 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.

2016 2015-06-01 – 2016-04-30

  • Revenue USD 5.1 million 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 4.69 million −92% of revenue

Cash

  • Operating cash flow −USD 251,616 −4.9% of revenue
  • Capital expenditure USD 295,171 5.8% of revenue
  • Free cash flow Derived −USD 546,787 −11% 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.
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Not shown: operating income or net income is not reported.
  • 2015 Not shown: operating income or net income is not reported.
  • 2016 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 2010-06-01 – 2011-05-315465564 UnavailableUnavailableUnavailableUnavailableUnavailable
Source
2012 2011-06-01 – 2012-05-318423049 UnavailableUnavailableUnavailableUnavailable984544 Derived
Source
2013 2012-06-01 – 2013-05-316487707 UnavailableUnavailableUnavailableUnavailable1551986 Derived
Source
2014 2013-06-01 – 2014-05-316176820 UnavailableUnavailableUnavailable1050193 -531960 Derived
Source
2015 2014-06-01 – 2015-05-318423788 UnavailableUnavailableUnavailable-383575 -1156584 Derived
Source
2016 2015-06-01 – 2016-04-305100897 UnavailableUnavailableUnavailable-4691046 -546787 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 5.1M 2016
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.9.1M6.8M4.5M2.3M0.0201120142016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue5465564
2012Revenue8423049
2013Revenue6487707
2014Revenue6176820
2015Revenue8423788
2016Revenue5100897

Revenue growth

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

36.4% 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.60%38%16%-7%-29%201120142016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year54.1%
2013Year over year-23%
2014Year over year-4.8%
2015Year over year36.4%
2016Year over yearNo prior comparable period

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 -92% 2016
Free cash flow margin -10.7% 2016
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.33%-0%-34%-68%-101%2011-05-312014-05-312016-04-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011-05-31Operating marginNot reported
2012-05-31Operating marginNot reported
2013-05-31Operating marginNot reported
2014-05-31Operating marginNot reported
2015-05-31Operating marginNot reported
2016-04-30Operating marginNot reported
2011-05-31Net marginNot reported
2012-05-31Net marginNot reported
2013-05-31Net marginNot reported
2014Net margin17%
2015Net margin-4.6%
2016Net margin-92%
2011Free cash flow marginNot reported
2012Free cash flow margin11.7%
2013Free cash flow margin23.9%
2014Free cash flow margin-8.6%
2015Free cash flow margin-13.7%
2016Free cash flow margin-10.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -251.6K 2016
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.1.8M1.3M686.2K107.9K-470.4K201120142016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow1260356
2012Operating cash flow998245
2013Operating cash flow1683337
2014Operating cash flow-310907
2015Operating cash flow536306
2016Operating cash flow-251616

Free cash flow

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

USD -546.8K 2016
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.1.8M983.2K197.7K-587.8K-1.4M201120142016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flowUnavailable
2012Free cash flow984544
2013Free cash flow1551986
2014Free cash flow-531960
2015Free cash flow-1156584
2016Free cash flow-546787

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.

72.4% 2016
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.78%59%39%20%0%201120142016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets27.5%
2012Liabilities / assets25.6%
2013Liabilities / assets38%
2014Liabilities / assets39.4%
2015Liabilities / assets42.2%
2016Liabilities / assets72.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.92× 2016
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.1.88×1.41×0.94×0.47×0.00×201120142016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities1.69×
2012Current assets / current liabilities1.41×
2013Current assets / current liabilities1.4×
2014Current assets / current liabilities1.74×
2015Current assets / current liabilities1.21×
2016Current assets / current liabilities0.92×

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
2006 2006-01-01 – 2006-12-31
−USD 54,574
Exact value

Exact value: -54574 USD

2006-01-01 – 2006-12-31: -54574 USD Inspect Net Income Open source
Share or cite

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

−USD 42,453
Exact value

Exact value: -42453 USD

2006-01-01 – 2006-12-31: -42453 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 1,225
Exact value

Exact value: 1225 USD

2006-01-01 – 2006-12-31: 1225 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 43,678
Calculation and evidence

-42453 − 1225 USD

Exact free cash flow: -43678 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 50,395
Exact value

Exact value: -50395 USD

2007-01-01 – 2007-12-31: -50395 USD Inspect Net Income Open source
Share or cite

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

−USD 50,366
Exact value

Exact value: -50366 USD

2007-01-01 – 2007-12-31: -50366 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

2007-01-01 – 2007-12-31: 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 50,366
Calculation and evidence

-50366 − 0 USD

Exact free cash flow: -50366 USD

Share or cite

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

2011 2010-06-01 – 2011-05-31
Unavailable Not reported for this period.
USD 1.26 million
Exact value

Exact value: 1260356 USD

2010-06-01 – 2011-05-31: 1260356 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2012 2011-06-01 – 2012-05-31
Unavailable Not reported for this period.
USD 998,245
Exact value

Exact value: 998245 USD

2011-06-01 – 2012-05-31: 998245 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 13,701
Exact value

Exact value: 13701 USD

2011-06-01 – 2012-05-31: 13701 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 984,544
Calculation and evidence

998245 − 13701 USD

Exact free cash flow: 984544 USD

Share or cite

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

2013 2012-06-01 – 2013-05-31
Unavailable Not reported for this period.
USD 1.68 million
Exact value

Exact value: 1683337 USD

2012-06-01 – 2013-05-31: 1683337 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 131,351
Exact value

Exact value: 131351 USD

2012-06-01 – 2013-05-31: 131351 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.55 million
Calculation and evidence

1683337 − 131351 USD

Exact free cash flow: 1551986 USD

Share or cite

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

2014 2013-06-01 – 2014-05-31
USD 1.05 million
Exact value

Exact value: 1050193 USD

2013-06-01 – 2014-05-31: 1050193 USD Inspect Net Income Open source
Share or cite

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

−USD 310,907
Exact value

Exact value: -310907 USD

2013-06-01 – 2014-05-31: -310907 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 221,053
Exact value

Exact value: 221053 USD

2013-06-01 – 2014-05-31: 221053 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 531,960
Calculation and evidence

-310907 − 221053 USD

Exact free cash flow: -531960 USD

Share or cite

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

2015 2014-06-01 – 2015-05-31
−USD 383,575
Exact value

Exact value: -383575 USD

2014-06-01 – 2015-05-31: -383575 USD Inspect Net Income Open source
Share or cite

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

USD 536,306
Exact value

Exact value: 536306 USD

2014-06-01 – 2015-05-31: 536306 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 1.69 million
Exact value

Exact value: 1692890 USD

2014-06-01 – 2015-05-31: 1692890 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.16 million
Calculation and evidence

536306 − 1692890 USD

Exact free cash flow: -1156584 USD

Share or cite

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

2016 2015-06-01 – 2016-04-30
−USD 4.69 million
Exact value

Exact value: -4691046 USD

2015-06-01 – 2016-04-30: -4691046 USD Inspect Net Income Open source
Share or cite

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

−USD 251,616
Exact value

Exact value: -251616 USD

2015-06-01 – 2016-04-30: -251616 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 295,171
Exact value

Exact value: 295171 USD

2015-06-01 – 2016-04-30: 295171 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 546,787
Calculation and evidence

-251616 − 295171 USD

Exact free cash flow: -546787 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.

61 filings · 1,454 latest values · 1,454 originally reported values

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

Identifiers: 0001341319, 1341319, RTAS, edgar:1341319, rtas

Also known as HOTGATE TECHNOLOGY, INC., REDtone Asia Inc, RNS SOFTWARE, INC., Redtone Asia Inc