AGR TOOLS, INC.

EDGAR

27 filing records in this dataset, filed from 2006-07-27 to 2012-05-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

18.9 thousand USD

2011-06-30 · USD

Exact inputs and evidence

Operating margin

-2,039.66%

2011-06-30 · %

Exact inputs and evidence
  • Operating Income: -545107 USD Source
  • Operating Income: -159631 USD Source
  • Revenue: 394252 USD Source
  • Revenue: 375353 USD Source

Operating cash flow

-117 thousand USD

2011-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -279367 USD Source
  • Operating Cash Flow: -162030 USD Source

Free cash flow

-117 thousand USD

2011-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -279367 USD Source
  • Operating Cash Flow: -162030 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
8.62 thousand USD Source
Exact value

8621 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

394 thousand USD

2010-07-01 – 2011-06-30

Exact inputs and evidence
  • Revenue: 205443 USD · 2010-07-01 – 2010-09-30 Source
  • Revenue: 110718 USD · 2010-10-01 – 2010-12-31 Source
  • Revenue: 59192 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 394252 USD · 2010-07-01 – 2011-06-30 Source
  • Revenue: 375353 USD · 2010-07-01 – 2011-03-31 Source

Net income

-635 thousand USD

2010-07-01 – 2011-06-30

Exact inputs and evidence
  • Net income: -75920 USD · 2010-07-01 – 2010-09-30 Source
  • Net income: -119046 USD · 2010-07-01 – 2010-12-31 Source
  • Net income: -75920 USD · 2010-07-01 – 2010-09-30 Source
  • Net income: -210096 USD · 2010-07-01 – 2011-03-31 Source
  • Net income: -119046 USD · 2010-07-01 – 2010-12-31 Source
  • Net income: -634965 USD · 2010-07-01 – 2011-06-30 Source
  • Net income: -210096 USD · 2010-07-01 – 2011-03-31 Source

Operating cash flow

-279 thousand USD

2010-07-01 – 2011-06-30

Exact inputs and evidence
  • Operating cash flow: -34057 USD · 2010-07-01 – 2010-09-30 Source
  • Operating cash flow: -131690 USD · 2010-07-01 – 2010-12-31 Source
  • Operating cash flow: -34057 USD · 2010-07-01 – 2010-09-30 Source
  • Operating cash flow: -162030 USD · 2010-07-01 – 2011-03-31 Source
  • Operating cash flow: -131690 USD · 2010-07-01 – 2010-12-31 Source
  • Operating cash flow: -279367 USD · 2010-07-01 – 2011-06-30 Source
  • Operating cash flow: -162030 USD · 2010-07-01 – 2011-03-31 Source

Capital expenditure

0 USD

2010-07-01 – 2011-06-30

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2010-07-01 – 2010-09-30 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2010-12-31 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2010-09-30 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2011-03-31 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2010-12-31 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2011-06-30 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2011-03-31 Source

Free cash flow

-279 thousand USD

2010-07-01 – 2011-06-30

Exact inputs and evidence
  • Operating cash flow: -34057 USD · 2010-07-01 – 2010-09-30 Source
  • Operating cash flow: -131690 USD · 2010-07-01 – 2010-12-31 Source
  • Operating cash flow: -34057 USD · 2010-07-01 – 2010-09-30 Source
  • Operating cash flow: -162030 USD · 2010-07-01 – 2011-03-31 Source
  • Operating cash flow: -131690 USD · 2010-07-01 – 2010-12-31 Source
  • Operating cash flow: -279367 USD · 2010-07-01 – 2011-06-30 Source
  • Operating cash flow: -162030 USD · 2010-07-01 – 2011-03-31 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2010-09-30 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2010-12-31 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2010-09-30 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2011-03-31 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2010-12-31 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2011-06-30 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2011-03-31 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: 2012-05-21.

Financial data available through: 2011-06-30.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2011-06-30
  • Operating income: 3 of 11 periods available· newest 2011-06-30
  • Net income: 6 of 11 periods available· newest 2011-06-30
  • Operating cash flow: 7 of 11 periods available· newest 2011-06-30
  • Capital expenditure: 3 of 11 periods available· newest 2011-06-30
  • Total assets: 3 of 11 periods available· newest 2011-06-30
  • Total liabilities: 3 of 11 periods available· newest 2011-06-30
  • Current assets: 3 of 11 periods available· newest 2011-06-30
  • Current liabilities: 3 of 11 periods available· newest 2011-06-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2011-06-30
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

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

    -25.7%

    Prior period

    USD 530,694

    –

    Current period

    USD 394,252

    –

    Exact inputs and evidence

    394252 − 530694 = -136442 USD

    530694 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    394252 USD · 2010-07-01 – 2011-06-30

    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 259,596

    Prior period

    −USD 375,369

    –

    Current period

    −USD 634,965

    –

    Exact inputs and evidence

    -634965 − -375369 = -259596 USD

    -375369 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    -634965 USD · 2010-07-01 – 2011-06-30

    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 229,729

    Prior period

    −USD 49,638

    –

    Current period

    −USD 279,367

    –

    Exact inputs and evidence

    -279367 − -49638 = -229729 USD

    -49638 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    -279367 USD · 2010-07-01 – 2011-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 4,328

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 4328 = -4328 USD

    4328 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    0 USD · 2010-07-01 – 2011-06-30

    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.

2011 2010-07-01 – 2011-06-30

  • Revenue USD 394,252 100% of revenue
  • Cost of revenue USD 221,216 56% of revenue
  • Operating expenses USD 718,143 182% of revenue
  • Operating income −USD 545,107 −138% of revenue
  • Tax, interest and other Derived USD 89,858 23% of revenue
  • Net income −USD 634,965 −161% of revenue

Cash

  • Operating cash flow −USD 279,367 −71% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 279,367 −71% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 Operating loss: operating costs were 160% of revenue.
  • 2011 Operating loss: operating costs were 238% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2008-07-01 – 2009-06-30539399 865693 Derived -326294 UnavailableUnavailable-116520 Derived
Source
2010 2009-07-01 – 2010-06-30530694 847934 Derived -317240 58129 Derived -375369 -53966 Derived
Source
2011 2010-07-01 – 2011-06-30394252 939359 Derived -545107 89858 Derived -634965 -279367 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 394.3K 2011
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.582.6K436.9K291.3K145.6K0.0200920102011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue539399
2010Revenue530694
2011Revenue394252

Revenue growth

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

-25.7% 2011
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.2.1%-5.4%-12.9%-20.3%-27.8%200920102011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year-1.6%
2011Year over year-25.7%

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 -138.3% 2011
Net margin -161.1% 2011
Free cash flow margin -70.9% 2011
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.13%-34%-81%-127%-174%200920102011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin-60.5%
2010Operating margin-59.8%
2011Operating margin-138.3%
2009-06-30Net marginNot reported
2010Net margin-70.7%
2011Net margin-161.1%
2009Free cash flow margin-21.6%
2010Free cash flow margin-10.2%
2011Free cash flow margin-70.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -279.4K 2011
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.22.3K-58.7K-139.7K-220.7K-301.7K200920102011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow-110768
2010Operating cash flow-49638
2011Operating cash flow-279367

Free cash flow

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

USD -279.4K 2011
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.22.3K-58.7K-139.7K-220.7K-301.7K200920102011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow-116520
2010Free cash flow-53966
2011Free cash flow-279367

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.

285.7% 2011
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.309%231%154%77%0%200920102011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009Liabilities / assets109%
2010Liabilities / assets242.6%
2011Liabilities / assets285.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.34× 2011
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.0.88×0.66×0.44×0.22×0.00×200920102011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities0.81×
2010Current assets / current liabilities0.39×
2011Current assets / current liabilities0.34×

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
2005 2004-11-01 – 2005-10-31
−USD 15,151
Exact value

Exact value: -15151 USD

2004-11-01 – 2005-10-31: -15151 USD Inspect Net Income Open source
Share or cite

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

−USD 10,178
Exact value

Exact value: -10178 USD

2004-11-01 – 2005-10-31: -10178 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 2005-11-01 – 2006-10-31
−USD 76,814
Exact value

Exact value: -76814 USD

2005-11-01 – 2006-10-31: -76814 USD Inspect Net Income Open source
Share or cite

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

−USD 48,562
Exact value

Exact value: -48562 USD

2005-11-01 – 2006-10-31: -48562 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.

2007 2006-11-01 – 2007-10-31
−USD 36,649
Exact value

Exact value: -36649 USD

2006-11-01 – 2007-10-31: -36649 USD Inspect Net Income Open source
Share or cite

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

−USD 49,381
Exact value

Exact value: -49381 USD

2006-11-01 – 2007-10-31: -49381 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.

2008 2007-11-01 – 2008-10-31
−USD 36,649
Exact value

Exact value: -36649 USD

2007-11-01 – 2008-10-31: -36649 USD Inspect Net Income Open source
Share or cite

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

−USD 41,136
Exact value

Exact value: -41136 USD

2007-11-01 – 2008-10-31: -41136 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.

2009 2008-07-01 – 2009-06-30
Unavailable Not reported for this period.
−USD 110,768
Exact value

Exact value: -110768 USD

2008-07-01 – 2009-06-30: -110768 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 5,752
Exact value

Exact value: 5752 USD

2008-07-01 – 2009-06-30: 5752 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 116,520
Calculation and evidence

-110768 − 5752 USD

Exact free cash flow: -116520 USD

Share or cite

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

2010 2009-07-01 – 2010-06-30
−USD 375,369
Exact value

Exact value: -375369 USD

2009-07-01 – 2010-06-30: -375369 USD Inspect Net Income Open source
Share or cite

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

−USD 49,638
Exact value

Exact value: -49638 USD

2009-07-01 – 2010-06-30: -49638 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 4,328
Exact value

Exact value: 4328 USD

2009-07-01 – 2010-06-30: 4328 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 53,966
Calculation and evidence

-49638 − 4328 USD

Exact free cash flow: -53966 USD

Share or cite

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

2011 2010-07-01 – 2011-06-30
−USD 634,965
Exact value

Exact value: -634965 USD

2010-07-01 – 2011-06-30: -634965 USD Inspect Net Income Open source
Share or cite

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

−USD 279,367
Exact value

Exact value: -279367 USD

2010-07-01 – 2011-06-30: -279367 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

2010-07-01 – 2011-06-30: 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 279,367
Calculation and evidence

-279367 − 0 USD

Exact free cash flow: -279367 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.

27 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001352858, 1352858, edgar:1352858

Also known as LABURNUM VENTURES INC.