BORNEO RESOURCE INVESTMENTS LTD.

EDGAR

13 filing records in this dataset, filed from 2012-08-29 to 2015-05-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

44.8 thousand USD

2014 Q4 · USD

Exact inputs and evidence

Net margin

-22,245.68%

2014 Q4 · %

Exact inputs and evidence

Operating cash flow

-549 thousand USD

2014 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1272490 USD Source
  • Operating Cash Flow: -723663 USD Source
Cash and cash equivalents
Not available
Long-term debt including current maturities
869 thousand USD Source
Exact value

868843 USD

Shares outstanding
76.2 million shares Source
Exact value

76179892 shares

Reported share-count change

2.60% · 1.93 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
  • 74250459 shares · 2014-03-31· Source
  • 76179892 shares · 2015-03-31· Source

Trailing twelve months

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

Revenue

1.27 million USD

2014-01-01 – 2014-12-31

Exact inputs and evidence
  • Revenue: 324427 USD · 2014-01-01 – 2014-03-31 Source
  • Revenue: 458129 USD · 2014-04-01 – 2014-06-30 Source
  • Revenue: 441327 USD · 2014-07-01 – 2014-09-30 Source
  • Revenue: 1268687 USD · 2014-01-01 – 2014-12-31 Source
  • Revenue: 1223883 USD · 2014-01-01 – 2014-09-30 Source

Net income

-11.6 million USD

2014-04-01 – 2015-03-31

Exact inputs and evidence
  • Net income: -117854 USD · 2014-04-01 – 2014-06-30 Source
  • Net income: -345537 USD · 2014-07-01 – 2014-09-30 Source
  • Net income: -10603892 USD · 2014-01-01 – 2014-12-31 Source
  • Net income: -636936 USD · 2014-01-01 – 2014-09-30 Source
  • Net income: -1153867 USD · 2015-01-01 – 2015-03-31 Source

Operating cash flow

-1.79 million USD

2014-04-01 – 2015-03-31

Exact inputs and evidence
  • Operating cash flow: -490992 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: 76692 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -723663 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: -490992 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: -1272490 USD · 2014-01-01 – 2014-12-31 Source
  • Operating cash flow: -723663 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: -436487 USD · 2015-01-01 – 2015-03-31 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: 2015-05-19.

Financial data available through: 2014-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2014-12-31
  • operating income: No compatible figures in this window
  • Net income: 4 of 11 periods available· newest 2014-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2014-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 2 of 11 periods available· newest 2014-12-31
  • Total liabilities: 2 of 11 periods available· newest 2014-12-31
  • Current assets: 2 of 11 periods available· newest 2014-12-31
  • Current liabilities: 2 of 11 periods available· newest 2014-12-31
  • cash and cash equivalents: No compatible figures in this window
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2013-12-31
  • Shares outstanding: 2 of 11 periods available· newest 2014-12-31

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

    USD 985,408

    –

    Current period

    USD 1.27 million

    –

    Exact inputs and evidence

    1268687 − 985408 = 283279 USD

    985408 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    1268687 USD · 2014-01-01 – 2014-12-31

    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 8.16 million

    Prior period

    −USD 2.44 million

    –

    Current period

    −USD 10.6 million

    –

    Exact inputs and evidence

    -10603892 − -2439530 = -8164362 USD

    -2439530 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -10603892 USD · 2014-01-01 – 2014-12-31

    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 606,775

    Prior period

    −USD 665,715

    –

    Current period

    −USD 1.27 million

    –

    Exact inputs and evidence

    -1272490 − -665715 = -606775 USD

    -665715 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -1272490 USD · 2014-01-01 – 2014-12-31

    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.

2014 2014-01-01 – 2014-12-31

  • Revenue USD 1.27 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 10.6 million −836% of revenue

Cash

  • Operating cash flow −USD 1.27 million −100% 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
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 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
2013 2013-01-01 – 2013-12-31985408 UnavailableUnavailableUnavailable-2439530 Unavailable
Source
2014 2014-01-01 – 2014-12-311268687 UnavailableUnavailableUnavailable-10603892 Unavailable
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 1.3M 2014
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.1.4M1.0M685.1K342.5K0.020132014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Revenue985408
2014Revenue1268687

Revenue growth

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

28.7% 2014
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%23.3%15.5%7.8%0.0%20132014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over yearNo prior comparable period
2014Year 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.

Net margin -835.8% 2014
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.67%-176%-418%-660%-903%2013-12-312014-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Operating marginNot reported
2014-12-31Operating marginNot reported
2013Net margin-247.6%
2014Net margin-835.8%
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.3M 2014
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.101.8K-267.2K-636.2K-1.0M-1.4M20132014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Operating cash flow-665715
2014Operating cash flow-1272490

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(USD)Source evidence
2013Free cash flowUnavailable
2014Free 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.

1,745.8% 2014
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.1,885%1,414%943%471%0%20132014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2013Liabilities / assets75.4%
2014Liabilities / assets1,745.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.01× 2014
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.0.02×0.01×0.01×0.00×0.00×20132014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013Current assets / current liabilities0.01×
2014Current assets / current liabilities0.01×

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
−USD 1.01 million
Exact value

Exact value: -1008587 USD

2011-01-01 – 2011-12-31: -1008587 USD Inspect Net Income Open source
Share or cite

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

−USD 863,546
Exact value

Exact value: -863546 USD

2011-01-01 – 2011-12-31: -863546 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.

2012 2012-01-01 – 2012-12-31
−USD 1.83 million
Exact value

Exact value: -1834441 USD

2012-01-01 – 2012-12-31: -1834441 USD Inspect Net Income Open source
Share or cite

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

−USD 561,375
Exact value

Exact value: -561375 USD

2012-01-01 – 2012-12-31: -561375 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.

2013 2013-01-01 – 2013-12-31
−USD 2.44 million
Exact value

Exact value: -2439530 USD

2013-01-01 – 2013-12-31: -2439530 USD Inspect Net Income Open source
Share or cite

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

−USD 665,715
Exact value

Exact value: -665715 USD

2013-01-01 – 2013-12-31: -665715 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.

2014 2014-01-01 – 2014-12-31
−USD 10.6 million
Exact value

Exact value: -10603892 USD

2014-01-01 – 2014-12-31: -10603892 USD Inspect Net Income Open source
Share or cite

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

−USD 1.27 million
Exact value

Exact value: -1272490 USD

2014-01-01 – 2014-12-31: -1272490 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.

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.

13 filings · 562 latest values · 562 originally reported values

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

Identifiers: 0001355732, 1355732, edgar:1355732

Also known as AVENTURA RESORTS INC, BORNEO RESOURCE INVESTMENTS LTD., Borneo Resource Investments Ltd.