Q Therapeutics, Inc.

EDGAR

42 filing records in this dataset, filed from 2006-10-12 to 2015-11-13. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

10.4 thousand USD

2014 Q4 · USD

Exact inputs and evidence

Operating margin

-8,887.01%

2014 Q4 · %

Exact inputs and evidence
  • Operating Income: -3380202 USD Source
  • Operating Income: -2455242 USD Source
  • Revenue: 680264 USD Source
  • Revenue: 669856 USD Source

Operating cash flow

-381 thousand USD

2014 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1458653 USD Source
  • Operating Cash Flow: -1077494 USD Source

Free cash flow

-384 thousand USD

2014 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1458653 USD Source
  • Operating Cash Flow: -1077494 USD Source
  • Capital Expenditure: 8234 USD Source
  • Capital Expenditure: 5615 USD Source
Cash and cash equivalents
23.2 thousand USD Source
Exact value

23218 USD

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

30826549 shares

Reported share-count change

1.41% · 429 thousand 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
  • 30397460 shares · 2014-09-30· Source
  • 30826549 shares · 2015-09-30· Source

Trailing twelve months

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

Net income

-3.4 million USD

2014-10-01 – 2015-09-30

Exact inputs and evidence
  • Net income: -3350701 USD · 2014-01-01 – 2014-12-31 Source
  • Net income: -2524681 USD · 2014-01-01 – 2014-09-30 Source
  • Net income: -763087 USD · 2015-01-01 – 2015-03-31 Source
  • Net income: -806680 USD · 2015-04-01 – 2015-06-30 Source
  • Net income: -1003445 USD · 2015-07-01 – 2015-09-30 Source

Operating cash flow

-1.45 million USD

2014-10-01 – 2015-09-30

Exact inputs and evidence
  • Operating cash flow: -1458653 USD · 2014-01-01 – 2014-12-31 Source
  • Operating cash flow: -1077494 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: -373917 USD · 2015-01-01 – 2015-03-31 Source
  • Operating cash flow: -833325 USD · 2015-01-01 – 2015-06-30 Source
  • Operating cash flow: -373917 USD · 2015-01-01 – 2015-03-31 Source
  • Operating cash flow: -1071536 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -833325 USD · 2015-01-01 – 2015-06-30 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: 2015-11-13.

Financial data available through: 2014-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2014-12-31
  • Operating income: 7 of 11 periods available· newest 2014-12-31
  • Net income: 11 of 11 periods available· newest 2014-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2014-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2014-12-31
  • Total assets: 8 of 11 periods available· newest 2014-12-31
  • Total liabilities: 5 of 11 periods available· newest 2014-12-31
  • Current assets: 5 of 11 periods available· newest 2014-12-31
  • Current liabilities: 7 of 11 periods available· newest 2014-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2014-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 5 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

    +2,498.9%

    Prior period

    USD 26,175

    –

    Current period

    USD 680,264

    –

    Exact inputs and evidence

    680264 − 26175 = 654089 USD

    26175 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    680264 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 38,391

    Prior period

    −USD 3.39 million

    –

    Current period

    −USD 3.35 million

    –

    Exact inputs and evidence

    -3350701 − -3389092 = 38391 USD

    -3389092 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -3350701 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 580,780

    Prior period

    −USD 877,873

    –

    Current period

    −USD 1.46 million

    –

    Exact inputs and evidence

    -1458653 − -877873 = -580780 USD

    -877873 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -1458653 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.

  • Capital expenditure

    -65.4%

    Prior period

    USD 23,802

    –

    Current period

    USD 8,234

    –

    Exact inputs and evidence

    8234 − 23802 = -15568 USD

    23802 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    8234 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.

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 680,264 100% of revenue
  • Cost of revenue USD 800 0.1% of revenue
  • Operating expenses USD 4.06 million 597% of revenue
  • Operating income −USD 3.38 million −497% of revenue
  • Tax, interest and other Derived −USD 29,501 −4.3% of revenue
  • Net income −USD 3.35 million −493% of revenue

Cash

  • Operating cash flow −USD 1.46 million −214% of revenue
  • Capital expenditure USD 8,234 1.2% of revenue
  • Free cash flow Derived −USD 1.47 million −216% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 Operating loss: operating costs were 294% of revenue.
  • 2011 Not shown: operating income or net income is not reported.
  • 2011 Operating loss: operating costs were 1,152% of revenue.
  • 2012 Operating loss: operating costs were 731% of revenue.
  • 2013 Operating loss: operating costs were 12,291% of revenue.
  • 2014 Operating loss: operating costs were 597% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-31452241 1328230 Derived -875989 -11139 Derived -864850 Unavailable
Source
2011 2010-03-01 – 2011-02-280 UnavailableUnavailableUnavailable-18200 Unavailable
Source
2011 2011-01-01 – 2011-12-31174573 2011846 Derived -1837273 762065 Derived -2599338 -1670997 Derived
Source
2012 2012-01-01 – 2012-12-31485031 3547409 Derived -3062378 -4538 Derived -3057840 -2124112 Derived
Source
2013 2013-01-01 – 2013-12-3126175 3217045 Derived -3190870 198222 Derived -3389092 -901675 Derived
Source
2014 2014-01-01 – 2014-12-31680264 4060466 Derived -3380202 -29501 Derived -3350701 -1466887 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 680.3K 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.734.7K551.0K367.3K183.7K0.0200620112014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue0
2007Revenue0
2010Revenue452241
2011Revenue0
2011Revenue174573
2012Revenue485031
2013Revenue26175
2014Revenue680264

Revenue growth

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

2,498.9% 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.2,706%1,954%1,202%450%-302%200620112014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over yearNo prior comparable period
2011Year over year-61.4%
2012Year over year177.8%
2013Year over year-94.6%
2014Year over year2,498.9%

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 -496.9% 2014
Net margin -492.6% 2014
Free cash flow margin -215.6% 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.1,036%-2,719%-6,474%-10,229%-13,984%2006-06-0220112014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006-06-02Operating marginNot reported
2007-05-31Operating marginNot reported
2010Operating margin-193.7%
2011-02-28Operating marginNot reported
2011Operating margin-1,052.4%
2012Operating margin-631.4%
2013Operating margin-12,190.5%
2014Operating margin-496.9%
2006-06-02Net marginNot reported
2007Net marginNot reported
2010Net margin-191.2%
2011Net marginNot reported
2011Net margin-1,489%
2012Net margin-630.4%
2013Net margin-12,947.8%
2014Net margin-492.6%
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2011Free cash flow margin-957.2%
2012Free cash flow margin-437.9%
2013Free cash flow margin-3,444.8%
2014Free cash flow margin-215.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.5M 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.169.7K-445.6K-1.1M-1.7M-2.3M200620112014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flowNot reportedNo source recorded
2010Operating cash flow-811794
2011Operating cash flow-8975
2011Operating cash flow-1665370
2012Operating cash flow-2121749
2013Operating cash flow-877873
2014Operating cash flow-1458653

Free cash flow

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

USD -1.5M 2014
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.169.9K-446.1K-1.1M-1.7M-2.3M200620112014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flowUnavailableNo source recorded
2007Free cash flowUnavailableNo source recorded
2010Free cash flowUnavailable
2011Free cash flowUnavailable
2011Free cash flow-1670997
2012Free cash flow-2124112
2013Free cash flow-901675
2014Free cash flow-1466887

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.

139.5% 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.288%216%144%72%0%200620112014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2006Liabilities / assetsNot reported
2007Liabilities / assets266.7%
2010-12-31Liabilities / assetsNot reported
2011Liabilities / assetsNot reported
2011Liabilities / assets10.4%
2012-12-31Liabilities / assetsNot reported
2013-12-31Liabilities / assetsNot reported
2014Liabilities / assets139.5%

Current assets to current liabilities

Current assets divided by current liabilities.

0.69× 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.10.28×7.71×5.14×2.57×0.00×2006-06-0220112014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006-06-02Current assets / current liabilitiesNot reported
2007-05-31Current assets / current liabilitiesNot reported
2010Current assets / current liabilities1.42×
2011-02-28Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities9.51×
2012Current assets / current liabilities0.99×
2013Current assets / current liabilities0.07×
2014Current assets / current liabilities0.69×

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
2009 2009-01-01 – 2009-12-31
−USD 755,731
Exact value

Exact value: -755731 USD

2009-01-01 – 2009-12-31: -755731 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2010 2009-06-01 – 2010-05-31
−USD 18,200
Exact value

Exact value: -18200 USD

2009-06-01 – 2010-05-31: -18200 USD Inspect Net Income Open source
Share or cite

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

−USD 8,975
Exact value

Exact value: -8975 USD

2009-06-01 – 2010-05-31: -8975 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.

2010 2009-12-01 – 2010-11-30
−USD 18,200
Exact value

Exact value: -18200 USD

2009-12-01 – 2010-11-30: -18200 USD Inspect Net Income Open source
Share or cite

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

−USD 8,975
Exact value

Exact value: -8975 USD

2009-12-01 – 2010-11-30: -8975 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.

2010 2010-01-01 – 2010-12-31
−USD 864,850
Exact value

Exact value: -864850 USD

2010-01-01 – 2010-12-31: -864850 USD Inspect Net Income Open source
Share or cite

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

−USD 811,794
Exact value

Exact value: -811794 USD

2010-01-01 – 2010-12-31: -811794 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.

2011 2010-03-01 – 2011-02-28
−USD 18,200
Exact value

Exact value: -18200 USD

2010-03-01 – 2011-02-28: -18200 USD Inspect Net Income Open source
Share or cite

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

−USD 8,975
Exact value

Exact value: -8975 USD

2010-03-01 – 2011-02-28: -8975 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.

2011 2010-06-01 – 2011-05-31
−USD 83,650
Exact value

Exact value: -83650 USD

2010-06-01 – 2011-05-31: -83650 USD Inspect Net Income Open source
Share or cite

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

−USD 9,375
Exact value

Exact value: -9375 USD

2010-06-01 – 2011-05-31: -9375 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.

2011 2011-01-01 – 2011-12-31
−USD 2.6 million
Exact value

Exact value: -2599338 USD

2011-01-01 – 2011-12-31: -2599338 USD Inspect Net Income Open source
Share or cite

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

−USD 1.67 million
Exact value

Exact value: -1665370 USD

2011-01-01 – 2011-12-31: -1665370 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 5,627
Exact value

Exact value: 5627 USD

2011-01-01 – 2011-12-31: 5627 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.67 million
Calculation and evidence

-1665370 − 5627 USD

Exact free cash flow: -1670997 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
−USD 3.06 million
Exact value

Exact value: -3057840 USD

2012-01-01 – 2012-12-31: -3057840 USD Inspect Net Income Open source
Share or cite

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

−USD 2.12 million
Exact value

Exact value: -2121749 USD

2012-01-01 – 2012-12-31: -2121749 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 2,363
Exact value

Exact value: 2363 USD

2012-01-01 – 2012-12-31: 2363 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.12 million
Calculation and evidence

-2121749 − 2363 USD

Exact free cash flow: -2124112 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
−USD 3.39 million
Exact value

Exact value: -3389092 USD

2013-01-01 – 2013-12-31: -3389092 USD Inspect Net Income Open source
Share or cite

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

−USD 877,873
Exact value

Exact value: -877873 USD

2013-01-01 – 2013-12-31: -877873 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 23,802
Exact value

Exact value: 23802 USD

2013-01-01 – 2013-12-31: 23802 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 901,675
Calculation and evidence

-877873 − 23802 USD

Exact free cash flow: -901675 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
−USD 3.35 million
Exact value

Exact value: -3350701 USD

2014-01-01 – 2014-12-31: -3350701 USD Inspect Net Income Open source
Share or cite

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

−USD 1.46 million
Exact value

Exact value: -1458653 USD

2014-01-01 – 2014-12-31: -1458653 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 8,234
Exact value

Exact value: 8234 USD

2014-01-01 – 2014-12-31: 8234 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.47 million
Calculation and evidence

-1458653 − 8234 USD

Exact free cash flow: -1466887 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.

42 filings · 1,363 latest values · 1,363 originally reported values

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

Identifiers: 0001366541, 1366541, edgar:1366541

Also known as Grace 2, Inc., Q Holdings, Inc., Q Therapeutics, Inc., grace 2, Inc.