Evolucia Inc.

EDGAR

37 filing records in this dataset, filed from 2007-02-27 to 2015-10-15. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

61.1 thousand USD

2014 Q3 · USD

Exact inputs and evidence

Operating margin

-1,949.86%

2014 Q3 · %

Exact inputs and evidence
  • Operating Income: -1191639 USD Source
  • Revenue: 61114 USD Source

Operating cash flow

-182 thousand USD

2014 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -925919 USD Source
  • Operating Cash Flow: -743791 USD Source

Free cash flow

-182 thousand USD

2014 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -925919 USD Source
  • Operating Cash Flow: -743791 USD Source
  • Capital Expenditure: 77585 USD Source
  • Capital Expenditure: 77585 USD Source
Cash and cash equivalents
6.97 thousand USD Source
Exact value

6974 USD

Long-term debt including current maturities
1.34 million USD Source
Exact value

1338968 USD

Shares outstanding
1.36 billion shares Source
Exact value

1355269085 shares

Reported share-count change

9.07% · 113 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
  • 1242579212 shares · 2013-09-30· Source
  • 1355269085 shares · 2014-09-30· Source

Trailing twelve months

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

Revenue

1.63 million USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Revenue: 2011267 USD · 2013-01-01 – 2013-12-31 Source
  • Revenue: 1588875 USD · 2013-01-01 – 2013-09-30 Source
  • Revenue: 962903 USD · 2014-01-01 – 2014-03-31 Source
  • Revenue: 180076 USD · 2014-04-01 – 2014-06-30 Source
  • Revenue: 61114 USD · 2014-07-01 – 2014-09-30 Source

Net income

-6.94 million USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Net income: -11639085 USD · 2013-01-01 – 2013-12-31 Source
  • Net income: -8851157 USD · 2013-01-01 – 2013-09-30 Source
  • Net income: -1704683 USD · 2014-01-01 – 2014-03-31 Source
  • Net income: -854034 USD · 2014-04-01 – 2014-06-30 Source
  • Net income: -1598006 USD · 2014-07-01 – 2014-09-30 Source

Operating cash flow

-7.71 million USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Operating cash flow: -11639085 USD · 2013-01-01 – 2013-12-31 Source
  • Operating cash flow: -4856080 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -598893 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -743791 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: -598893 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -925919 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: -743791 USD · 2014-01-01 – 2014-06-30 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: 2015-10-15.

Financial data available through: 2013-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2013-12-31
  • Operating income: 8 of 11 periods available· newest 2013-12-31
  • Net income: 8 of 11 periods available· newest 2013-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2013-12-31
  • Total assets: 6 of 11 periods available· newest 2013-12-31
  • Total liabilities: 3 of 11 periods available· newest 2013-12-31
  • Current assets: 7 of 11 periods available· newest 2013-12-31
  • Current liabilities: 7 of 11 periods available· newest 2013-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2013-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2012-12-31
  • Shares outstanding: 4 of 11 periods available· newest 2013-12-31

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

    -26.7%

    Prior period

    USD 2.74 million

    –

    Current period

    USD 2.01 million

    –

    Exact inputs and evidence

    2011267 − 2742587 = -731320 USD

    2742587 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    2011267 USD · 2013-01-01 – 2013-12-31

    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 5.06 million

    Prior period

    −USD 6.58 million

    –

    Current period

    −USD 11.64 million

    –

    Exact inputs and evidence

    -11639085 − -6578296 = -5060789 USD

    -6578296 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -11639085 USD · 2013-01-01 – 2013-12-31

    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 5.06 million

    Prior period

    −USD 6.58 million

    –

    Current period

    −USD 11.64 million

    –

    Exact inputs and evidence

    -11639085 − -6578296 = -5060789 USD

    -6578296 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -11639085 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +151.6%

    Prior period

    USD 66,578

    –

    Current period

    USD 167,518

    –

    Exact inputs and evidence

    167518 − 66578 = 100940 USD

    66578 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    167518 USD · 2013-01-01 – 2013-12-31

    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.

2013 2013-01-01 – 2013-12-31

  • Revenue USD 2.01 million 100% of revenue
  • Cost of revenue USD 3.66 million 182% of revenue
  • Operating expenses USD 7.49 million 373% of revenue
  • Operating income −USD 9.14 million −454% of revenue
  • Tax, interest and other Derived USD 2.5 million 124% of revenue
  • Net income −USD 11.64 million −579% of revenue

Cash

  • Operating cash flow −USD 11.64 million −579% of revenue
  • Capital expenditure USD 167,518 8.3% of revenue
  • Free cash flow Derived −USD 11.81 million −587% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 Operating loss: operating costs were 58,438% of revenue.
  • 2009 Operating loss: operating costs were 1,541% of revenue.
  • 2009 Operating loss: operating costs were 1,541% of revenue.
  • 2010 Operating loss: operating costs were 1,053% of revenue.
  • 2010 Operating loss: operating costs were 461% of revenue.
  • 2011 Operating loss: operating costs were 254% of revenue.
  • 2012 Operating loss: operating costs were 325% of revenue.
  • 2013 Operating loss: operating costs were 554% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2007-08-01 – 2008-07-3159864 34983537 Derived -34923673 -86712 Derived -34836961 -8324736 Derived
Source
2009 2008-08-01 – 2009-07-31996080 15352520 Derived -14356440 114921 Derived -14471361 -7390787 Derived
Source
2009 2009-01-01 – 2009-12-31996080 15352520 Derived -14356440 114921 Derived -14471361 -7390787 Derived
Source
2010 2009-08-01 – 2010-07-311587418 16714951 Derived -15127533 5391015 Derived -20518548 -5531309 Derived
Source
2010 2010-01-01 – 2010-12-311067903 4923855 Derived -3855952 42384 Derived -3898336 -2489026 Derived
Source
2011 2011-01-01 – 2011-12-312639364 6700456 Derived -4061092 99546 Derived -4160638 -4181602 Derived
Source
2012 2012-01-01 – 2012-12-312742587 8900444 Derived -6157857 420439 Derived -6578296 -6644874 Derived
Source
2013 2013-01-01 – 2013-12-312011267 11151090 Derived -9139823 2499262 Derived -11639085 -11806603 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 2M 2013
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.3.0M2.2M1.5M740.5K0.0200820102013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue59864
2009Revenue996080
2009Revenue996080
2010Revenue1587418
2010Revenue1067903
2011Revenue2639364
2012Revenue2742587
2013Revenue2011267

Revenue growth

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

-26.7% 2013
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.1,691%1,230%769%307%-154%200820102013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over year1,563.9%
2009Year over yearNo prior comparable period
2010Year over year59.4%
2010Year over year7.2%
2011Year over year147.2%
2012Year over year3.9%
2013Year over year-26.7%

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 -454.4% 2013
Net margin -578.7% 2013
Free cash flow margin -587% 2013
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.4,667%-12,251%-29,169%-46,087%-63,005%200820102013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin-58,338.4%
2009Operating margin-1,441.3%
2009Operating margin-1,441.3%
2010Operating margin-953%
2010Operating margin-361.1%
2011Operating margin-153.9%
2012Operating margin-224.5%
2013Operating margin-454.4%
2008Net margin-58,193.5%
2009Net margin-1,452.8%
2009Net margin-1,452.8%
2010Net margin-1,292.6%
2010Net margin-365%
2011Net margin-157.6%
2012Net margin-239.9%
2013Net margin-578.7%
2008Free cash flow margin-13,906.1%
2009Free cash flow margin-742%
2009Free cash flow margin-742%
2010Free cash flow margin-348.4%
2010Free cash flow margin-233.1%
2011Free cash flow margin-158.4%
2012Free cash flow margin-242.3%
2013Free cash flow margin-587%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -11.6M 2013
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.931.1K-2.4M-5.8M-9.2M-12.6M200820102013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow-8231137
2009Operating cash flow-7357846
2009Operating cash flow-7357846
2010Operating cash flow-5172923
2010Operating cash flow-2481038
2011Operating cash flow-4160638
2012Operating cash flow-6578296
2013Operating cash flow-11639085

Free cash flow

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

USD -11.8M 2013
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.944.5K-2.5M-5.9M-9.3M-12.8M200820102013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flow-8324736
2009Free cash flow-7390787
2009Free cash flow-7390787
2010Free cash flow-5531309
2010Free cash flow-2489026
2011Free cash flow-4181602
2012Free cash flow-6644874
2013Free cash flow-11806603

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.

833% 2013
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.900%675%450%225%0%2008-07-312010-12-312013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008-07-31Liabilities / assetsNot reported
2009Liabilities / assets52.2%
2009-12-31Liabilities / assetsNot reportedNo source recorded
2010-07-31Liabilities / assetsNot reportedNo source recorded
2010-12-31Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reported
2012Liabilities / assets164.8%
2013Liabilities / assets833%

Current assets to current liabilities

Current assets divided by current liabilities.

0.21× 2013
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.2.57×1.92×1.28×0.64×0.00×200820102013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilities2.38×
2009Current assets / current liabilities0.29×
2009-12-31Current assets / current liabilitiesNot reportedNo source recorded
2010Current assets / current liabilities0.58×
2010Current assets / current liabilities1.09×
2011Current assets / current liabilities0.44×
2012Current assets / current liabilities0.86×
2013Current assets / current liabilities0.21×

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
2008 2007-08-01 – 2008-07-31
−USD 34.84 million
Exact value

Exact value: -34836961 USD

2007-08-01 – 2008-07-31: -34836961 USD Inspect Net Income Open source
Share or cite

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

−USD 8.23 million
Exact value

Exact value: -8231137 USD

2007-08-01 – 2008-07-31: -8231137 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 93,599
Exact value

Exact value: 93599 USD

2007-08-01 – 2008-07-31: 93599 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.32 million
Calculation and evidence

-8231137 − 93599 USD

Exact free cash flow: -8324736 USD

Share or cite

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

2009 2008-08-01 – 2009-07-31
−USD 14.47 million
Exact value

Exact value: -14471361 USD

2008-08-01 – 2009-07-31: -14471361 USD Inspect Net Income Open source
Share or cite

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

−USD 7.36 million
Exact value

Exact value: -7357846 USD

2008-08-01 – 2009-07-31: -7357846 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 32,941
Exact value

Exact value: 32941 USD

2008-08-01 – 2009-07-31: 32941 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.39 million
Calculation and evidence

-7357846 − 32941 USD

Exact free cash flow: -7390787 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 14.47 million
Exact value

Exact value: -14471361 USD

2009-01-01 – 2009-12-31: -14471361 USD Inspect Net Income Open source
Share or cite

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

−USD 7.36 million
Exact value

Exact value: -7357846 USD

2009-01-01 – 2009-12-31: -7357846 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 32,941
Exact value

Exact value: 32941 USD

2009-01-01 – 2009-12-31: 32941 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.39 million
Calculation and evidence

-7357846 − 32941 USD

Exact free cash flow: -7390787 USD

Share or cite

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

2010 2009-08-01 – 2010-07-31
−USD 20.52 million
Exact value

Exact value: -20518548 USD

2009-08-01 – 2010-07-31: -20518548 USD Inspect Net Income Open source
Share or cite

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

−USD 5.17 million
Exact value

Exact value: -5172923 USD

2009-08-01 – 2010-07-31: -5172923 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 358,386
Exact value

Exact value: 358386 USD

2009-08-01 – 2010-07-31: 358386 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.53 million
Calculation and evidence

-5172923 − 358386 USD

Exact free cash flow: -5531309 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 3.9 million
Exact value

Exact value: -3898336 USD

2010-01-01 – 2010-12-31: -3898336 USD Inspect Net Income Open source
Share or cite

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

−USD 2.48 million
Exact value

Exact value: -2481038 USD

2010-01-01 – 2010-12-31: -2481038 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 7,988
Exact value

Exact value: 7988 USD

2010-01-01 – 2010-12-31: 7988 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.49 million
Calculation and evidence

-2481038 − 7988 USD

Exact free cash flow: -2489026 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
−USD 4.16 million
Exact value

Exact value: -4160638 USD

2011-01-01 – 2011-12-31: -4160638 USD Inspect Net Income Open source
Share or cite

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

−USD 4.16 million
Exact value

Exact value: -4160638 USD

2011-01-01 – 2011-12-31: -4160638 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 20,964
Exact value

Exact value: 20964 USD

2011-01-01 – 2011-12-31: 20964 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.18 million
Calculation and evidence

-4160638 − 20964 USD

Exact free cash flow: -4181602 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 6.58 million
Exact value

Exact value: -6578296 USD

2012-01-01 – 2012-12-31: -6578296 USD Inspect Net Income Open source
Share or cite

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

−USD 6.58 million
Exact value

Exact value: -6578296 USD

2012-01-01 – 2012-12-31: -6578296 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 66,578
Exact value

Exact value: 66578 USD

2012-01-01 – 2012-12-31: 66578 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.64 million
Calculation and evidence

-6578296 − 66578 USD

Exact free cash flow: -6644874 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 11.64 million
Exact value

Exact value: -11639085 USD

2013-01-01 – 2013-12-31: -11639085 USD Inspect Net Income Open source
Share or cite

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

−USD 11.64 million
Exact value

Exact value: -11639085 USD

2013-01-01 – 2013-12-31: -11639085 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 167,518
Exact value

Exact value: 167518 USD

2013-01-01 – 2013-12-31: 167518 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.81 million
Calculation and evidence

-11639085 − 167518 USD

Exact free cash flow: -11806603 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.

37 filings · 1,005 latest values · 1,005 originally reported values

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

Identifiers: 0001383006, 1383006, edgar:1383006

Also known as Acadia Resources Inc., Evolucia Inc., SUNOVIA ENERGY TECHNOLOGIES INC