Lightlake Therapeutics Inc.

EDGAR

111 filing records in this dataset, filed from 2007-03-13 to 2022-11-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

174 thousand USD

2022-09-30 · USD

Exact inputs and evidence

Operating margin

-5,538.37%

2022-09-30 · %

Exact inputs and evidence
  • Operating Income: -9629784 USD Source
  • Revenue: 173874 USD Source

Operating cash flow

-4.74 million USD

2022-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -17468878 USD Source
  • Operating Cash Flow: -12728578 USD Source

Free cash flow

-5.15 million USD

2022-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -17468878 USD Source
  • Operating Cash Flow: -12728578 USD Source
  • Capital Expenditure: 418962 USD Source
  • Capital Expenditure: 7881 USD Source
Cash and cash equivalents
35.4 million USD Source
Exact value

35400000 USD

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

12324237 USD

Shares outstanding
5.16 million shares Source
Exact value

5164951 shares

Reported share-count change

11.84% · 547 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
  • 4618221 shares · 2021-09-30· Source
  • 5164951 shares · 2022-09-30· 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

22.3 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Revenue: 47785478 USD · 2021-01-01 – 2021-12-31 Source
  • Revenue: 33985255 USD · 2021-01-01 – 2021-09-30 Source
  • Revenue: 4470009 USD · 2022-01-01 – 2022-03-31 Source
  • Revenue: 3894275 USD · 2022-04-01 – 2022-06-30 Source
  • Revenue: 173874 USD · 2022-07-01 – 2022-09-30 Source

Operating cash flow

-15.5 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Operating cash flow: 1926489 USD · 2021-01-01 – 2021-12-31 Source
  • Operating cash flow: -77064 USD · 2021-01-01 – 2021-09-30 Source
  • Operating cash flow: -2103256 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -12728578 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -2103256 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -17468878 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -12728578 USD · 2022-01-01 – 2022-06-30 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: 2022-11-14.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2021-12-31
  • Operating income: 11 of 11 periods available· newest 2021-12-31
  • Net income: 11 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2021-12-31
  • Total assets: 9 of 11 periods available· newest 2021-12-31
  • Total liabilities: 9 of 11 periods available· newest 2021-12-31
  • Current assets: 9 of 11 periods available· newest 2021-12-31
  • Current liabilities: 9 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2021-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2021-12-31
  • Shares outstanding: 9 of 11 periods available· newest 2021-12-31

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

    +61.3%

    Prior period

    USD 29.63 million

    –

    Current period

    USD 47.79 million

    –

    Exact inputs and evidence

    47785478 − 29625181 = 18160297 USD

    29625181 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    47785478 USD · 2021-01-01 – 2021-12-31

    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 4.87 million

    Prior period

    −USD 1.86 million

    –

    Current period

    USD 3.01 million

    –

    Exact inputs and evidence

    3008790 − -1861449 = 4870239 USD

    -1861449 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    3008790 USD · 2021-01-01 – 2021-12-31

    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 3.96 million

    Prior period

    −USD 2.03 million

    –

    Current period

    USD 1.93 million

    –

    Exact inputs and evidence

    1926489 − -2028773 = 3955262 USD

    -2028773 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    1926489 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 50,887

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 50887 = -50887 USD

    50887 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    0 USD · 2021-01-01 – 2021-12-31

    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.

2022 2021-01-01 – 2021-12-31

  • Revenue USD 47.79 million 100% of revenue
  • Operating costs Derived USD 42.63 million 89% of revenue
  • Operating income USD 5.16 million 11% of revenue
  • Tax, interest and other Derived USD 2.15 million 4.5% of revenue
  • Net income USD 3.01 million 6.3% of revenue

Cash

  • Operating cash flow USD 1.93 million 4% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived USD 1.93 million 4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2014 Not shown: operating income or net income is not reported.
  • 2015 Operating loss: operating costs were 545% of revenue.
  • 2016 Operating loss: operating costs were 178% of revenue.
  • 2017 36%62%
  • 2018 Operating loss: operating costs were 112% of revenue.
  • 2019 Operating loss: operating costs were 252% of revenue.
  • 2021 Operating loss: operating costs were 108% of revenue.
  • 2022 89%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2014 2013-08-01 – 2014-07-310 11303369 Derived -11303369 179449 Derived -11482818 Unavailable
Source
2015 2014-08-01 – 2015-07-311550000 8449493 Derived -6899493 138380 Derived -7037873 -4239083 Derived
Source
2016 2015-08-01 – 2016-07-319897595 17636074 Derived -7738479 75777 Derived -7814256 -922824 Derived
Source
2017 2016-08-01 – 2017-07-3118445996 11353231 Derived 7092765 512152 Derived 6580613 5556162 Derived
Source
2018 2017-01-01 – 2017-12-3115552000 17429000 Derived -1877000 729000 Derived -2606000 Unavailable
Source
2019 2018-01-01 – 2018-12-3113982177 35172617 Derived -21190440 4876 Derived -21195316 -522972 Derived
Source
2021 2020-01-01 – 2020-12-3129625181 31866198 Derived -2241017 -379568 Derived -1861449 -2079660 Derived
Source
2022 2021-01-01 – 2021-12-3147785478 42629167 Derived 5156311 2147521 Derived 3008790 1926489 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 47.8M 2022
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.51.6M38.7M25.8M12.9M0.0201220172022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue0
2014Revenue0
2015Revenue1550000
2016Revenue9897595
2017Revenue18445996
2018Revenue15552000
2019Revenue13982177
2021Revenue29625181
2022Revenue47785478

Revenue growth

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

61.3% 2022
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.582%423%264%105%-54%201220172022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2014Year over yearNo prior comparable period
2015Year over yearNo prior comparable period
2016Year over year538.6%
2017Year over year86.4%
2018Year over yearNo prior comparable period
2019Year over year-10.1%
2021Year over yearNo prior comparable period
2022Year over year61.3%

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 10.8% 2022
Net margin 6.3% 2022
Free cash flow margin 4% 2022
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.78%-65%-208%-351%-493%201220172022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating marginNot reported
2014Operating marginNot reported
2015Operating margin-445.1%
2016Operating margin-78.2%
2017Operating margin38.5%
2018Operating margin-12.1%
2019Operating margin-151.6%
2021Operating margin-7.6%
2022Operating margin10.8%
2012Net marginNot reported
2014Net marginNot reported
2015Net margin-454.1%
2016Net margin-79%
2017Net margin35.7%
2018Net margin-16.8%
2019Net margin-151.6%
2021Net margin-6.3%
2022Net margin6.3%
2012Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow margin-273.5%
2016Free cash flow margin-9.3%
2017Free cash flow margin30.1%
2018Free cash flow marginNot reported
2019Free cash flow margin-3.7%
2021Free cash flow margin-7%
2022Free cash flow margin4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.9M 2022
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.6.3M3.5M658.5K-2.2M-5.0M201220172022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flowNot reportedNo source recorded
2014Operating cash flow-1005323
2015Operating cash flow-4239083
2016Operating cash flow-915287
2017Operating cash flow5556162
2018Operating cash flowNot reportedNo source recorded
2019Operating cash flow-522972
2021Operating cash flow-2028773
2022Operating cash flow1926489

Free cash flow

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

USD 1.9M 2022
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.6.3M3.5M658.5K-2.2M-5.0M201220172022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Free cash flowUnavailableNo source recorded
2014Free cash flowUnavailable
2015Free cash flow-4239083
2016Free cash flow-922824
2017Free cash flow5556162
2018Free cash flowUnavailableNo source recorded
2019Free cash flow-522972
2021Free cash flow-2079660
2022Free cash flow1926489

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.

33.5% 2022
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.1,965%1,474%982%491%0%201220172022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012Liabilities / assets1,475.7%
2014Liabilities / assets1,123.8%
2015Liabilities / assets1,819.3%
2016Liabilities / assets350%
2017Liabilities / assets59.9%
2018Liabilities / assets37.4%
2019Liabilities / assets42.6%
2021Liabilities / assets41.4%
2022Liabilities / assets33.5%

Current assets to current liabilities

Current assets divided by current liabilities.

10.1× 2022
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.10.91×8.18×5.46×2.73×0.00×201220172022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012Current assets / current liabilities0.03×
2014Current assets / current liabilities0.14×
2015Current assets / current liabilities0.13×
2016Current assets / current liabilities0.44×
2017Current assets / current liabilities2.59×
2018Current assets / current liabilities3.67×
2019Current assets / current liabilities2.99×
2021Current assets / current liabilities9.21×
2022Current assets / current liabilities10.1×

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
2013 2012-08-01 – 2013-07-31
−USD 9.18 million
Exact value

Exact value: -9177491 USD

2012-08-01 – 2013-07-31: -9177491 USD Inspect Net Income Open source
Share or cite

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

−USD 747,300
Exact value

Exact value: -747300 USD

2012-08-01 – 2013-07-31: -747300 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 2013-08-01 – 2014-07-31
−USD 11.48 million
Exact value

Exact value: -11482818 USD

2013-08-01 – 2014-07-31: -11482818 USD Inspect Net Income Open source
Share or cite

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

−USD 1.01 million
Exact value

Exact value: -1005323 USD

2013-08-01 – 2014-07-31: -1005323 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.

2015 2014-08-01 – 2015-07-31
−USD 7.04 million
Exact value

Exact value: -7037873 USD

2014-08-01 – 2015-07-31: -7037873 USD Inspect Net Income Open source
Share or cite

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

−USD 4.24 million
Exact value

Exact value: -4239083 USD

2014-08-01 – 2015-07-31: -4239083 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

2014-08-01 – 2015-07-31: 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 4.24 million
Calculation and evidence

-4239083 − 0 USD

Exact free cash flow: -4239083 USD

Share or cite

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

2016 2015-08-01 – 2016-07-31
−USD 7.81 million
Exact value

Exact value: -7814256 USD

2015-08-01 – 2016-07-31: -7814256 USD Inspect Net Income Open source
Share or cite

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

−USD 915,287
Exact value

Exact value: -915287 USD

2015-08-01 – 2016-07-31: -915287 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 7,537
Exact value

Exact value: 7537 USD

2015-08-01 – 2016-07-31: 7537 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 922,824
Calculation and evidence

-915287 − 7537 USD

Exact free cash flow: -922824 USD

Share or cite

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

2017 2016-08-01 – 2017-07-31
USD 6.58 million
Exact value

Exact value: 6580613 USD

2016-08-01 – 2017-07-31: 6580613 USD Inspect Net Income Open source
Share or cite

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

USD 5.56 million
Exact value

Exact value: 5556162 USD

2016-08-01 – 2017-07-31: 5556162 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

2016-08-01 – 2017-07-31: 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 5.56 million
Calculation and evidence

5556162 − 0 USD

Exact free cash flow: 5556162 USD

Share or cite

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

2018 2017-01-01 – 2017-12-31
−USD 2.61 million
Exact value

Exact value: -2606000 USD

2017-01-01 – 2017-12-31: -2606000 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.

2019 2018-01-01 – 2018-12-31
−USD 21.2 million
Exact value

Exact value: -21195316 USD

2018-01-01 – 2018-12-31: -21195316 USD Inspect Net Income Open source
Share or cite

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

−USD 522,972
Exact value

Exact value: -522972 USD

2018-01-01 – 2018-12-31: -522972 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

2018-01-01 – 2018-12-31: 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 522,972
Calculation and evidence

-522972 − 0 USD

Exact free cash flow: -522972 USD

Share or cite

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

2020 2019-01-01 – 2019-12-31
USD 11.59 million
Exact value

Exact value: 11593050 USD

2019-01-01 – 2019-12-31: 11593050 USD Inspect Net Income Open source
Share or cite

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

USD 4.06 million
Exact value

Exact value: 4063890 USD

2019-01-01 – 2019-12-31: 4063890 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 302,475
Exact value

Exact value: 302475 USD

2019-01-01 – 2019-12-31: 302475 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.76 million
Calculation and evidence

4063890 − 302475 USD

Exact free cash flow: 3761415 USD

Share or cite

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

2021 2020-01-01 – 2020-12-31
−USD 1.86 million
Exact value

Exact value: -1861449 USD

2020-01-01 – 2020-12-31: -1861449 USD Inspect Net Income Open source
Share or cite

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

−USD 2.03 million
Exact value

Exact value: -2028773 USD

2020-01-01 – 2020-12-31: -2028773 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 50,887
Exact value

Exact value: 50887 USD

2020-01-01 – 2020-12-31: 50887 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.08 million
Calculation and evidence

-2028773 − 50887 USD

Exact free cash flow: -2079660 USD

Share or cite

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

2022 2021-01-01 – 2021-12-31
USD 3.01 million
Exact value

Exact value: 3008790 USD

2021-01-01 – 2021-12-31: 3008790 USD Inspect Net Income Open source
Share or cite

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

USD 1.93 million
Exact value

Exact value: 1926489 USD

2021-01-01 – 2021-12-31: 1926489 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

2021-01-01 – 2021-12-31: 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 1.93 million
Calculation and evidence

1926489 − 0 USD

Exact free cash flow: 1926489 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.

111 filings · 3,084 latest values · 3,084 originally reported values

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

Identifiers: 0001385508, 1385508, LLTP, OPNT, edgar:1385508

Also known as Lightlake Therapeutics Inc., Madrona Ventures, Inc., OPIANT PHARMACEUTICALS, INC., Opiant Pharmaceuticals, Inc.