WAY COOL IMPORTS INC

EDGAR

29 filing records in this dataset, filed from 2010-05-17 to 2017-06-07. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

174 USD

2017 Q3 · USD

Exact inputs and evidence

Operating margin

-228,909.77%

2017 Q3 · %

Exact inputs and evidence

Operating cash flow

-125 thousand USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -364738 USD Source
  • Operating Cash Flow: -239739 USD Source
Cash and cash equivalents
2 thousand USD Source
Exact value

2001 USD

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

205765428 shares

Reported share-count change

807.65% · 183 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
  • 22670217 shares · 2016-03-31· Source
  • 205765428 shares · 2017-03-31· 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

31.3 thousand USD

2016-04-01 – 2017-03-31

Exact inputs and evidence
  • Revenue: 46669 USD · 2015-07-01 – 2016-06-30 Source
  • Revenue: 44828 USD · 2015-07-01 – 2016-03-31 Source
  • Revenue: 27299 USD · 2016-07-01 – 2016-09-30 Source
  • Revenue: 1970 USD · 2016-10-01 – 2016-12-31 Source
  • Revenue: 174 USD · 2017-01-01 – 2017-03-31 Source

Net income

-3.32 million USD

2016-04-01 – 2017-03-31

Exact inputs and evidence
  • Net income: -4359225 USD · 2015-07-01 – 2016-06-30 Source
  • Net income: -3920708 USD · 2015-07-01 – 2016-03-31 Source
  • Net income: -1270968 USD · 2016-07-01 – 2016-09-30 Source
  • Net income: -1011853 USD · 2016-10-01 – 2016-12-31 Source
  • Net income: -603626 USD · 2017-01-01 – 2017-03-31 Source

Operating cash flow

-647 thousand USD

2016-04-01 – 2017-03-31

Exact inputs and evidence
  • Operating cash flow: -1538610 USD · 2015-07-01 – 2016-06-30 Source
  • Operating cash flow: -1256329 USD · 2015-07-01 – 2016-03-31 Source
  • Operating cash flow: -168648 USD · 2016-07-01 – 2016-09-30 Source
  • Operating cash flow: -239739 USD · 2016-07-01 – 2016-12-31 Source
  • Operating cash flow: -168648 USD · 2016-07-01 – 2016-09-30 Source
  • Operating cash flow: -364738 USD · 2016-07-01 – 2017-03-31 Source
  • Operating cash flow: -239739 USD · 2016-07-01 – 2016-12-31 Source

Capital expenditure

14.1 thousand USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Capital expenditure: 14126 USD · 2015-07-01 – 2015-09-30 Source
  • Capital expenditure: 14126 USD · 2015-07-01 – 2015-12-31 Source
  • Capital expenditure: 14126 USD · 2015-07-01 – 2015-09-30 Source
  • Capital expenditure: 14126 USD · 2015-07-01 – 2016-03-31 Source
  • Capital expenditure: 14126 USD · 2015-07-01 – 2015-12-31 Source
  • Capital expenditure: 14126 USD · 2015-07-01 – 2016-06-30 Source
  • Capital expenditure: 14126 USD · 2015-07-01 – 2016-03-31 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: 2017-06-07.

Financial data available through: 2016-06-30.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2016-06-30
  • Operating income: 8 of 11 periods available· newest 2016-06-30
  • Net income: 8 of 11 periods available· newest 2016-06-30
  • Operating cash flow: 6 of 11 periods available· newest 2016-06-30
  • Capital expenditure: 3 of 11 periods available· newest 2016-06-30
  • Total assets: 7 of 11 periods available· newest 2016-06-30
  • Total liabilities: 7 of 11 periods available· newest 2016-06-30
  • Current assets: 7 of 11 periods available· newest 2016-06-30
  • Current liabilities: 7 of 11 periods available· newest 2016-06-30
  • Cash and cash equivalents: 7 of 11 periods available· newest 2016-06-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 7 of 11 periods available· newest 2016-06-30

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

    -2.9%

    Prior period

    USD 48,047

    –

    Current period

    USD 46,669

    –

    Exact inputs and evidence

    46669 − 48047 = -1378 USD

    48047 USD · 2014-07-01 – 2015-06-30

    Inspect prior input Prior source

    46669 USD · 2015-07-01 – 2016-06-30

    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 949,714

    Prior period

    −USD 5.31 million

    –

    Current period

    −USD 4.36 million

    –

    Exact inputs and evidence

    -4359225 − -5308939 = 949714 USD

    -5308939 USD · 2014-07-01 – 2015-06-30

    Inspect prior input Prior source

    -4359225 USD · 2015-07-01 – 2016-06-30

    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 1.85 million

    Prior period

    −USD 3.38 million

    –

    Current period

    −USD 1.54 million

    –

    Exact inputs and evidence

    -1538610 − -3384767 = 1846157 USD

    -3384767 USD · 2014-07-01 – 2015-06-30

    Inspect prior input Prior source

    -1538610 USD · 2015-07-01 – 2016-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -92.7%

    Prior period

    USD 193,479

    –

    Current period

    USD 14,126

    –

    Exact inputs and evidence

    14126 − 193479 = -179353 USD

    193479 USD · 2014-07-01 – 2015-06-30

    Inspect prior input Prior source

    14126 USD · 2015-07-01 – 2016-06-30

    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.

2016 2015-07-01 – 2016-06-30

  • Revenue USD 46,669 100% of revenue
  • Cost of revenue USD 11,828 25% of revenue
  • Operating expenses USD 4.98 million 10,673% of revenue
  • Operating income −USD 4.95 million −10,598% of revenue
  • Tax, interest and other Derived −USD 586,715 −1,257% of revenue
  • Net income −USD 4.36 million −9,341% of revenue

Cash

  • Operating cash flow −USD 1.54 million −3,297% of revenue
  • Capital expenditure USD 14,126 30% of revenue
  • Free cash flow Derived −USD 1.55 million −3,327% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Operating loss: operating costs were 972% of revenue.
  • 2015 Operating loss: operating costs were 2,285% of revenue.
  • 2015 Operating loss: operating costs were 9,612% of revenue.
  • 2016 Operating loss: operating costs were 10,698% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2010-01-01 – 2010-12-310 62661 Derived -62661 1418 Derived -64079 Unavailable
Source
2012 2011-01-01 – 2011-12-310 41515 Derived -41515 -18404 Derived -23111 Unavailable
Source
2013 2012-01-01 – 2012-12-310 40902 Derived -40902 2174 Derived -43076 Unavailable
Source
2014 2013-01-01 – 2013-12-31244061 2373274 Derived -2129213 560550 Derived -2689763 -1436206 Derived
Source
2015 2014-01-01 – 2014-12-31176382 4030459 Derived -3854077 505611 Derived -4359688 Unavailable
Source
2015 2014-07-01 – 2015-06-3048047 4618405 Derived -4570358 738581 Derived -5308939 -3578246 Derived
Source
2016 2015-07-01 – 2016-06-3046669 4992609 Derived -4945940 -586715 Derived -4359225 -1552736 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 46.7K 2016
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.263.6K197.7K131.8K65.9K0.0201120142016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue0
2012Revenue0
2013Revenue0
2014Revenue244061
2015Revenue176382
2015Revenue48047
2016Revenue46669

Revenue growth

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

-2.9% 2016
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.2.2%-5.8%-13.9%-21.9%-29.9%201120142016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over yearNo prior comparable period
2013Year over yearNo prior comparable period
2014Year over yearNo prior comparable period
2015Year over year-27.7%
2015Year over yearNo prior comparable period
2016Year over year-2.9%

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 -10,597.9% 2016
Net margin -9,340.7% 2016
Free cash flow margin -3,327.1% 2016
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.884%-2,320%-5,525%-8,729%-11,933%201120142016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating marginNot reported
2012Operating marginNot reported
2013Operating marginNot reported
2014Operating margin-872.4%
2015Operating margin-2,185.1%
2015Operating margin-9,512.3%
2016Operating margin-10,597.9%
2011Net marginNot reported
2012Net marginNot reported
2013Net marginNot reported
2014Net margin-1,102.1%
2015Net margin-2,471.7%
2015Net margin-11,049.5%
2016Net margin-9,340.7%
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow margin-588.5%
2015Free cash flow marginNot reported
2015Free cash flow margin-7,447.4%
2016Free cash flow margin-3,327.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.5M 2016
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.270.8K-710.8K-1.7M-2.7M-3.7M201120142016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow-64850
2012Operating cash flow-29787
2013Operating cash flow-23694
2014Operating cash flow-1334246
2015Operating cash flowNot reportedNo source recorded
2015Operating cash flow-3384767
2016Operating cash flow-1538610

Free cash flow

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

USD -1.6M 2016
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.286.3K-751.4K-1.8M-2.8M-3.9M201120142016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flow-1436206
2015Free cash flowUnavailableNo source recorded
2015Free cash flow-3578246
2016Free cash flow-1552736

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.

269% 2016
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.13,769%10,327%6,884%3,442%0%201120142016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets525.5%
2012Liabilities / assets2,694.3%
2013Liabilities / assets12,748.8%
2014Liabilities / assets3,553.6%
2015Liabilities / assets27.9%
2015Liabilities / assets105.6%
2016Liabilities / assets269%

Current assets to current liabilities

Current assets divided by current liabilities.

0.06× 2016
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.2.49×1.87×1.25×0.62×0.00×201120142016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities0.89×
2012Current assets / current liabilities0.06×
2013Current assets / current liabilities0.02×
2014Current assets / current liabilities0.05×
2015Current assets / current liabilities2.31×
2015Current assets / current liabilities0.28×
2016Current assets / current liabilities0.06×

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 212,183
Exact value

Exact value: -212183 USD

2009-01-01 – 2009-12-31: -212183 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.

2011 2010-01-01 – 2010-12-31
−USD 64,079
Exact value

Exact value: -64079 USD

2010-01-01 – 2010-12-31: -64079 USD Inspect Net Income Open source
Share or cite

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

−USD 64,850
Exact value

Exact value: -64850 USD

2010-01-01 – 2010-12-31: -64850 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 2011-01-01 – 2011-12-31
−USD 23,111
Exact value

Exact value: -23111 USD

2011-01-01 – 2011-12-31: -23111 USD Inspect Net Income Open source
Share or cite

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

−USD 29,787
Exact value

Exact value: -29787 USD

2011-01-01 – 2011-12-31: -29787 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 2012-01-01 – 2012-12-31
−USD 43,076
Exact value

Exact value: -43076 USD

2012-01-01 – 2012-12-31: -43076 USD Inspect Net Income Open source
Share or cite

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

−USD 23,694
Exact value

Exact value: -23694 USD

2012-01-01 – 2012-12-31: -23694 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 2013-01-01 – 2013-12-31
−USD 2.69 million
Exact value

Exact value: -2689763 USD

2013-01-01 – 2013-12-31: -2689763 USD Inspect Net Income Open source
Share or cite

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

−USD 1.33 million
Exact value

Exact value: -1334246 USD

2013-01-01 – 2013-12-31: -1334246 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 101,960
Exact value

Exact value: 101960 USD

2013-01-01 – 2013-12-31: 101960 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.44 million
Calculation and evidence

-1334246 − 101960 USD

Exact free cash flow: -1436206 USD

Share or cite

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

2015 2014-01-01 – 2014-12-31
−USD 4.36 million
Exact value

Exact value: -4359688 USD

2014-01-01 – 2014-12-31: -4359688 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.

2015 2014-07-01 – 2015-06-30
−USD 5.31 million
Exact value

Exact value: -5308939 USD

2014-07-01 – 2015-06-30: -5308939 USD Inspect Net Income Open source
Share or cite

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

−USD 3.38 million
Exact value

Exact value: -3384767 USD

2014-07-01 – 2015-06-30: -3384767 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 193,479
Exact value

Exact value: 193479 USD

2014-07-01 – 2015-06-30: 193479 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.58 million
Calculation and evidence

-3384767 − 193479 USD

Exact free cash flow: -3578246 USD

Share or cite

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

2016 2015-07-01 – 2016-06-30
−USD 4.36 million
Exact value

Exact value: -4359225 USD

2015-07-01 – 2016-06-30: -4359225 USD Inspect Net Income Open source
Share or cite

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

−USD 1.54 million
Exact value

Exact value: -1538610 USD

2015-07-01 – 2016-06-30: -1538610 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 14,126
Exact value

Exact value: 14126 USD

2015-07-01 – 2016-06-30: 14126 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.55 million
Calculation and evidence

-1538610 − 14126 USD

Exact free cash flow: -1552736 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.

29 filings · 1,867 latest values · 1,856 originally reported values

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

Identifiers: 0001387135, 1387135, QSIM, edgar:1387135, qsim

Also known as QUANTUMSPHERE, INC., WAY COOL IMPORTS INC