Novus Robotics Inc.

EDGAR

55 filing records in this dataset, filed from 2008-01-14 to 2019-05-17. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

879 thousand USD

2019 Q1 · USD

Exact inputs and evidence

Operating margin

5.74%

2019 Q1 · %

Exact inputs and evidence
  • Operating Income: 50461 USD Source
  • Revenue: 879053 USD Source

Operating cash flow

142 thousand USD

2019 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 141677 USD Source

Free cash flow

125 thousand USD

2019 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: 141677 USD Source
  • Capital Expenditure: 16582 USD Source
Cash and cash equivalents
1.48 million USD Source
Exact value

1477480 USD

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

54296641 shares

Reported share-count change

0.00% · 0 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
  • 54296641 shares · 2018-03-31· Source
  • 54296641 shares · 2019-03-31· 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

3.28 million USD

2018-04-01 – 2019-03-31

Exact inputs and evidence
  • Revenue: 1799908 USD · 2018-04-01 – 2018-06-30 Source
  • Revenue: 49612 USD · 2018-07-01 – 2018-09-30 Source
  • Revenue: 2919868 USD · 2018-01-01 – 2018-12-31 Source
  • Revenue: 2370819 USD · 2018-01-01 – 2018-09-30 Source
  • Revenue: 879053 USD · 2019-01-01 – 2019-03-31 Source

Net income

67.6 thousand USD

2018-04-01 – 2019-03-31

Exact inputs and evidence
  • Net income: 190111 USD · 2018-04-01 – 2018-06-30 Source
  • Net income: -209959 USD · 2018-07-01 – 2018-09-30 Source
  • Net income: 106518 USD · 2018-01-01 – 2018-12-31 Source
  • Net income: 67106 USD · 2018-01-01 – 2018-09-30 Source
  • Net income: 48069 USD · 2019-01-01 – 2019-03-31 Source

Operating cash flow

211 thousand USD

2018-04-01 – 2019-03-31

Exact inputs and evidence
  • Operating cash flow: -152028 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -335360 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: 69904 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: -152028 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -265814 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: 69904 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: 141677 USD · 2019-01-01 – 2019-03-31 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: 2019-05-17.

Financial data available through: 2018-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2018-12-31
  • Operating income: 10 of 11 periods available· newest 2018-12-31
  • Net income: 11 of 11 periods available· newest 2018-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2018-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2017-12-31
  • Total assets: 11 of 11 periods available· newest 2018-12-31
  • Total liabilities: 10 of 11 periods available· newest 2018-12-31
  • Current assets: 11 of 11 periods available· newest 2018-12-31
  • Current liabilities: 11 of 11 periods available· newest 2018-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2018-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 9 of 11 periods available· newest 2018-12-31

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

    -39.3%

    Prior period

    USD 4.81 million

    –

    Current period

    USD 2.92 million

    –

    Exact inputs and evidence

    2919868 − 4813630 = -1893762 USD

    4813630 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    2919868 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -91.2%

    Prior period

    USD 1.21 million

    –

    Current period

    USD 106,518

    –

    Exact inputs and evidence

    106518 − 1214136 = -1107618 USD

    1214136 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    106518 USD · 2018-01-01 – 2018-12-31

    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

    -118.9%

    Prior period

    USD 1.41 million

    –

    Current period

    −USD 265,814

    –

    Exact inputs and evidence

    -265814 − 1409232 = -1675046 USD

    1409232 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -265814 USD · 2018-01-01 – 2018-12-31

    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.

2018 2018-01-01 – 2018-12-31

  • Revenue USD 2.92 million 100% of revenue
  • Cost of revenue USD 1.85 million 63% of revenue
  • Operating expenses USD 958,698 33% of revenue
  • Operating income USD 109,103 3.7% of revenue
  • Tax, interest and other Derived USD 2,585 0.1% of revenue
  • Net income USD 106,518 3.6% of revenue

Cash

  • Operating cash flow −USD 265,814 −9.1% 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
  • 2010 Operating loss: operating costs were 2,657% of revenue.
  • 2011 Operating loss: operating costs were 1,378% of revenue.
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 89%
  • 2013 Net income was higher than operating income, so the split is not drawn.
  • 2014 Net income was higher than operating income, so the split is not drawn.
  • 2015 Operating loss: operating costs were 121% of revenue.
  • 2016 Operating loss: operating costs were 123% of revenue.
  • 2017 25%68%
  • 2018 96%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2009-06-01 – 2010-05-318775 233130 Derived -224355 14775 Derived -239130 Unavailable
Source
2011 2010-06-01 – 2011-05-3112413 171031 Derived -158618 43649 Derived -202267 Unavailable
Source
2011 2011-01-01 – 2011-12-313620878 UnavailableUnavailableUnavailable464966 Unavailable
Source
2012 2012-01-01 – 2012-12-313627299 3229994 Derived 397305 90000 Derived 307305 -59253 Derived
Source
2013 2013-01-01 – 2013-12-312540438 2535912 Derived 4526 -49954 Derived 54480 29707 Derived
Source
2014 2014-01-01 – 2014-12-312351081 2266527 Derived 84554 -91540 Derived 176094 60326 Derived
Source
2015 2015-01-01 – 2015-12-311637381 1981166 Derived -343785 -239124 Derived -104661 -41548 Derived
Source
2016 2016-01-01 – 2016-12-311258760 1548421 Derived -289661 126701 Derived -416362 -2826 Derived
Source
2017 2017-01-01 – 2017-12-314813630 3278982 Derived 1534648 320512 Derived 1214136 1403897 Derived
Source
2018 2018-01-01 – 2018-12-312919868 2810765 Derived 109103 2585 Derived 106518 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 2.9M 2018
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.5.2M3.9M2.6M1.3M0.0201020142018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue8775
2011Revenue12413
2011Revenue3620878
2012Revenue3627299
2013Revenue2540438
2014Revenue2351081
2015Revenue1637381
2016Revenue1258760
2017Revenue4813630
2018Revenue2919868

Revenue growth

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

-39.3% 2018
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.308%215%122%28%-65%201020142018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over year-6.3%
2011Year over year41.5%
2011Year over yearNo prior comparable period
2012Year over year0.2%
2013Year over year-30%
2014Year over year-7.5%
2015Year over year-30.4%
2016Year over year-23.1%
2017Year over year282.4%
2018Year over year-39.3%

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 3.7% 2018
Net margin 3.6% 2018
Free cash flow margin 29.2% 2017
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.252%-547%-1,347%-2,146%-2,946%201020142018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin-2,556.8%
2011Operating margin-1,277.8%
2011-12-31Operating marginNot reported
2012Operating margin11%
2013Operating margin0.2%
2014Operating margin3.6%
2015Operating margin-21%
2016Operating margin-23%
2017Operating margin31.9%
2018Operating margin3.7%
2010Net margin-2,725.1%
2011Net margin-1,629.5%
2011Net margin12.8%
2012Net margin8.5%
2013Net margin2.1%
2014Net margin7.5%
2015Net margin-6.4%
2016Net margin-33.1%
2017Net margin25.2%
2018Net margin3.6%
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow margin-1.6%
2013Free cash flow margin1.2%
2014Free cash flow margin2.6%
2015Free cash flow margin-2.5%
2016Free cash flow margin-0.2%
2017Free cash flow margin29.2%
2018Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -265.8K 2018
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.1.5M1.1M571.7K85.9K-399.8K201020142018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow-9848
2011Operating cash flowNot reportedNo source recorded
2011Operating cash flow536500
2012Operating cash flow2778
2013Operating cash flow115984
2014Operating cash flow71937
2015Operating cash flow1570
2016Operating cash flow3033
2017Operating cash flow1409232
2018Operating cash flow-265814

Free cash flow

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

USD 1.4M 2017
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.1.5M1.1M672.3K248.0K-176.3K201020142018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flowUnavailable
2011Free cash flowUnavailableNo source recorded
2011Free cash flowUnavailable
2012Free cash flow-59253
2013Free cash flow29707
2014Free cash flow60326
2015Free cash flow-41548
2016Free cash flow-2826
2017Free cash flow1403897
2018Free 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.

45.1% 2018
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.11,367%8,525%5,683%2,842%0%201020142018
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010Liabilities / assets6,214.5%
2011Liabilities / assets10,524.8%
2011Liabilities / assets67.9%
2012Liabilities / assets45.4%
2013Liabilities / assets49.1%
2014Liabilities / assets26.6%
2015Liabilities / assets50.9%
2016Liabilities / assets92%
2017Liabilities / assets54.1%
2018Liabilities / assets45.1%

Current assets to current liabilities

Current assets divided by current liabilities.

2.17× 2018
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.3.72×2.79×1.86×0.93×0.00×201020142018
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities0.02×
2011Current assets / current liabilities0.01×
2011Current assets / current liabilities1.38×
2012Current assets / current liabilities1.97×
2013Current assets / current liabilities1.79×
2014Current assets / current liabilities3.45×
2015Current assets / current liabilities1.8×
2016Current assets / current liabilities1.04×
2017Current assets / current liabilities1.8×
2018Current assets / current liabilities2.17×

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
2010 2009-06-01 – 2010-05-31
−USD 239,130
Exact value

Exact value: -239130 USD

2009-06-01 – 2010-05-31: -239130 USD Inspect Net Income Open source
Share or cite

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

−USD 9,848
Exact value

Exact value: -9848 USD

2009-06-01 – 2010-05-31: -9848 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 202,267
Exact value

Exact value: -202267 USD

2010-06-01 – 2011-05-31: -202267 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 2011-01-01 – 2011-12-31
USD 464,966
Exact value

Exact value: 464966 USD

2011-01-01 – 2011-12-31: 464966 USD Inspect Net Income Open source
Share or cite

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

USD 536,500
Exact value

Exact value: 536500 USD

2011-01-01 – 2011-12-31: 536500 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 307,305
Exact value

Exact value: 307305 USD

2012-01-01 – 2012-12-31: 307305 USD Inspect Net Income Open source
Share or cite

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

USD 2,778
Exact value

Exact value: 2778 USD

2012-01-01 – 2012-12-31: 2778 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 62,031
Exact value

Exact value: 62031 USD

2012-01-01 – 2012-12-31: 62031 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 59,253
Calculation and evidence

2778 − 62031 USD

Exact free cash flow: -59253 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 54,480
Exact value

Exact value: 54480 USD

2013-01-01 – 2013-12-31: 54480 USD Inspect Net Income Open source
Share or cite

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

USD 115,984
Exact value

Exact value: 115984 USD

2013-01-01 – 2013-12-31: 115984 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 86,277
Exact value

Exact value: 86277 USD

2013-01-01 – 2013-12-31: 86277 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 29,707
Calculation and evidence

115984 − 86277 USD

Exact free cash flow: 29707 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 176,094
Exact value

Exact value: 176094 USD

2014-01-01 – 2014-12-31: 176094 USD Inspect Net Income Open source
Share or cite

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

USD 71,937
Exact value

Exact value: 71937 USD

2014-01-01 – 2014-12-31: 71937 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 11,611
Exact value

Exact value: 11611 USD

2014-01-01 – 2014-12-31: 11611 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 60,326
Calculation and evidence

71937 − 11611 USD

Exact free cash flow: 60326 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
−USD 104,661
Exact value

Exact value: -104661 USD

2015-01-01 – 2015-12-31: -104661 USD Inspect Net Income Open source
Share or cite

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

USD 1,570
Exact value

Exact value: 1570 USD

2015-01-01 – 2015-12-31: 1570 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 43,118
Exact value

Exact value: 43118 USD

2015-01-01 – 2015-12-31: 43118 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 41,548
Calculation and evidence

1570 − 43118 USD

Exact free cash flow: -41548 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
−USD 416,362
Exact value

Exact value: -416362 USD

2016-01-01 – 2016-12-31: -416362 USD Inspect Net Income Open source
Share or cite

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

USD 3,033
Exact value

Exact value: 3033 USD

2016-01-01 – 2016-12-31: 3033 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 5,859
Exact value

Exact value: 5859 USD

2016-01-01 – 2016-12-31: 5859 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2,826
Calculation and evidence

3033 − 5859 USD

Exact free cash flow: -2826 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
USD 1.21 million
Exact value

Exact value: 1214136 USD

2017-01-01 – 2017-12-31: 1214136 USD Inspect Net Income Open source
Share or cite

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

USD 1.41 million
Exact value

Exact value: 1409232 USD

2017-01-01 – 2017-12-31: 1409232 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 5,335
Exact value

Exact value: 5335 USD

2017-01-01 – 2017-12-31: 5335 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.4 million
Calculation and evidence

1409232 − 5335 USD

Exact free cash flow: 1403897 USD

Share or cite

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

2018 2018-01-01 – 2018-12-31
USD 106,518
Exact value

Exact value: 106518 USD

2018-01-01 – 2018-12-31: 106518 USD Inspect Net Income Open source
Share or cite

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

−USD 265,814
Exact value

Exact value: -265814 USD

2018-01-01 – 2018-12-31: -265814 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.

55 filings · 2,143 latest values · 2,143 originally reported values

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

Identifiers: 0001388180, 1388180, NRBT, edgar:1388180

Also known as Ecoland International, Ecoland International Inc, Ecoland International, Inc., GUANO DISTRIBUTORS INC, Novus Robotics Inc.