Pulse Beverage Corp

EDGAR

49 filing records in this dataset, filed from 2008-03-17 to 2017-11-13. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

437 thousand USD

2017 Q3 · USD

Exact inputs and evidence

Operating margin

-86.36%

2017 Q3 · %

Exact inputs and evidence
  • Operating Income: -377102 USD Source
  • Revenue: 436668 USD Source

Operating cash flow

-275 thousand USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -827758 USD Source
  • Operating Cash Flow: -552771 USD Source
Cash and cash equivalents
79.9 thousand USD Source
Exact value

79907 USD

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

694258030 shares

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2017-11-13.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2016-12-31
  • Operating income: 2 of 11 periods available· newest 2016-12-31
  • Net income: 2 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2016-12-31
  • Total assets: Multiple units; comparison withheld· newest 2016-12-31
  • liabilities: No compatible figures in this window
  • Current assets: Multiple units; comparison withheld· newest 2016-12-31
  • Current liabilities: Multiple units; comparison withheld· newest 2016-12-31
  • Cash and cash equivalents: Multiple units; comparison withheld· newest 2016-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: Multiple units; comparison withheld· newest 2016-12-31

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

    -24.5%

    Prior period

    iso4217-usd 3.48 million

    –

    Current period

    iso4217-usd 2.63 million

    –

    Exact inputs and evidence

    2630513 − 3483514 = -853001 iso4217-usd

    3483514 iso4217-usd · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    2630513 iso4217-usd · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    −iso4217-usd 738,624

    Prior period

    −iso4217-usd 2.71 million

    –

    Current period

    −iso4217-usd 3.45 million

    –

    Exact inputs and evidence

    -3447550 − -2708926 = -738624 iso4217-usd

    -2708926 iso4217-usd · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -3447550 iso4217-usd · 2016-01-01 – 2016-12-31

    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

    +iso4217-usd 433,310

    Prior period

    −iso4217-usd 1.35 million

    –

    Current period

    −iso4217-usd 914,050

    –

    Exact inputs and evidence

    -914050 − -1347360 = 433310 iso4217-usd

    -1347360 iso4217-usd · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -914050 iso4217-usd · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -77.7%

    Prior period

    iso4217-usd 76,868

    –

    Current period

    iso4217-usd 17,125

    –

    Exact inputs and evidence

    17125 − 76868 = -59743 iso4217-usd

    76868 iso4217-usd · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    17125 iso4217-usd · 2016-01-01 – 2016-12-31

    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.

2016 2016-01-01 – 2016-12-31

  • Revenue iso4217-usd 2.63 million 100% of revenue
  • Cost of revenue iso4217-usd 1.82 million 69% of revenue
  • Operating expenses iso4217-usd 3.39 million 129% of revenue
  • Operating income −iso4217-usd 2.57 million −98% of revenue
  • Tax, interest and other Derived iso4217-usd 873,497 33% of revenue
  • Net income −iso4217-usd 3.45 million −131% of revenue

Cash

  • Operating cash flow −iso4217-usd 914,050 −35% of revenue
  • Capital expenditure iso4217-usd 17,125 0.7% of revenue
  • Free cash flow Derived −iso4217-usd 931,175 −35% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2015 Operating loss: operating costs were 171% of revenue.
  • 2016 Operating loss: operating costs were 198% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2015 2015-01-01 – 2015-12-313483514 5949787 Derived -2466273 242653 Derived -2708926 -1424228 Derived
Source
2016 2016-01-01 – 2016-12-312630513 5204566 Derived -2574053 873497 Derived -3447550 -931175 Derived
Source

Amounts are exact, in iso4217-usd.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

iso4217-usd 2.6M 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.3.8M2.8M1.9M940.5K0.020152016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(iso4217-usd)Source evidence
2015Revenue3483514
2016Revenue2630513

Revenue growth

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

-24.5% 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.2.0%-5.1%-12.2%-19.3%-26.4%20152016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2015Year over yearNo prior comparable period
2016Year over year-24.5%

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 -97.9% 2016
Net margin -131.1% 2016
Free cash flow margin -35.4% 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.10%-28%-66%-104%-142%20152016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2015Operating margin-70.8%
2016Operating margin-97.9%
2015Net margin-77.8%
2016Net margin-131.1%
2015Free cash flow margin-40.9%
2016Free cash flow margin-35.4%

Operating cash flow

Cash generated by the company’s normal business operations.

iso4217-usd -914.1K 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.107.8K-282.9K-673.7K-1.1M-1.5M20152016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(iso4217-usd)Source evidence
2015Operating cash flow-1347360
2016Operating cash flow-914050

Free cash flow

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

iso4217-usd -931.2K 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.113.9K-299.1K-712.1K-1.1M-1.5M20152016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(iso4217-usd)Source evidence
2015Free cash flow-1424228
2016Free cash flow-931175

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2015-12-31Liabilities / assetsNot reportedNo source recorded
2016-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2015-12-31Current assets / current liabilitiesNot reportedNo source recorded
2016-12-31Current assets / current liabilitiesNot reportedNo source recorded

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
2015 2015-01-01 – 2015-12-31
−iso4217-usd 2.71 million
Exact value

Exact value: -2708926 iso4217-usd

2015-01-01 – 2015-12-31: -2708926 iso4217-usd Inspect Net Income Open source
Share or cite

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

−iso4217-usd 1.35 million
Exact value

Exact value: -1347360 iso4217-usd

2015-01-01 – 2015-12-31: -1347360 iso4217-usd Inspect Operating Cash Flow Open source
Share or cite

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

iso4217-usd 76,868
Exact value

Exact value: 76868 iso4217-usd

2015-01-01 – 2015-12-31: 76868 iso4217-usd Inspect Capital Expenditure Open source
Share or cite

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

−iso4217-usd 1.42 million
Calculation and evidence

-1347360 − 76868 iso4217-usd

Exact free cash flow: -1424228 iso4217-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
−iso4217-usd 3.45 million
Exact value

Exact value: -3447550 iso4217-usd

2016-01-01 – 2016-12-31: -3447550 iso4217-usd Inspect Net Income Open source
Share or cite

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

−iso4217-usd 914,050
Exact value

Exact value: -914050 iso4217-usd

2016-01-01 – 2016-12-31: -914050 iso4217-usd Inspect Operating Cash Flow Open source
Share or cite

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

iso4217-usd 17,125
Exact value

Exact value: 17125 iso4217-usd

2016-01-01 – 2016-12-31: 17125 iso4217-usd Inspect Capital Expenditure Open source
Share or cite

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

−iso4217-usd 931,175
Calculation and evidence

-914050 − 17125 iso4217-usd

Exact free cash flow: -931175 iso4217-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.

49 filings · 1,864 latest values · 1,864 originally reported values

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

Identifiers: 0001420569, 1420569, PLSB, edgar:1420569, plsb

Also known as Darlington Mines Ltd., Pulse Beverage Corp