HPC Acquisitions, Inc.

EDGAR

43 filing records in this dataset, filed from 2008-08-06 to 2018-08-30. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

180 thousand USD

2017 Q3 · USD

Exact inputs and evidence

Operating margin

-116.29%

2017 Q3 · %

Exact inputs and evidence
  • Operating Income: -209846 USD Source
  • Revenue: 180454 USD Source

Operating cash flow

-168 thousand USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -503752 USD Source
  • Operating Cash Flow: -335629 USD Source

Free cash flow

-172 thousand USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -503752 USD Source
  • Operating Cash Flow: -335629 USD Source
  • Capital Expenditure: 14201 USD Source
  • Capital Expenditure: 10395 USD Source
Cash and cash equivalents
225 thousand USD Source
Exact value

224728 USD

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

23787897 shares

Reported share-count change

14.06% · 2.93 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
  • 20856224 shares · 2017-06-30· Source
  • 23787897 shares · 2018-06-30· 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

1.08 million USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Revenue: 2115421 USD · 2016-01-01 – 2016-12-31 Source
  • Revenue: 1587649 USD · 2016-01-01 – 2016-09-30 Source
  • Revenue: 208816 USD · 2017-01-01 – 2017-03-31 Source
  • Revenue: 166682 USD · 2017-04-01 – 2017-06-30 Source
  • Revenue: 180454 USD · 2017-07-01 – 2017-09-30 Source

Net income

-2.27 million USD

2017-07-01 – 2018-06-30

Exact inputs and evidence
  • Net income: -209954 USD · 2017-07-01 – 2017-09-30 Source
  • Net income: -1673779 USD · 2017-01-01 – 2017-12-31 Source
  • Net income: -688946 USD · 2017-01-01 – 2017-09-30 Source
  • Net income: -56769 USD · 2018-01-01 – 2018-03-31 Source
  • Net income: -1018350 USD · 2018-04-01 – 2018-06-30 Source

Operating cash flow

-899 thousand USD

2017-07-01 – 2018-06-30

Exact inputs and evidence
  • Operating cash flow: -503752 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -335629 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: -1452388 USD · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: -503752 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: 501435 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: 217336 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: 501435 USD · 2018-01-01 – 2018-03-31 Source

Capital expenditure

911 thousand USD

2017-07-01 – 2018-06-30

Exact inputs and evidence
  • Capital expenditure: 14201 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 10395 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 566460 USD · 2017-01-01 – 2017-12-31 Source
  • Capital expenditure: 14201 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 219440 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 354762 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 219440 USD · 2018-01-01 – 2018-03-31 Source

Free cash flow

-1.81 million USD

2017-07-01 – 2018-06-30

Exact inputs and evidence
  • Operating cash flow: -503752 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -335629 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: -1452388 USD · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: -503752 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: 501435 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: 217336 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: 501435 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 14201 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 10395 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 566460 USD · 2017-01-01 – 2017-12-31 Source
  • Capital expenditure: 14201 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 219440 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 354762 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 219440 USD · 2018-01-01 – 2018-03-31 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: 2018-08-30.

Financial data available through: 2016-12-31.

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: 10 of 11 periods available· newest 2016-12-31
  • Operating income: 8 of 11 periods available· newest 2016-12-31
  • Net income: 10 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 1 of 11 periods available· newest 2016-12-31
  • Total assets: 10 of 11 periods available· newest 2016-12-31
  • Total liabilities: 9 of 11 periods available· newest 2016-12-31
  • Current assets: 2 of 11 periods available· newest 2016-12-31
  • Current liabilities: 10 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2015-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 7 of 11 periods available· 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

    +USD 2.12 million

    Prior period

    USD 0

    –

    Current period

    USD 2.12 million

    –

    Exact inputs and evidence

    2115421 − 0 = 2115421 USD

    0 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    2115421 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

    −USD 65,090

    Prior period

    −USD 51,271

    –

    Current period

    −USD 116,361

    –

    Exact inputs and evidence

    -116361 − -51271 = -65090 USD

    -51271 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -116361 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

    −USD 687,344

    Prior period

    −USD 59,231

    –

    Current period

    −USD 746,575

    –

    Exact inputs and evidence

    -746575 − -59231 = -687344 USD

    -59231 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -746575 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.

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.

2016 2016-01-01 – 2016-12-31

  • Revenue USD 2.12 million 100% of revenue
  • Cost of revenue USD 1.62 million 76% of revenue
  • Operating expenses USD 593,334 28% of revenue
  • Operating income −USD 95,279 −4.5% of revenue
  • Tax, interest and other Derived USD 21,082 1% of revenue
  • Net income −USD 116,361 −5.5% of revenue

Cash

  • Operating cash flow −USD 746,575 −35% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 746,575 −35% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
  • 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 Not shown: operating income or net income is not reported.
  • 2015 Not shown: operating income or net income is not reported.
  • 2016 Operating loss: operating costs were 105% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-310 20070 Derived -20070 669 Derived -20739 Unavailable
Source
2009 2009-01-01 – 2009-12-310 10394 Derived -10394 1777 Derived -12171 Unavailable
Source
2010 2010-01-01 – 2010-12-310 11976 Derived -11976 -2675 Derived -9301 Unavailable
Source
2010 2010-01-02 – 2010-12-310 11976 Derived -11976 -2675 Derived -9301 Unavailable
Source
2011 2011-01-01 – 2011-12-310 22964 Derived -22964 -16925 Derived -6039 Unavailable
Source
2012 2012-01-01 – 2012-12-310 UnavailableUnavailableUnavailable-16133 Unavailable
Source
2013 2013-01-01 – 2013-12-310 UnavailableUnavailableUnavailable-18239 Unavailable
Source
2014 2014-01-01 – 2014-12-310 119687 Derived -119687 8354 Derived -128041 Unavailable
Source
2015 2015-01-01 – 2015-12-310 37611 Derived -37611 13660 Derived -51271 Unavailable
Source
2016 2016-01-01 – 2016-12-312115421 2210700 Derived -95279 21082 Derived -116361 -746575 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 2.1M 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.2.3M1.7M1.1M571.2K0.0200720122016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue0
2008Revenue0
2009Revenue0
2011Revenue0
2012Revenue0
2013Revenue0
2014Revenue0
2015Revenue0
2016Revenue2115421

Revenue growth

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

Not enough comparable data to show this history.
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
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 yearNo prior comparable period
2016Year over yearNo prior comparable period

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 -4.5% 2016
Net margin -5.5% 2016
Free cash flow margin -35.3% 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.3%-7%-18%-28%-38%20072012-12-312016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating marginNot reported
2008Operating marginNot reported
2009Operating marginNot reported
2011Operating marginNot reported
2012-12-31Operating marginNot reported
2013-12-31Operating marginNot reported
2014Operating marginNot reported
2015Operating marginNot reported
2016Operating margin-4.5%
2007Net marginNot reported
2008Net marginNot reported
2009Net marginNot reported
2011Net marginNot reported
2012Net marginNot reported
2013Net marginNot reported
2014Net marginNot reported
2015Net marginNot reported
2016Net margin-5.5%
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow margin-35.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -746.6K 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.59.7K-156.8K-373.3K-589.8K-806.3K200720122016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flowNot reportedNo source recorded
2008Operating cash flow-20508
2009Operating cash flow-10306
2011Operating cash flow-2150
2012Operating cash flow-12343
2013Operating cash flow-13915
2014Operating cash flow-101051
2015Operating cash flow-59231
2016Operating cash flow-746575

Free cash flow

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

USD -746.6K 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.59.7K-156.8K-373.3K-589.8K-806.3K200720122016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flowUnavailableNo source recorded
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flow-746575

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.

76.7% 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.25,635%19,226%12,817%6,409%0%200720122016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007Liabilities / assets301.1%
2008Liabilities / assets5,526.9%
2009Liabilities / assets23,735.9%
2011Liabilities / assets2,692.5%
2012Liabilities / assets4,638.2%
2013Liabilities / assets4,012.5%
2014Liabilities / assets696.4%
2015-12-31Liabilities / assetsNot reported
2016Liabilities / assets76.7%

Current assets to current liabilities

Current assets divided by current liabilities.

1.3× 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.1.40×1.05×0.70×0.35×0.00×2007-12-312012-12-312016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Current assets / current liabilitiesNot reported
2008-12-31Current assets / current liabilitiesNot reported
2009-12-31Current assets / current liabilitiesNot reported
2011-12-31Current assets / current liabilitiesNot reported
2012-12-31Current assets / current liabilitiesNot reported
2013-12-31Current assets / current liabilitiesNot reported
2014-12-31Current assets / current liabilitiesNot reported
2015Current assets / current liabilities0.33×
2016Current assets / current liabilities1.3×

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 2008-01-01 – 2008-12-31
−USD 20,739
Exact value

Exact value: -20739 USD

2008-01-01 – 2008-12-31: -20739 USD Inspect Net Income Open source
Share or cite

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

−USD 20,508
Exact value

Exact value: -20508 USD

2008-01-01 – 2008-12-31: -20508 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.

2009 2009-01-01 – 2009-12-31
−USD 12,171
Exact value

Exact value: -12171 USD

2009-01-01 – 2009-12-31: -12171 USD Inspect Net Income Open source
Share or cite

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

−USD 10,306
Exact value

Exact value: -10306 USD

2009-01-01 – 2009-12-31: -10306 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.

2010 2010-01-01 – 2010-12-31
−USD 9,301
Exact value

Exact value: -9301 USD

2010-01-01 – 2010-12-31: -9301 USD Inspect Net Income Open source
Share or cite

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

−USD 8,707
Exact value

Exact value: -8707 USD

2010-01-01 – 2010-12-31: -8707 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.

2010 2010-01-02 – 2010-12-31
−USD 9,301
Exact value

Exact value: -9301 USD

2010-01-02 – 2010-12-31: -9301 USD Inspect Net Income Open source
Share or cite

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

−USD 8,707
Exact value

Exact value: -8707 USD

2010-01-02 – 2010-12-31: -8707 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 2011-01-01 – 2011-12-31
−USD 6,039
Exact value

Exact value: -6039 USD

2011-01-01 – 2011-12-31: -6039 USD Inspect Net Income Open source
Share or cite

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

−USD 2,150
Exact value

Exact value: -2150 USD

2011-01-01 – 2011-12-31: -2150 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 16,133
Exact value

Exact value: -16133 USD

2012-01-01 – 2012-12-31: -16133 USD Inspect Net Income Open source
Share or cite

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

−USD 12,343
Exact value

Exact value: -12343 USD

2012-01-01 – 2012-12-31: -12343 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 2013-01-01 – 2013-12-31
−USD 18,239
Exact value

Exact value: -18239 USD

2013-01-01 – 2013-12-31: -18239 USD Inspect Net Income Open source
Share or cite

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

−USD 13,915
Exact value

Exact value: -13915 USD

2013-01-01 – 2013-12-31: -13915 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 2014-01-01 – 2014-12-31
−USD 128,041
Exact value

Exact value: -128041 USD

2014-01-01 – 2014-12-31: -128041 USD Inspect Net Income Open source
Share or cite

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

−USD 101,051
Exact value

Exact value: -101051 USD

2014-01-01 – 2014-12-31: -101051 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 2015-01-01 – 2015-12-31
−USD 51,271
Exact value

Exact value: -51271 USD

2015-01-01 – 2015-12-31: -51271 USD Inspect Net Income Open source
Share or cite

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

−USD 59,231
Exact value

Exact value: -59231 USD

2015-01-01 – 2015-12-31: -59231 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.

2016 2016-01-01 – 2016-12-31
−USD 116,361
Exact value

Exact value: -116361 USD

2016-01-01 – 2016-12-31: -116361 USD Inspect Net Income Open source
Share or cite

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

−USD 746,575
Exact value

Exact value: -746575 USD

2016-01-01 – 2016-12-31: -746575 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

2016-01-01 – 2016-12-31: 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 746,575
Calculation and evidence

-746575 − 0 USD

Exact free cash flow: -746575 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.

43 filings · 1,340 latest values · 1,340 originally reported values

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

Identifiers: 0001435224, 1435224, HPCA, HPCQ, VEGL, edgar:1435224

Also known as HPC Acquisitions, Inc., Vegalab, Inc.