US TUNGSTEN CORP.

EDGAR

26 filing records in this dataset, filed from 2008-08-28 to 2014-04-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2012 Q4 · USD

Exact inputs and evidence

Operating cash flow

-3.19 thousand USD

2012 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -37611 USD Source
  • Operating Cash Flow: -34424 USD Source
Cash and cash equivalents
27.4 thousand USD Source
Exact value

27373 USD

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

75750000 shares

Reported share-count change

-61.89% · -123 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
  • 198750000 shares · 2013-02-28· Source
  • 75750000 shares · 2014-02-28· 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

0 USD

2011-06-01 – 2012-05-31

Exact inputs and evidence
  • Revenue: 0 USD · 2011-06-01 – 2011-08-31 Source
  • Revenue: 0 USD · 2011-09-01 – 2011-11-30 Source
  • Revenue: 0 USD · 2011-12-01 – 2012-02-29 Source
  • Revenue: 0 USD · 2011-06-01 – 2012-05-31 Source
  • Revenue: 0 USD · 2011-06-01 – 2012-02-29 Source

Net income

-1.49 million USD

2013-03-01 – 2014-02-28

Exact inputs and evidence
  • Net income: -1101703 USD · 2012-06-01 – 2013-05-31 Source
  • Net income: -576088 USD · 2012-06-01 – 2013-02-28 Source
  • Net income: -494683 USD · 2013-06-01 – 2013-08-31 Source
  • Net income: -312751 USD · 2013-09-01 – 2013-11-30 Source
  • Net income: -158052 USD · 2013-12-01 – 2014-02-28 Source

Operating cash flow

-420 thousand USD

2013-03-01 – 2014-02-28

Exact inputs and evidence
  • Operating cash flow: -121831 USD · 2012-06-01 – 2013-05-31 Source
  • Operating cash flow: -55970 USD · 2012-06-01 – 2013-02-28 Source
  • Operating cash flow: -119591 USD · 2013-06-01 – 2013-08-31 Source
  • Operating cash flow: -305624 USD · 2013-06-01 – 2013-11-30 Source
  • Operating cash flow: -119591 USD · 2013-06-01 – 2013-08-31 Source
  • Operating cash flow: -354167 USD · 2013-06-01 – 2014-02-28 Source
  • Operating cash flow: -305624 USD · 2013-06-01 – 2013-11-30 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: 2014-04-14.

Financial data available through: 2012-05-31.

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: 5 of 11 periods available· newest 2012-05-31
  • Operating income: 5 of 11 periods available· newest 2012-05-31
  • Net income: 6 of 11 periods available· newest 2012-05-31
  • Operating cash flow: 5 of 11 periods available· newest 2012-05-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 5 of 11 periods available· newest 2012-05-31
  • Total liabilities: 5 of 11 periods available· newest 2012-05-31
  • Current assets: 5 of 11 periods available· newest 2012-05-31
  • Current liabilities: 5 of 11 periods available· newest 2012-05-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2012-05-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2012-05-31

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 0

    Prior period

    USD 0

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 0 = 0 USD

    0 USD · 2010-06-01 – 2011-05-31

    Inspect prior input Prior source

    0 USD · 2011-06-01 – 2012-05-31

    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 2,764

    Prior period

    −USD 35,483

    –

    Current period

    −USD 38,247

    –

    Exact inputs and evidence

    -38247 − -35483 = -2764 USD

    -35483 USD · 2010-06-01 – 2011-05-31

    Inspect prior input Prior source

    -38247 USD · 2011-06-01 – 2012-05-31

    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 17,615

    Prior period

    −USD 19,996

    –

    Current period

    −USD 37,611

    –

    Exact inputs and evidence

    -37611 − -19996 = -17615 USD

    -19996 USD · 2010-06-01 – 2011-05-31

    Inspect prior input Prior source

    -37611 USD · 2011-06-01 – 2012-05-31

    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.

2012 2011-06-01 – 2012-05-31

  • Revenue USD 0
  • Operating costs Derived USD 38,247
  • Operating income −USD 38,247
  • Tax, interest and other Derived USD 0
  • Net income −USD 38,247

Cash

  • Operating cash flow −USD 37,611
  • 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
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 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.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2006-06-01 – 2007-05-310 -3542 Derived 3542 7084 Derived -3542 Unavailable
Source
2008 2007-06-01 – 2008-05-310 -13324 Derived 13324 26648 Derived -13324 Unavailable
Source
2009 2008-06-01 – 2009-05-310 -40446 Derived 40446 80892 Derived -40446 Unavailable
Source
2011 2010-06-01 – 2011-05-310 35483 Derived -35483 0 Derived -35483 Unavailable
Source
2012 2011-06-01 – 2012-05-310 38247 Derived -38247 0 Derived -38247 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 0 2012
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.1.10.80.50.30.020072008200920112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue0
2008Revenue0
2009Revenue0
2011Revenue0
2012Revenue0

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

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.

Not enough comparable data to show this history.
  • 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
2012Operating marginNot reported
2007Net marginNot reported
2008Net marginNot reported
2009Net marginNot reported
2011Net marginNot reported
2012Net marginNot reported
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

Operating cash flow

Cash generated by the company’s normal business operations.

USD -37.6K 2012
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.3.5K-9.1K-21.7K-34.3K-46.9K20072008200920112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow-542
2008Operating cash flow-11696
2009Operating cash flow-43472
2011Operating cash flow-19996
2012Operating cash flow-37611

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2011Free cash flowUnavailable
2012Free 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.

28,425.9% 2012
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.30,700%23,025%15,350%7,675%0%20072008200920112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007Liabilities / assets10.9%
2008Liabilities / assets29.4%
2009Liabilities / assets316.2%
2011Liabilities / assetsNot reported
2012Liabilities / assets28,425.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0× 2012
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.8.04×6.03×4.02×2.01×0.00×20072008200920112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities7.44×
2008Current assets / current liabilities0.98×
2009Current assets / current liabilities0.04×
2011Current assets / current liabilities0×
2012Current assets / current liabilities0×

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
2007 2006-06-01 – 2007-05-31
−USD 3,542
Exact value

Exact value: -3542 USD

2006-06-01 – 2007-05-31: -3542 USD Inspect Net Income Open source
Share or cite

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

−USD 542
Exact value

Exact value: -542 USD

2006-06-01 – 2007-05-31: -542 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.

2008 2007-06-01 – 2008-05-31
−USD 13,324
Exact value

Exact value: -13324 USD

2007-06-01 – 2008-05-31: -13324 USD Inspect Net Income Open source
Share or cite

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

−USD 11,696
Exact value

Exact value: -11696 USD

2007-06-01 – 2008-05-31: -11696 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 2008-06-01 – 2009-05-31
−USD 40,446
Exact value

Exact value: -40446 USD

2008-06-01 – 2009-05-31: -40446 USD Inspect Net Income Open source
Share or cite

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

−USD 43,472
Exact value

Exact value: -43472 USD

2008-06-01 – 2009-05-31: -43472 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 2009-06-01 – 2010-05-31
−USD 26,974
Exact value

Exact value: -26974 USD

2009-06-01 – 2010-05-31: -26974 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 2010-06-01 – 2011-05-31
−USD 35,483
Exact value

Exact value: -35483 USD

2010-06-01 – 2011-05-31: -35483 USD Inspect Net Income Open source
Share or cite

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

−USD 19,996
Exact value

Exact value: -19996 USD

2010-06-01 – 2011-05-31: -19996 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 2011-06-01 – 2012-05-31
−USD 38,247
Exact value

Exact value: -38247 USD

2011-06-01 – 2012-05-31: -38247 USD Inspect Net Income Open source
Share or cite

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

−USD 37,611
Exact value

Exact value: -37611 USD

2011-06-01 – 2012-05-31: -37611 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.

26 filings · 700 latest values · 700 originally reported values

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

Identifiers: 0001436309, 1436309, edgar:1436309

Also known as Aziel Corp., Stealth Resources Inc, US TUNGSTEN CORP.