Game Plan Holdings, Inc.

EDGAR

20 filing records in this dataset, filed from 2009-07-22 to 2014-11-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

75.9 thousand USD

2014 Q3 · USD

Exact inputs and evidence

Net margin

-533.22%

2014 Q3 · %

Exact inputs and evidence

Operating cash flow

-40.9 thousand USD

2014 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -392258 USD Source
  • Operating Cash Flow: -351395 USD Source

Free cash flow

-40.9 thousand USD

2014 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -392258 USD Source
  • Operating Cash Flow: -351395 USD Source
  • Capital Expenditure: 4900 USD Source
  • Capital Expenditure: 4900 USD Source
Cash and cash equivalents
9.97 thousand USD Source
Exact value

9972 USD

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

37116184 shares

Reported share-count change

6.59% · 2.29 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
  • 34821574 shares · 2013-09-30· Source
  • 37116184 shares · 2014-09-30· 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

203 thousand USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Revenue: 36037 USD · 2013-01-01 – 2013-12-31 Source
  • Revenue: 4908 USD · 2013-01-01 – 2013-09-30 Source
  • Revenue: 41755 USD · 2014-01-01 – 2014-03-31 Source
  • Revenue: 53861 USD · 2014-04-01 – 2014-06-30 Source
  • Revenue: 75947 USD · 2014-07-01 – 2014-09-30 Source

Net income

-1.83 million USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Net income: -1784187 USD · 2013-01-01 – 2013-12-31 Source
  • Net income: -1002053 USD · 2013-01-01 – 2013-09-30 Source
  • Net income: -269477 USD · 2014-01-01 – 2014-03-31 Source
  • Net income: -374891 USD · 2014-04-01 – 2014-06-30 Source
  • Net income: -404968 USD · 2014-07-01 – 2014-09-30 Source

Operating cash flow

-960 thousand USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Operating cash flow: -1322632 USD · 2013-01-01 – 2013-12-31 Source
  • Operating cash flow: -755038 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -159898 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -351395 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: -159898 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -392258 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: -351395 USD · 2014-01-01 – 2014-06-30 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: 2014-11-19.

Financial data available through: 2013-12-31.

Coverage by financial measure
  • Revenue: 1 of 11 periods available· newest 2013-12-31
  • operating income: No compatible figures in this window
  • Net income: 7 of 11 periods available· newest 2013-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2013-12-31
  • Total assets: 1 of 11 periods available· newest 2013-12-31
  • Total liabilities: 1 of 11 periods available· newest 2013-12-31
  • Current assets: 1 of 11 periods available· newest 2013-12-31
  • Current liabilities: 1 of 11 periods available· newest 2013-12-31
  • Cash and cash equivalents: 1 of 11 periods available· newest 2013-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 1 of 11 periods available· newest 2013-12-31

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.

  • Net income

    −USD 977,124

    Prior period

    −USD 807,063

    –

    Current period

    −USD 1.78 million

    –

    Exact inputs and evidence

    -1784187 − -807063 = -977124 USD

    -807063 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -1784187 USD · 2013-01-01 – 2013-12-31

    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 1.16 million

    Prior period

    −USD 162,273

    –

    Current period

    −USD 1.32 million

    –

    Exact inputs and evidence

    -1322632 − -162273 = -1160359 USD

    -162273 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -1322632 USD · 2013-01-01 – 2013-12-31

    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: Revenue, 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.

2013 2013-01-01 – 2013-12-31

  • Revenue USD 36,037 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 1.78 million −4,951% of revenue

Cash

  • Operating cash flow −USD 1.32 million −3,670% of revenue
  • Capital expenditure USD 38,629 107% of revenue
  • Free cash flow Derived −USD 1.36 million −3,777% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 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
2013 2013-01-01 – 2013-12-3136037 UnavailableUnavailableUnavailable-1784187 -1361261 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 36K 2013
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.38.9K29.2K19.5K9.7K0.02013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Revenue36037

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
2013Year 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.

Net margin -4,951% 2013
Free cash flow margin -3,777.4% 2013
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.396%-1,040%-2,475%-3,911%-5,347%2013-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Operating marginNot reported
2013Net margin-4,951%
2013Free cash flow margin-3,777.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.3M 2013
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.105.8K-277.8K-661.3K-1.0M-1.4M2013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Operating cash flow-1322632

Free cash flow

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

USD -1.4M 2013
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.108.9K-285.9K-680.6K-1.1M-1.5M2013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Free cash flow-1361261

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.

96.5% 2013
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.104%78%52%26%0%2013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2013Liabilities / assets96.5%

Current assets to current liabilities

Current assets divided by current liabilities.

0.78× 2013
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.0.84×0.63×0.42×0.21×0.00×2013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013Current assets / current liabilities0.78×

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 2007-01-01 – 2007-12-31
−USD 76,334
Exact value

Exact value: -76334 USD

2007-01-01 – 2007-12-31: -76334 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.

2008 2008-01-01 – 2008-12-31
−USD 468,571
Exact value

Exact value: -468571 USD

2008-01-01 – 2008-12-31: -468571 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.

2009 2009-01-01 – 2009-12-31
−USD 162,743
Exact value

Exact value: -162743 USD

2009-01-01 – 2009-12-31: -162743 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.

2010 2010-01-01 – 2010-12-31
−USD 174,613
Exact value

Exact value: -174613 USD

2010-01-01 – 2010-12-31: -174613 USD Inspect Net Income Open source
Share or cite

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

−USD 158,897
Exact value

Exact value: -158897 USD

2010-01-01 – 2010-12-31: -158897 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 290,241
Exact value

Exact value: -290241 USD

2011-01-01 – 2011-12-31: -290241 USD Inspect Net Income Open source
Share or cite

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

−USD 146,657
Exact value

Exact value: -146657 USD

2011-01-01 – 2011-12-31: -146657 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2012 2012-01-01 – 2012-12-31
−USD 807,063
Exact value

Exact value: -807063 USD

2012-01-01 – 2012-12-31: -807063 USD Inspect Net Income Open source
Share or cite

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

−USD 162,273
Exact value

Exact value: -162273 USD

2012-01-01 – 2012-12-31: -162273 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 1.78 million
Exact value

Exact value: -1784187 USD

2013-01-01 – 2013-12-31: -1784187 USD Inspect Net Income Open source
Share or cite

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

−USD 1.32 million
Exact value

Exact value: -1322632 USD

2013-01-01 – 2013-12-31: -1322632 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 38,629
Exact value

Exact value: 38629 USD

2013-01-01 – 2013-12-31: 38629 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.36 million
Calculation and evidence

-1322632 − 38629 USD

Exact free cash flow: -1361261 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.

20 filings · 1,215 latest values · 1,215 originally reported values

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

Identifiers: 0001456090, 1456090, edgar:1456090

Also known as GAME PLAN HOLDINGS, INC., Game Plan Holdings, Inc.