HARRISON VICKERS & WATERMAN INC

EDGAR

31 filing records in this dataset, filed from 2009-09-23 to 2024-11-12. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.61 million USD

2015 Q4 · USD

Exact inputs and evidence

Operating margin

-5.49%

2015 Q4 · %

Exact inputs and evidence

Operating cash flow

-435 thousand USD

2015 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: 52358 USD Source
  • Operating Cash Flow: 487139 USD Source
Cash and cash equivalents
79.6 thousand USD Source
Exact value

79606 USD

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

149977595 shares

Reported share-count change

18.71% · 23.6 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
  • 126337367 shares · 2015-03-31· Source
  • 149977595 shares · 2016-03-31· 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

1.61 million USD

2014-07-01 – 2015-06-30

Exact inputs and evidence
  • Revenue: 0 USD · 2014-07-01 – 2014-09-30 Source
  • Revenue: 0 USD · 2014-10-01 – 2014-12-31 Source
  • Revenue: 0 USD · 2015-01-01 – 2015-03-31 Source
  • Revenue: 1611320 USD · 2014-07-01 – 2015-06-30 Source
  • Revenue: 0 USD · 2014-07-01 – 2015-03-31 Source

Net income

-9.63 million USD

2015-04-01 – 2016-03-31

Exact inputs and evidence
  • Net income: -3508438 USD · 2014-07-01 – 2015-06-30 Source
  • Net income: -4691 USD · 2014-07-01 – 2015-03-31 Source
  • Net income: -7243580 USD · 2015-07-01 – 2015-09-30 Source
  • Net income: 5568873 USD · 2015-10-01 – 2015-12-31 Source
  • Net income: -4448181 USD · 2016-01-01 – 2016-03-31 Source

Operating cash flow

-673 thousand USD

2015-04-01 – 2016-03-31

Exact inputs and evidence
  • Operating cash flow: 52358 USD · 2014-07-01 – 2015-06-30 Source
  • Operating cash flow: 487139 USD · 2014-07-01 – 2015-03-31 Source
  • Operating cash flow: -47568 USD · 2015-07-01 – 2015-09-30 Source
  • Operating cash flow: -141379 USD · 2015-07-01 – 2015-12-31 Source
  • Operating cash flow: -47568 USD · 2015-07-01 – 2015-09-30 Source
  • Operating cash flow: -238412 USD · 2015-07-01 – 2016-03-31 Source
  • Operating cash flow: -141379 USD · 2015-07-01 – 2015-12-31 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: 2024-11-12.

Financial data available through: 2015-06-30.

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: 4 of 11 periods available· newest 2015-06-30
  • Operating income: 3 of 11 periods available· newest 2015-06-30
  • Net income: 4 of 11 periods available· newest 2015-06-30
  • Operating cash flow: 4 of 11 periods available· newest 2015-06-30
  • Capital expenditure: 1 of 11 periods available· newest 2015-06-30
  • Total assets: 4 of 11 periods available· newest 2015-06-30
  • Total liabilities: 3 of 11 periods available· newest 2015-06-30
  • Current assets: 4 of 11 periods available· newest 2015-06-30
  • Current liabilities: 4 of 11 periods available· newest 2015-06-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 2015-06-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2015-06-30

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 1.61 million

    Prior period

    USD 0

    –

    Current period

    USD 1.61 million

    –

    Exact inputs and evidence

    1611320 − 0 = 1611320 USD

    0 USD · 2013-07-01 – 2014-06-30

    Inspect prior input Prior source

    1611320 USD · 2014-07-01 – 2015-06-30

    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 2.94 million

    Prior period

    −USD 564,377

    –

    Current period

    −USD 3.51 million

    –

    Exact inputs and evidence

    -3508438 − -564377 = -2944061 USD

    -564377 USD · 2013-07-01 – 2014-06-30

    Inspect prior input Prior source

    -3508438 USD · 2014-07-01 – 2015-06-30

    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

    -82.4%

    Prior period

    USD 296,810

    –

    Current period

    USD 52,358

    –

    Exact inputs and evidence

    52358 − 296810 = -244452 USD

    296810 USD · 2013-07-01 – 2014-06-30

    Inspect prior input Prior source

    52358 USD · 2014-07-01 – 2015-06-30

    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.

2015 2014-07-01 – 2015-06-30

  • Revenue USD 1.61 million 100% of revenue
  • Cost of revenue USD 451,146 28% of revenue
  • Operating expenses USD 1.22 million 75% of revenue
  • Operating income −USD 55,575 −3.4% of revenue
  • Tax, interest and other Derived USD 3.45 million 214% of revenue
  • Net income −USD 3.51 million −218% of revenue

Cash

  • Operating cash flow USD 52,358 3.2% of revenue
  • Capital expenditure USD 1.23 million 77% of revenue
  • Free cash flow Derived −USD 1.18 million −73% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 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 Operating loss: operating costs were 103% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2011-07-01 – 2012-06-300 UnavailableUnavailableUnavailable-7458 Unavailable
Source
2013 2012-07-01 – 2013-06-300 5315 Derived -5315 0 Derived -5315 Unavailable
Source
2014 2013-07-01 – 2014-06-300 562101 Derived -562101 2276 Derived -564377 Unavailable
Source
2015 2014-07-01 – 2015-06-301611320 1666895 Derived -55575 3452863 Derived -3508438 -1182205 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 1.6M 2015
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.1.7M1.3M870.1K435.1K0.02012201320142015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue0
2013Revenue0
2014Revenue0
2015Revenue1611320

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
2012Year over yearNo prior comparable period
2013Year over yearNo prior comparable period
2014Year over yearNo prior comparable period
2015Year 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 -3.4% 2015
Net margin -217.7% 2015
Free cash flow margin -73.4% 2015
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.17%-46%-109%-172%-235%2012-06-30201320142015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012-06-30Operating marginNot reported
2013Operating marginNot reported
2014Operating marginNot reported
2015Operating margin-3.4%
2012Net marginNot reported
2013Net marginNot reported
2014Net marginNot reported
2015Net margin-217.7%
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow margin-73.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 52.4K 2015
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.321.4K232.2K142.9K53.6K-35.7K2012201320142015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flow-5343
2013Operating cash flow-11051
2014Operating cash flow296810
2015Operating cash flow52358

Free cash flow

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

USD -1.2M 2015
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.94.6K-248.3K-591.1K-933.9K-1.3M2012201320142015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free cash flow-1182205

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.

234.6% 2015
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.1,567%1,175%783%392%0%2012-06-30201320142015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012-06-30Liabilities / assetsNot reported
2013Liabilities / assets1,450.7%
2014Liabilities / assets111.9%
2015Liabilities / assets234.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.24× 2015
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.0.97×0.72×0.48×0.24×0.00×2012201320142015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012Current assets / current liabilities0.09×
2013Current assets / current liabilities0.07×
2014Current assets / current liabilities0.89×
2015Current assets / current liabilities0.24×

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
2012 2011-07-01 – 2012-06-30
−USD 7,458
Exact value

Exact value: -7458 USD

2011-07-01 – 2012-06-30: -7458 USD Inspect Net Income Open source
Share or cite

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

−USD 5,343
Exact value

Exact value: -5343 USD

2011-07-01 – 2012-06-30: -5343 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 2012-07-01 – 2013-06-30
−USD 5,315
Exact value

Exact value: -5315 USD

2012-07-01 – 2013-06-30: -5315 USD Inspect Net Income Open source
Share or cite

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

−USD 11,051
Exact value

Exact value: -11051 USD

2012-07-01 – 2013-06-30: -11051 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 2013-07-01 – 2014-06-30
−USD 564,377
Exact value

Exact value: -564377 USD

2013-07-01 – 2014-06-30: -564377 USD Inspect Net Income Open source
Share or cite

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

USD 296,810
Exact value

Exact value: 296810 USD

2013-07-01 – 2014-06-30: 296810 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 2014-07-01 – 2015-06-30
−USD 3.51 million
Exact value

Exact value: -3508438 USD

2014-07-01 – 2015-06-30: -3508438 USD Inspect Net Income Open source
Share or cite

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

USD 52,358
Exact value

Exact value: 52358 USD

2014-07-01 – 2015-06-30: 52358 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 1.23 million
Exact value

Exact value: 1234563 USD

2014-07-01 – 2015-06-30: 1234563 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.18 million
Calculation and evidence

52358 − 1234563 USD

Exact free cash flow: -1182205 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.

31 filings · 684 latest values · 684 originally reported values

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

Identifiers: 0001472847, 1472847, HVCW, HVMI, edgar:1472847, shpc

Also known as HARRISON VICKERS & WATERMAN INC, SHARP PERFORMANCE INC