GREEN ENDEAVORS, INC.

EDGAR

33 filing records in this dataset, filed from 2010-11-01 to 2017-11-20. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

846 thousand USD

2017 Q3 · USD

Exact inputs and evidence

Operating margin

1.26%

2017 Q3 · %

Exact inputs and evidence
  • Operating Income: 10623 USD Source
  • Revenue: 846024 USD Source

Operating cash flow

87.4 thousand USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 173075 USD Source
  • Operating Cash Flow: 85637 USD Source
Cash and cash equivalents
347 thousand USD Source
Exact value

347284 USD

Long-term debt including current maturities
138 thousand USD Source
Exact value

138060 USD

Shares outstanding
5.13 million shares Source
Exact value

5127408 shares

Reported share-count change

8.33% · 394 thousand 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
  • 4733237 shares · 2016-09-30· Source
  • 5127408 shares · 2017-09-30· 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

3.47 million USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Revenue: 3389810 USD · 2016-01-01 – 2016-12-31 Source
  • Revenue: 2488762 USD · 2016-01-01 – 2016-09-30 Source
  • Revenue: 844523 USD · 2017-01-01 – 2017-03-31 Source
  • Revenue: 883126 USD · 2017-04-01 – 2017-06-30 Source
  • Revenue: 846024 USD · 2017-07-01 – 2017-09-30 Source

Net income

95.3 thousand USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Net income: 13939 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: -187586 USD · 2010-01-01 – 2010-09-30 Source
  • Net income: -31347 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: -89790 USD · 2011-04-01 – 2011-06-30 Source
  • Net income: 14958 USD · 2011-07-01 – 2011-09-30 Source

Operating cash flow

419 thousand USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Operating cash flow: 213927 USD · 2016-01-01 – 2016-12-31 Source
  • Operating cash flow: -32116 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: -66004 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: 85637 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: -66004 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: 173075 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: 85637 USD · 2017-01-01 – 2017-06-30 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: 2017-11-20.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2016-12-31
  • Operating income: 8 of 11 periods available· newest 2016-12-31
  • Net income: 6 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2016-12-31
  • Total assets: 8 of 11 periods available· newest 2016-12-31
  • Total liabilities: 6 of 11 periods available· newest 2016-12-31
  • Current assets: 8 of 11 periods available· newest 2016-12-31
  • Current liabilities: 8 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2016-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2011-12-31
  • 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

    +11.9%

    Prior period

    USD 3.03 million

    –

    Current period

    USD 3.39 million

    –

    Exact inputs and evidence

    3389810 − 3028006 = 361804 USD

    3028006 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    3389810 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

    +80%

    Prior period

    USD 118,840

    –

    Current period

    USD 213,927

    –

    Exact inputs and evidence

    213927 − 118840 = 95087 USD

    118840 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    213927 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

    +19.9%

    Prior period

    USD 20,824

    –

    Current period

    USD 24,967

    –

    Exact inputs and evidence

    24967 − 20824 = 4143 USD

    20824 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    24967 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: Net income.

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 3.39 million 100% of revenue
  • Operating costs Derived USD 3.43 million 101% of revenue
  • Operating income −USD 38,535 −1.1% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow USD 213,927 6.3% of revenue
  • Capital expenditure USD 24,967 0.7% of revenue
  • Free cash flow Derived USD 188,960 5.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Net loss: net income was −19% of revenue.
  • 2010 Operating loss: operating costs were 104% of revenue.
  • 2011 Net loss: net income was −9.4% of revenue.
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 96%
  • 2014 Operating loss: operating costs were 101% of revenue.
  • 2015 Operating loss: operating costs were 112% of revenue.
  • 2016 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
2009 2009-01-01 – 2009-12-312044351 1927483 Derived 116868 502254 Derived -385386 86814 Derived
Source
2010 2010-01-01 – 2010-12-312250998 2342398 Derived -91400 -105339 Derived 13939 Unavailable
Source
2011 2011-01-01 – 2011-12-312814026 2759054 Derived 54972 319351 Derived -264379 -36479 Derived
Source
2012 2012-01-01 – 2012-12-313148516 3381960 Derived -233444 UnavailableUnavailable-20042 Derived
Source
2013 2013-01-01 – 2013-12-313566027 3423960 Derived 142067 90931 Derived 51136 165791 Derived
Source
2014 2014-01-01 – 2014-12-313194052 3241571 Derived -47519 31518 Derived -79037 -205639 Derived
Source
2015 2015-01-01 – 2015-12-313028006 3382101 Derived -354095 530448 Derived -884543 98016 Derived
Source
2016 2016-01-01 – 2016-12-313389810 3428345 Derived -38535 UnavailableUnavailable188960 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 3.4M 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.3.9M2.9M1.9M962.8K0.0200920132016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue2044351
2010Revenue2250998
2011Revenue2814026
2012Revenue3148516
2013Revenue3566027
2014Revenue3194052
2015Revenue3028006
2016Revenue3389810

Revenue growth

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

11.9% 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.28%18%7%-3%-13%200920132016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year10.1%
2011Year over year25%
2012Year over year11.9%
2013Year over year13.3%
2014Year over year-10.4%
2015Year over year-5.2%
2016Year over year11.9%

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 -1.1% 2016
Net margin -29.2% 2015
Free cash flow margin 5.6% 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.9%-2%-12%-22%-32%200920132016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin5.7%
2010Operating margin-4.1%
2011Operating margin2%
2012Operating margin-7.4%
2013Operating margin4%
2014Operating margin-1.5%
2015Operating margin-11.7%
2016Operating margin-1.1%
2009Net margin-18.9%
2010Net margin0.6%
2011Net margin-9.4%
2012-12-31Net marginNot reported
2013Net margin1.4%
2014Net margin-2.5%
2015Net margin-29.2%
2016-12-31Net marginNot reported
2009Free cash flow margin4.2%
2010Free cash flow marginNot reported
2011Free cash flow margin-1.3%
2012Free cash flow margin-0.6%
2013Free cash flow margin4.6%
2014Free cash flow margin-6.4%
2015Free cash flow margin3.2%
2016Free cash flow margin5.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 213.9K 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.256.7K101.7K-53.3K-208.3K-363.3K200920132016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow148814
2010Operating cash flow-320526
2011Operating cash flow-15608
2012Operating cash flow178058
2013Operating cash flow188435
2014Operating cash flow-142005
2015Operating cash flow118840
2016Operating cash flow213927

Free cash flow

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

USD 189K 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.220.5K106.1K-8.3K-122.8K-237.2K200920132016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow86814
2010Free cash flowUnavailable
2011Free cash flow-36479
2012Free cash flow-20042
2013Free cash flow165791
2014Free cash flow-205639
2015Free cash flow98016
2016Free cash flow188960

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.

156.5% 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.581%436%290%145%0%2009-12-3120132016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Liabilities / assetsNot reported
2010-12-31Liabilities / assetsNot reported
2011Liabilities / assets439.5%
2012Liabilities / assets537.9%
2013Liabilities / assets506.3%
2014Liabilities / assets438.4%
2015Liabilities / assets434.4%
2016Liabilities / assets156.5%

Current assets to current liabilities

Current assets divided by current liabilities.

0.49× 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.0.53×0.40×0.27×0.13×0.00×200920132016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities0.15×
2010Current assets / current liabilities0.12×
2011Current assets / current liabilities0.13×
2012Current assets / current liabilities0.15×
2013Current assets / current liabilities0.22×
2014Current assets / current liabilities0.33×
2015Current assets / current liabilities0.38×
2016Current assets / current liabilities0.49×

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
2009 2009-01-01 – 2009-12-31
−USD 385,386
Exact value

Exact value: -385386 USD

2009-01-01 – 2009-12-31: -385386 USD Inspect Net Income Open source
Share or cite

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

USD 148,814
Exact value

Exact value: 148814 USD

2009-01-01 – 2009-12-31: 148814 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 62,000
Exact value

Exact value: 62000 USD

2009-01-01 – 2009-12-31: 62000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 86,814
Calculation and evidence

148814 − 62000 USD

Exact free cash flow: 86814 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
USD 13,939
Exact value

Exact value: 13939 USD

2010-01-01 – 2010-12-31: 13939 USD Inspect Net Income Open source
Share or cite

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

−USD 320,526
Exact value

Exact value: -320526 USD

2010-01-01 – 2010-12-31: -320526 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.

2011 2011-01-01 – 2011-12-31
−USD 264,379
Exact value

Exact value: -264379 USD

2011-01-01 – 2011-12-31: -264379 USD Inspect Net Income Open source
Share or cite

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

−USD 15,608
Exact value

Exact value: -15608 USD

2011-01-01 – 2011-12-31: -15608 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 20,871
Exact value

Exact value: 20871 USD

2011-01-01 – 2011-12-31: 20871 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 36,479
Calculation and evidence

-15608 − 20871 USD

Exact free cash flow: -36479 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
Unavailable Not reported for this period.
USD 178,058
Exact value

Exact value: 178058 USD

2012-01-01 – 2012-12-31: 178058 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 198,100
Exact value

Exact value: 198100 USD

2012-01-01 – 2012-12-31: 198100 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20,042
Calculation and evidence

178058 − 198100 USD

Exact free cash flow: -20042 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
USD 51,136
Exact value

Exact value: 51136 USD

2013-01-01 – 2013-12-31: 51136 USD Inspect Net Income Open source
Share or cite

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

USD 188,435
Exact value

Exact value: 188435 USD

2013-01-01 – 2013-12-31: 188435 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 22,644
Exact value

Exact value: 22644 USD

2013-01-01 – 2013-12-31: 22644 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 165,791
Calculation and evidence

188435 − 22644 USD

Exact free cash flow: 165791 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
−USD 79,037
Exact value

Exact value: -79037 USD

2014-01-01 – 2014-12-31: -79037 USD Inspect Net Income Open source
Share or cite

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

−USD 142,005
Exact value

Exact value: -142005 USD

2014-01-01 – 2014-12-31: -142005 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 63,634
Exact value

Exact value: 63634 USD

2014-01-01 – 2014-12-31: 63634 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 205,639
Calculation and evidence

-142005 − 63634 USD

Exact free cash flow: -205639 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
−USD 884,543
Exact value

Exact value: -884543 USD

2015-01-01 – 2015-12-31: -884543 USD Inspect Net Income Open source
Share or cite

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

USD 118,840
Exact value

Exact value: 118840 USD

2015-01-01 – 2015-12-31: 118840 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 20,824
Exact value

Exact value: 20824 USD

2015-01-01 – 2015-12-31: 20824 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 98,016
Calculation and evidence

118840 − 20824 USD

Exact free cash flow: 98016 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
Unavailable Not reported for this period.
USD 213,927
Exact value

Exact value: 213927 USD

2016-01-01 – 2016-12-31: 213927 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 24,967
Exact value

Exact value: 24967 USD

2016-01-01 – 2016-12-31: 24967 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 188,960
Calculation and evidence

213927 − 24967 USD

Exact free cash flow: 188960 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.

33 filings · 1,733 latest values · 1,733 originally reported values

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

Identifiers: 0001487997, 1487997, GRNE, edgar:1487997, grne

Also known as GREEN ENDEAVORS, INC., Green Endeavors, Inc., Green Endeavors, Ltd.