Ener-Core Inc.

EDGAR

40 filing records in this dataset, filed from 2011-03-24 to 2018-11-20. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2018-09-30 · USD

Exact inputs and evidence

Operating cash flow

-7 thousand USD

2018-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1249000 USD Source
  • Operating Cash Flow: -1242000 USD Source
Cash and cash equivalents
10 thousand USD Source
Exact value

10000 USD

Long-term debt including current maturities
1.54 million USD Source
Exact value

1544000 USD

Shares outstanding
4.21 million shares Source
Exact value

4206393 shares

Reported share-count change

3.51% · 143 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
  • 4063660 shares · 2017-09-30· Source
  • 4206393 shares · 2018-09-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Net income

-10.7 million USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Net income: -11167000 USD · 2017-01-01 – 2017-12-31 Source
  • Net income: -8896000 USD · 2017-01-01 – 2017-09-30 Source
  • Net income: -1188000 USD · 2018-01-01 – 2018-03-31 Source
  • Net income: -2852000 USD · 2018-04-01 – 2018-06-30 Source
  • Net income: -4368000 USD · 2018-07-01 – 2018-09-30 Source

Operating cash flow

-2.09 million USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Operating cash flow: -2517000 USD · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: -1674000 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -763000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -1242000 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -763000 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -1249000 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: -1242000 USD · 2018-01-01 – 2018-06-30 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: 2018-11-20.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2014-12-31
  • Operating income: 8 of 11 periods available· newest 2017-12-31
  • Net income: 7 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2017-12-31
  • Total assets: 8 of 11 periods available· newest 2017-12-31
  • Total liabilities: 6 of 11 periods available· newest 2017-12-31
  • Current assets: 8 of 11 periods available· newest 2017-12-31
  • Current liabilities: 7 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2017-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 8 of 11 periods available· newest 2017-12-31

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 1.14 million

    Prior period

    −USD 10.03 million

    –

    Current period

    −USD 11.17 million

    –

    Exact inputs and evidence

    -11167000 − -10026000 = -1141000 USD

    -10026000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -11167000 USD · 2017-01-01 – 2017-12-31

    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 5.12 million

    Prior period

    −USD 7.64 million

    –

    Current period

    −USD 2.52 million

    –

    Exact inputs and evidence

    -2517000 − -7636000 = 5119000 USD

    -7636000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -2517000 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -99.4%

    Prior period

    USD 659,000

    –

    Current period

    USD 4,000

    –

    Exact inputs and evidence

    4000 − 659000 = -655000 USD

    659000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    4000 USD · 2017-01-01 – 2017-12-31

    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.

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.

2014 2014-01-01 – 2014-12-31

  • Revenue USD 868,000 100% of revenue
  • Cost of revenue USD 1.17 million 135% of revenue
  • Operating expenses USD 8.61 million 991% of revenue
  • Operating income −USD 8.91 million −1,026% of revenue
  • Tax, interest and other Derived USD 1.63 million 187% of revenue
  • Net income −USD 10.53 million −1,214% of revenue

Cash

  • Operating cash flow −USD 4.54 million −523% of revenue
  • Capital expenditure USD 188,000 22% of revenue
  • Free cash flow Derived −USD 4.73 million −545% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 Not shown: operating income or net income is not reported.
  • 2013 Operating loss: operating costs were 44,819% of revenue.
  • 2014 Operating loss: operating costs were 1,126% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-310 39689 Derived -39689 0 Derived -39689 Unavailable
Source
2013 2013-01-01 – 2013-12-3116000 7171000 Derived -7155000 -25000 Derived -7130000 -4904000 Derived
Source
2014 2014-01-01 – 2014-12-31868000 9775000 Derived -8907000 1627000 Derived -10534000 -4727000 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 868K 2014
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.937.4K703.1K468.7K234.4K0.0201120132014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue0
2013Revenue16000
2014Revenue868000

Revenue growth

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

5,325% 2014
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.5,751%4,313%2,876%1,438%0%201120132014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2013Year over yearNo prior comparable period
2014Year over year5,325%

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 -1,026.2% 2014
Net margin -1,213.6% 2014
Free cash flow margin -544.6% 2014
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.3,578%-9,391%-22,359%-35,328%-48,296%201120132014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating marginNot reported
2013Operating margin-44,718.8%
2014Operating margin-1,026.2%
2011Net marginNot reported
2013Net margin-44,562.5%
2014Net margin-1,213.6%
2011Free cash flow marginNot reported
2013Free cash flow margin-30,650%
2014Free cash flow margin-544.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.5M 2014
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.388.0K-1.0M-2.4M-3.8M-5.2M201120132014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow-24612
2013Operating cash flow-4850000
2014Operating cash flow-4539000

Free cash flow

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

USD -4.7M 2014
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.392.3K-1.0M-2.5M-3.9M-5.3M201120132014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flowUnavailable
2013Free cash flow-4904000
2014Free cash flow-4727000

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.

54.2% 2014
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.59%44%29%15%0%2011-12-3120132014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011-12-31Liabilities / assetsNot reported
2013Liabilities / assets51.4%
2014Liabilities / assets54.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.43× 2014
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.1.55×1.16×0.77×0.39×0.00×201120132014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities0.05×
2013Current assets / current liabilities1.43×
2014Current assets / current liabilities1.43×

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
2010 2010-01-01 – 2010-12-31
Unavailable Not reported for this period.
−USD 24,612
Exact value

Exact value: -24612 USD

2010-01-01 – 2010-12-31: -24612 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 39,689
Exact value

Exact value: -39689 USD

2011-01-01 – 2011-12-31: -39689 USD Inspect Net Income Open source
Share or cite

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

−USD 24,612
Exact value

Exact value: -24612 USD

2011-01-01 – 2011-12-31: -24612 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 13,465
Exact value

Exact value: -13465 USD

2012-01-01 – 2012-12-31: -13465 USD Inspect Net Income Open source
Share or cite

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

−USD 19,376
Exact value

Exact value: -19376 USD

2012-01-01 – 2012-12-31: -19376 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 7.13 million
Exact value

Exact value: -7130000 USD

2013-01-01 – 2013-12-31: -7130000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.85 million
Exact value

Exact value: -4850000 USD

2013-01-01 – 2013-12-31: -4850000 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 54,000
Exact value

Exact value: 54000 USD

2013-01-01 – 2013-12-31: 54000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.9 million
Calculation and evidence

-4850000 − 54000 USD

Exact free cash flow: -4904000 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 10.53 million
Exact value

Exact value: -10534000 USD

2014-01-01 – 2014-12-31: -10534000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.54 million
Exact value

Exact value: -4539000 USD

2014-01-01 – 2014-12-31: -4539000 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 188,000
Exact value

Exact value: 188000 USD

2014-01-01 – 2014-12-31: 188000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.73 million
Calculation and evidence

-4539000 − 188000 USD

Exact free cash flow: -4727000 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 13.11 million
Exact value

Exact value: -13107000 USD

2015-01-01 – 2015-12-31: -13107000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.32 million
Exact value

Exact value: -4317000 USD

2015-01-01 – 2015-12-31: -4317000 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 3.06 million
Exact value

Exact value: 3057000 USD

2015-01-01 – 2015-12-31: 3057000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.37 million
Calculation and evidence

-4317000 − 3057000 USD

Exact free cash flow: -7374000 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
−USD 10.03 million
Exact value

Exact value: -10026000 USD

2016-01-01 – 2016-12-31: -10026000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.64 million
Exact value

Exact value: -7636000 USD

2016-01-01 – 2016-12-31: -7636000 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 659,000
Exact value

Exact value: 659000 USD

2016-01-01 – 2016-12-31: 659000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.3 million
Calculation and evidence

-7636000 − 659000 USD

Exact free cash flow: -8295000 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
−USD 11.17 million
Exact value

Exact value: -11167000 USD

2017-01-01 – 2017-12-31: -11167000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.52 million
Exact value

Exact value: -2517000 USD

2017-01-01 – 2017-12-31: -2517000 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 4,000
Exact value

Exact value: 4000 USD

2017-01-01 – 2017-12-31: 4000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.52 million
Calculation and evidence

-2517000 − 4000 USD

Exact free cash flow: -2521000 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.

40 filings · 1,492 latest values · 1,492 originally reported values

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

Identifiers: 0001495536, 1495536, ENCR, edgar:1495536

Also known as Ener-Core Inc., Ener-Core, Inc., INVENTTECH INC., Inventtech Inc.