Pub Crawl Holdings, Inc.

EDGAR

59 filing records in this dataset, filed from 2010-10-07 to 2019-11-27. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

61.2 thousand USD

2019 Q3 · USD

Exact inputs and evidence

Operating margin

-581.96%

2019 Q3 · %

Exact inputs and evidence
  • Operating Income: -356354 USD Source
  • Revenue: 61233 USD Source

Operating cash flow

-189 thousand USD

2019 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -330819 USD Source
  • Operating Cash Flow: -142013 USD Source
Cash and cash equivalents
15.5 thousand USD Source
Exact value

15530 USD

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

12613 USD

Shares outstanding
83.9 million shares Source
Exact value

83870272 shares

Reported share-count change

685.51% · 73.2 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
  • 10677151 shares · 2018-09-30· Source
  • 83870272 shares · 2019-09-30· 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

1.3 million USD

2018-10-01 – 2019-09-30

Exact inputs and evidence
  • Revenue: 3009824 USD · 2018-01-01 – 2018-12-31 Source
  • Revenue: 2144820 USD · 2018-01-01 – 2018-09-30 Source
  • Revenue: 240135 USD · 2019-01-01 – 2019-03-31 Source
  • Revenue: 131093 USD · 2019-04-01 – 2019-06-30 Source
  • Revenue: 61233 USD · 2019-07-01 – 2019-09-30 Source

Operating cash flow

-493 thousand USD

2018-10-01 – 2019-09-30

Exact inputs and evidence
  • Operating cash flow: -498377 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: -336666 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: -77441 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: -142013 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: -77441 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: -330819 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: -142013 USD · 2019-01-01 – 2019-06-30 Source

Capital expenditure

13.7 thousand USD

2018-01-01 – 2018-12-31

Exact inputs and evidence
  • Capital expenditure: 3898 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 3898 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 3898 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 9500 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 3898 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 13720 USD · 2018-01-01 – 2018-12-31 Source
  • Capital expenditure: 9500 USD · 2018-01-01 – 2018-09-30 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: 2019-11-27.

Financial data available through: 2018-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2018-12-31
  • Operating income: 9 of 11 periods available· newest 2018-12-31
  • Net income: 9 of 11 periods available· newest 2018-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2018-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2018-12-31
  • Total assets: 7 of 11 periods available· newest 2018-12-31
  • Total liabilities: 7 of 11 periods available· newest 2018-12-31
  • Current assets: 5 of 11 periods available· newest 2018-12-31
  • Current liabilities: 5 of 11 periods available· newest 2018-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2018-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2018-12-31
  • Shares outstanding: 7 of 11 periods available· newest 2018-12-31

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

    -11.8%

    Prior period

    USD 3.41 million

    –

    Current period

    USD 3.01 million

    –

    Exact inputs and evidence

    3009824 − 3413392 = -403568 USD

    3413392 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    3009824 USD · 2018-01-01 – 2018-12-31

    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 203,720

    Prior period

    −USD 1.7 million

    –

    Current period

    −USD 1.5 million

    –

    Exact inputs and evidence

    -1501164 − -1704884 = 203720 USD

    -1704884 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -1501164 USD · 2018-01-01 – 2018-12-31

    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 20,424

    Prior period

    −USD 477,953

    –

    Current period

    −USD 498,377

    –

    Exact inputs and evidence

    -498377 − -477953 = -20424 USD

    -477953 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -498377 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +USD 13,720

    Prior period

    USD 0

    –

    Current period

    USD 13,720

    –

    Exact inputs and evidence

    13720 − 0 = 13720 USD

    0 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    13720 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

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.

2018 2018-01-01 – 2018-12-31

  • Revenue USD 3.01 million 100% of revenue
  • Cost of revenue USD 2.21 million 73% of revenue
  • Operating expenses USD 2.37 million 79% of revenue
  • Operating income −USD 1.57 million −52% of revenue
  • Tax, interest and other Derived −USD 65,192 −2.2% of revenue
  • Net income −USD 1.5 million −50% of revenue

Cash

  • Operating cash flow −USD 498,377 −17% of revenue
  • Capital expenditure USD 13,720 0.5% of revenue
  • Free cash flow Derived −USD 512,097 −17% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 Operating loss: operating costs were 15,734% of revenue.
  • 2012 Operating loss: operating costs were 3,962% of revenue.
  • 2013 Operating loss: operating costs were 112% of revenue.
  • 2014 Operating loss: operating costs were 240% of revenue.
  • 2015 Net loss: net income was −47% of revenue.
  • 2017 Operating loss: operating costs were 158% of revenue.
  • 2018 Operating loss: operating costs were 152% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2010-07-01 – 2011-06-30884 139088 Derived -138204 7923 Derived -146127 Unavailable
Source
2012 2011-07-01 – 2012-06-303018 119578 Derived -116560 7783 Derived -124343 Unavailable
Source
2013 2013-01-01 – 2013-12-314765650 5325513 Derived -559863 199712 Derived -759575 Unavailable
Source
2014 2014-01-01 – 2014-12-31686720 1646320 Derived -959600 -137656 Derived -821944 Unavailable
Source
2015 2015-01-01 – 2015-12-312254318 2120576 Derived 133742 1189092 Derived -1055350 Unavailable
Source
2017 2017-01-01 – 2017-12-313413392 5396089 Derived -1982697 -277813 Derived -1704884 -477953 Derived
Source
2018 2018-01-01 – 2018-12-313009824 4576180 Derived -1566356 -65192 Derived -1501164 -512097 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 3M 2018
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.5.1M3.9M2.6M1.3M0.0201120142018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue884
2012Revenue3018
2013Revenue4765650
2014Revenue686720
2015Revenue2254318
2017Revenue3413392
2018Revenue3009824

Revenue growth

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

-11.8% 2018
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.268%173%78%-17%-112%201120142018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year241.4%
2013Year over yearNo prior comparable period
2014Year over year-85.6%
2015Year over year228.3%
2017Year over yearNo prior comparable period
2018Year over year-11.8%

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 -52% 2018
Net margin -49.9% 2018
Free cash flow margin -17% 2018
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.1,329%-3,467%-8,262%-13,058%-17,853%201120142018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin-15,633.9%
2012Operating margin-3,862.2%
2013Operating margin-11.7%
2014Operating margin-139.7%
2015Operating margin5.9%
2017Operating margin-58.1%
2018Operating margin-52%
2011Net margin-16,530.2%
2012Net margin-4,120%
2013Net margin-15.9%
2014Net margin-119.7%
2015Net margin-46.8%
2017Net margin-49.9%
2018Net margin-49.9%
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2017Free cash flow margin-14%
2018Free cash flow margin-17%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -498.4K 2018
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.233.8K37.2K-159.4K-356.0K-552.6K201120142018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow-104166
2012Operating cash flow-50986
2013Operating cash flow-68939
2014Operating cash flow-411598
2015Operating cash flow179588
2017Operating cash flow-477953
2018Operating cash flow-498377

Free cash flow

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

USD -512.1K 2018
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.41.0K-107.5K-256.0K-404.6K-553.1K201120142018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2017Free cash flow-477953
2018Free cash flow-512097

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.

686.7% 2018
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.4,383%3,288%2,192%1,096%0%201120142018
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets1,379.5%
2012Liabilities / assets4,058.7%
2013Liabilities / assets207.5%
2014Liabilities / assets220.7%
2015Liabilities / assets199.6%
2017Liabilities / assets593.3%
2018Liabilities / assets686.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.15× 2018
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.0.46×0.35×0.23×0.12×0.00×2011-06-3020142018
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011-06-30Current assets / current liabilitiesNot reportedNo source recorded
2012-06-30Current assets / current liabilitiesNot reportedNo source recorded
2013Current assets / current liabilities0.3×
2014Current assets / current liabilities0.21×
2015Current assets / current liabilities0.43×
2017Current assets / current liabilities0.17×
2018Current assets / current liabilities0.15×

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
2011 2010-07-01 – 2011-06-30
−USD 146,127
Exact value

Exact value: -146127 USD

2010-07-01 – 2011-06-30: -146127 USD Inspect Net Income Open source
Share or cite

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

−USD 104,166
Exact value

Exact value: -104166 USD

2010-07-01 – 2011-06-30: -104166 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 2011-07-01 – 2012-06-30
−USD 124,343
Exact value

Exact value: -124343 USD

2011-07-01 – 2012-06-30: -124343 USD Inspect Net Income Open source
Share or cite

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

−USD 50,986
Exact value

Exact value: -50986 USD

2011-07-01 – 2012-06-30: -50986 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 317,504
Exact value

Exact value: -317504 USD

2012-01-01 – 2012-12-31: -317504 USD Inspect Net Income Open source
Share or cite

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

−USD 46,759
Exact value

Exact value: -46759 USD

2012-01-01 – 2012-12-31: -46759 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 759,575
Exact value

Exact value: -759575 USD

2013-01-01 – 2013-12-31: -759575 USD Inspect Net Income Open source
Share or cite

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

−USD 68,939
Exact value

Exact value: -68939 USD

2013-01-01 – 2013-12-31: -68939 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 2014-01-01 – 2014-12-31
−USD 821,944
Exact value

Exact value: -821944 USD

2014-01-01 – 2014-12-31: -821944 USD Inspect Net Income Open source
Share or cite

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

−USD 411,598
Exact value

Exact value: -411598 USD

2014-01-01 – 2014-12-31: -411598 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 2015-01-01 – 2015-12-31
−USD 1.06 million
Exact value

Exact value: -1055350 USD

2015-01-01 – 2015-12-31: -1055350 USD Inspect Net Income Open source
Share or cite

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

USD 179,588
Exact value

Exact value: 179588 USD

2015-01-01 – 2015-12-31: 179588 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.

2016 2016-01-01 – 2016-12-31
−USD 73,655
Exact value

Exact value: -73655 USD

2016-01-01 – 2016-12-31: -73655 USD Inspect Net Income Open source
Share or cite

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

USD 360,522
Exact value

Exact value: 360522 USD

2016-01-01 – 2016-12-31: 360522 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.

2017 2017-01-01 – 2017-12-31
−USD 1.7 million
Exact value

Exact value: -1704884 USD

2017-01-01 – 2017-12-31: -1704884 USD Inspect Net Income Open source
Share or cite

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

−USD 477,953
Exact value

Exact value: -477953 USD

2017-01-01 – 2017-12-31: -477953 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 0
Exact value

Exact value: 0 USD

2017-01-01 – 2017-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 477,953
Calculation and evidence

-477953 − 0 USD

Exact free cash flow: -477953 USD

Share or cite

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

2018 2018-01-01 – 2018-12-31
−USD 1.5 million
Exact value

Exact value: -1501164 USD

2018-01-01 – 2018-12-31: -1501164 USD Inspect Net Income Open source
Share or cite

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

−USD 498,377
Exact value

Exact value: -498377 USD

2018-01-01 – 2018-12-31: -498377 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 13,720
Exact value

Exact value: 13720 USD

2018-01-01 – 2018-12-31: 13720 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 512,097
Calculation and evidence

-498377 − 13720 USD

Exact free cash flow: -512097 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.

59 filings · 2,085 latest values · 2,085 originally reported values

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

Identifiers: 0001496818, 1496818, edgar:1496818

Also known as EXCELSIS INVESTMENTS INC., Excelsis Investments Inc., PUB CRAWL HOLDINGS, INC., Pub Crawl Holdings, Inc., STEALTH TECHNOLOGIES, INC., Stealth Technologies, Inc.