LIBERATED ENERGY, INC.

EDGAR

51 filing records in this dataset, filed from 2010-12-08 to 2019-11-07. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

51.6 million USD

2019 Q4 · USD

Exact inputs and evidence

Operating margin

5.67%

2019 Q4 · %

Exact inputs and evidence
  • Operating Income: 2926568 USD Source
  • Revenue: 51645437 USD Source
Cash and cash equivalents
18 thousand USD Source
Exact value

17978 USD

Long-term debt including current maturities
Not available
Shares outstanding
3.56 billion shares Source
Exact value

3563686977 shares

Reported share-count change

464.78% · 2.93 billion 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
  • 630989121 shares · 2018-09-30· Source
  • 3563686977 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.

Net income

-53.4 million USD

2018-10-01 – 2019-09-30

Exact inputs and evidence
  • Net income: -68202 USD · 2018-10-01 – 2018-12-31 Source
  • Net income: -87472 USD · 2019-01-01 – 2019-03-31 Source
  • Net income: -148110 USD · 2019-04-01 – 2019-06-30 Source
  • Net income: -53144667 USD · 2019-07-01 – 2019-09-30 Source

Operating cash flow

-341 thousand USD

2018-07-01 – 2019-06-30

Exact inputs and evidence
  • Operating cash flow: -384375 USD · 2017-10-01 – 2018-09-30 Source
  • Operating cash flow: -268955 USD · 2017-10-01 – 2018-06-30 Source
  • Operating cash flow: -81934 USD · 2018-10-01 – 2018-12-31 Source
  • Operating cash flow: -154877 USD · 2018-10-01 – 2019-03-31 Source
  • Operating cash flow: -81934 USD · 2018-10-01 – 2018-12-31 Source
  • Operating cash flow: -225690 USD · 2018-10-01 – 2019-06-30 Source
  • Operating cash flow: -154877 USD · 2018-10-01 – 2019-03-31 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: 2019-11-07.

Financial data available through: 2017-09-30.

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: 5 of 11 periods available· newest 2017-09-30
  • Operating income: 9 of 11 periods available· newest 2017-09-30
  • Net income: 9 of 11 periods available· newest 2017-09-30
  • Operating cash flow: 9 of 11 periods available· newest 2017-09-30
  • capital expenditure: No compatible figures in this window
  • Total assets: 5 of 11 periods available· newest 2017-09-30
  • Total liabilities: 4 of 11 periods available· newest 2017-09-30
  • Current assets: 5 of 11 periods available· newest 2017-09-30
  • Current liabilities: 5 of 11 periods available· newest 2017-09-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 2017-09-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2017-09-30

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 48,000

    Prior period

    USD 0

    –

    Current period

    USD 48,000

    –

    Exact inputs and evidence

    48000 − 0 = 48000 USD

    0 USD · 2015-10-01 – 2016-09-30

    Inspect prior input Prior source

    48000 USD · 2016-10-01 – 2017-09-30

    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 1.15 million

    Prior period

    −USD 318,436

    –

    Current period

    −USD 1.46 million

    –

    Exact inputs and evidence

    -1464122 − -318436 = -1145686 USD

    -318436 USD · 2015-10-01 – 2016-09-30

    Inspect prior input Prior source

    -1464122 USD · 2016-10-01 – 2017-09-30

    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

    −USD 159,042

    Prior period

    −USD 287,085

    –

    Current period

    −USD 446,127

    –

    Exact inputs and evidence

    -446127 − -287085 = -159042 USD

    -287085 USD · 2015-10-01 – 2016-09-30

    Inspect prior input Prior source

    -446127 USD · 2016-10-01 – 2017-09-30

    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.

2017 2016-10-01 – 2017-09-30

  • Revenue USD 48,000 100% of revenue
  • Operating costs Derived USD 1.36 million 2,836% of revenue
  • Operating income −USD 1.31 million −2,736% of revenue
  • Tax, interest and other Derived USD 151,006 315% of revenue
  • Net income −USD 1.46 million −3,050% of revenue

Cash

  • Operating cash flow −USD 446,127 −929% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 Operating loss: operating costs were 420% of revenue.
  • 2011 Operating loss: operating costs were 348% of revenue.
  • 2015 Operating loss: operating costs were 738% of revenue.
  • 2016 Not shown: operating income or net income is not reported.
  • 2017 Operating loss: operating costs were 2,836% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2010-06-24 – 2011-06-3020000 84059 Derived -64059 0 Derived -64059 Unavailable
Source
2011 2010-10-01 – 2011-09-3020000 69699 Derived -49699 0 Derived -49699 Unavailable
Source
2015 2014-10-01 – 2015-09-3062132 458376 Derived -396244 138271 Derived -534515 Unavailable
Source
2016 2015-10-01 – 2016-09-300 285367 Derived -285367 33069 Derived -318436 Unavailable
Source
2017 2016-10-01 – 2017-09-3048000 1361116 Derived -1313116 151006 Derived -1464122 Unavailable
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 48K 2017
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.67.1K50.3K33.6K16.8K0.020112011201520162017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue20000
2011Revenue20000
2015Revenue62132
2016Revenue0
2017Revenue48000

Revenue growth

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

-100% 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.8%-21%-50%-79%-108%20112011201520162017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2011Year over yearNo prior comparable period
2015Year over yearNo prior comparable period
2016Year over year-100%
2017Year 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 -2,735.7% 2017
Net margin -3,050.3% 2017
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.244%-641%-1,525%-2,410%-3,294%20112011201520162017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin-320.3%
2011Operating margin-248.5%
2015Operating margin-637.7%
2016Operating marginNot reported
2017Operating margin-2,735.7%
2011Net margin-320.3%
2011Net margin-248.5%
2015Net margin-860.3%
2016Net marginNot reported
2017Net margin-3,050.3%
2011Free cash flow marginNot reported
2011Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -446.1K 2017
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.35.7K-93.7K-223.1K-352.4K-481.8K20112011201520162017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow-66905
2011Operating cash flow-46794
2015Operating cash flow-441895
2016Operating cash flow-287085
2017Operating cash flow-446127

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flowUnavailable
2011Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flowUnavailable

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.

1,643.7% 2017
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.33,955%25,466%16,977%8,489%0%2011-06-302011201520162017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011-06-30Liabilities / assetsNot reported
2011Liabilities / assets58.9%
2015Liabilities / assets998.8%
2016Liabilities / assets31,439.5%
2017Liabilities / assets1,643.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.06× 2017
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.8.69×6.52×4.35×2.17×0.00×20112011201520162017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities4.9×
2011Current assets / current liabilities8.05×
2015Current assets / current liabilities0.1×
2016Current assets / current liabilities0×
2017Current assets / current liabilities0.06×

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 2010-06-24 – 2011-06-30
−USD 64,059
Exact value

Exact value: -64059 USD

2010-06-24 – 2011-06-30: -64059 USD Inspect Net Income Open source
Share or cite

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

−USD 66,905
Exact value

Exact value: -66905 USD

2010-06-24 – 2011-06-30: -66905 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 2010-10-01 – 2011-09-30
−USD 49,699
Exact value

Exact value: -49699 USD

2010-10-01 – 2011-09-30: -49699 USD Inspect Net Income Open source
Share or cite

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

−USD 46,794
Exact value

Exact value: -46794 USD

2010-10-01 – 2011-09-30: -46794 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 2011-10-01 – 2012-09-30
−USD 100,496
Exact value

Exact value: -100496 USD

2011-10-01 – 2012-09-30: -100496 USD Inspect Net Income Open source
Share or cite

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

−USD 54,134
Exact value

Exact value: -54134 USD

2011-10-01 – 2012-09-30: -54134 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 2012-10-01 – 2013-09-30
−USD 77,171
Exact value

Exact value: -77171 USD

2012-10-01 – 2013-09-30: -77171 USD Inspect Net Income Open source
Share or cite

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

USD 48,941
Exact value

Exact value: 48941 USD

2012-10-01 – 2013-09-30: 48941 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 2013-01-20 – 2013-12-31
−USD 149,996
Exact value

Exact value: -149996 USD

2013-01-20 – 2013-12-31: -149996 USD Inspect Net Income Open source
Share or cite

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

USD 6,116
Exact value

Exact value: 6116 USD

2013-01-20 – 2013-12-31: 6116 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 2013-10-01 – 2014-09-30
−USD 306,798
Exact value

Exact value: -306798 USD

2013-10-01 – 2014-09-30: -306798 USD Inspect Net Income Open source
Share or cite

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

−USD 236,763
Exact value

Exact value: -236763 USD

2013-10-01 – 2014-09-30: -236763 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 2014-10-01 – 2015-09-30
−USD 534,515
Exact value

Exact value: -534515 USD

2014-10-01 – 2015-09-30: -534515 USD Inspect Net Income Open source
Share or cite

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

−USD 441,895
Exact value

Exact value: -441895 USD

2014-10-01 – 2015-09-30: -441895 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 2015-10-01 – 2016-09-30
−USD 318,436
Exact value

Exact value: -318436 USD

2015-10-01 – 2016-09-30: -318436 USD Inspect Net Income Open source
Share or cite

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

−USD 287,085
Exact value

Exact value: -287085 USD

2015-10-01 – 2016-09-30: -287085 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 2016-10-01 – 2017-09-30
−USD 1.46 million
Exact value

Exact value: -1464122 USD

2016-10-01 – 2017-09-30: -1464122 USD Inspect Net Income Open source
Share or cite

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

−USD 446,127
Exact value

Exact value: -446127 USD

2016-10-01 – 2017-09-30: -446127 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.

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.

51 filings · 1,749 latest values · 1,749 originally reported values

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

Identifiers: 0001503161, 1503161, LIBE, edgar:1503161, libe

Also known as Go Eco Group, LIBERATED ENERGY, INC., Liberated Energy, Inc., Liberated Solutions, Inc., MEGA WORLD FOOD HOLDING CO, MEGA WORLD FOOD HOLDING COMPANY, NGEN TECHNOLOGIES HOLDINGS CORP.