Graystone Co

EDGAR

16 filing records in this dataset, filed from 2011-01-27 to 2013-11-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

33.3 thousand USD

2013 Q3 · USD

Exact inputs and evidence

Operating margin

-34,542.48%

2013 Q3 · %

Exact inputs and evidence
  • Operating Income: -11499191 USD Source
  • Revenue: 33290 USD Source
Cash and cash equivalents
3.63 thousand USD Source
Exact value

3630 USD

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

520042 USD

Shares outstanding
Not available

Trailing twelve months

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

Operating cash flow

-965 thousand USD

2012-04-01 – 2013-03-31

Exact inputs and evidence
  • Operating cash flow: -213012 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -189166 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -582497 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -213012 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -877006 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: -582497 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -277236 USD · 2013-01-01 – 2013-03-31 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: 2013-11-19.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2012-12-31
  • Operating income: 3 of 11 periods available· newest 2012-12-31
  • Net income: 3 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2012-12-31
  • Total assets: 3 of 11 periods available· newest 2012-12-31
  • Total liabilities: 3 of 11 periods available· newest 2012-12-31
  • Current assets: 3 of 11 periods available· newest 2012-12-31
  • Current liabilities: 3 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2012-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

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

    +22%

    Prior period

    USD 130,718

    –

    Current period

    USD 159,451

    –

    Exact inputs and evidence

    159451 − 130718 = 28733 USD

    130718 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    159451 USD · 2012-01-01 – 2012-12-31

    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 1.63 million

    Prior period

    −USD 2.16 million

    –

    Current period

    −USD 3.79 million

    –

    Exact inputs and evidence

    -3792117 − -2163658 = -1628459 USD

    -2163658 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -3792117 USD · 2012-01-01 – 2012-12-31

    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 826,668

    Prior period

    −USD 50,338

    –

    Current period

    −USD 877,006

    –

    Exact inputs and evidence

    -877006 − -50338 = -826668 USD

    -50338 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -877006 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -77.1%

    Prior period

    USD 71,000

    –

    Current period

    USD 16,254

    –

    Exact inputs and evidence

    16254 − 71000 = -54746 USD

    71000 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    16254 USD · 2012-01-01 – 2012-12-31

    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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 159,451 100% of revenue
  • Cost of revenue USD 457,774 287% of revenue
  • Operating expenses USD 3.06 million 1,917% of revenue
  • Operating income −USD 3.35 million −2,104% of revenue
  • Tax, interest and other Derived USD 437,483 274% of revenue
  • Net income −USD 3.79 million −2,378% of revenue

Cash

  • Operating cash flow −USD 877,006 −550% of revenue
  • Capital expenditure USD 16,254 10% of revenue
  • Free cash flow Derived −USD 893,260 −560% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 66%30%
  • 2011 Operating loss: operating costs were 1,733% of revenue.
  • 2012 Operating loss: operating costs were 2,204% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2010-01-01 – 2010-12-3168824 20483 Derived 48341 2815 Derived 45526 Unavailable
Source
2011 2011-01-01 – 2011-12-31130718 2265102 Derived -2134384 29274 Derived -2163658 -121338 Derived
Source
2012 2012-01-01 – 2012-12-31159451 3514085 Derived -3354634 437483 Derived -3792117 -893260 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 159.5K 2012
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.172.2K129.2K86.1K43.1K0.0201020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue68824
2011Revenue130718
2012Revenue159451

Revenue growth

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

22% 2012
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.97%73%49%24%0%201020112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year89.9%
2012Year over year22%

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 -2,103.9% 2012
Net margin -2,378.2% 2012
Free cash flow margin -560.2% 2012
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.266%-444%-1,154%-1,864%-2,574%201020112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin70.2%
2011Operating margin-1,632.8%
2012Operating margin-2,103.9%
2010Net margin66.1%
2011Net margin-1,655.2%
2012Net margin-2,378.2%
2010Free cash flow marginNot reported
2011Free cash flow margin-92.8%
2012Free cash flow margin-560.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -877K 2012
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.82.8K-174.9K-432.7K-690.4K-948.1K201020112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow11697
2011Operating cash flow-50338
2012Operating cash flow-877006

Free cash flow

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

USD -893.3K 2012
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.71.5K-187.6K-446.6K-705.7K-964.7K201020112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flowUnavailable
2011Free cash flow-121338
2012Free cash flow-893260

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.

428.3% 2012
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.463%347%231%116%0%201020112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010Liabilities / assets4.9%
2011Liabilities / assets26.4%
2012Liabilities / assets428.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.11× 2012
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.15.99×11.99×8.00×4.00×0.00×201020112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities6.1×
2011Current assets / current liabilities14.81×
2012Current assets / current liabilities0.11×

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
USD 45,526
Exact value

Exact value: 45526 USD

2010-01-01 – 2010-12-31: 45526 USD Inspect Net Income Open source
Share or cite

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

USD 11,697
Exact value

Exact value: 11697 USD

2010-01-01 – 2010-12-31: 11697 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 2.16 million
Exact value

Exact value: -2163658 USD

2011-01-01 – 2011-12-31: -2163658 USD Inspect Net Income Open source
Share or cite

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

−USD 50,338
Exact value

Exact value: -50338 USD

2011-01-01 – 2011-12-31: -50338 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 71,000
Exact value

Exact value: 71000 USD

2011-01-01 – 2011-12-31: 71000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 121,338
Calculation and evidence

-50338 − 71000 USD

Exact free cash flow: -121338 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
−USD 3.79 million
Exact value

Exact value: -3792117 USD

2012-01-01 – 2012-12-31: -3792117 USD Inspect Net Income Open source
Share or cite

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

−USD 877,006
Exact value

Exact value: -877006 USD

2012-01-01 – 2012-12-31: -877006 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 16,254
Exact value

Exact value: 16254 USD

2012-01-01 – 2012-12-31: 16254 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 893,260
Calculation and evidence

-877006 − 16254 USD

Exact free cash flow: -893260 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.

16 filings · 798 latest values · 798 originally reported values

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

Identifiers: 0001510524, 1510524, edgar:1510524

Also known as GRAYSTONE COMPANY, INC., Graystone Co