mCig, Inc.

EDGAR

78 filing records in this dataset, filed from 2011-08-01 to 2022-03-18. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2021 Q4 · USD

Exact inputs and evidence

Operating cash flow

-118 thousand USD

2021 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -107824 USD Source
  • Operating Cash Flow: 9780 USD Source

Free cash flow

-123 thousand USD

2021 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -107824 USD Source
  • Operating Cash Flow: 9780 USD Source
  • Capital Expenditure: 5000 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
2.19 thousand USD Source
Exact value

2185 USD

Long-term debt including current maturities
Not available
Shares outstanding
735 million shares Source
Exact value

734874596 shares

Reported share-count change

-4.79% · -37 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
  • 771874596 shares · 2020-10-31· Source
  • 734874596 shares · 2021-10-31· Source

Trailing twelve months

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

Capital expenditure

5 thousand USD

2020-05-01 – 2021-04-30

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2020-05-01 – 2020-07-31 Source
  • Capital expenditure: 0 USD · 2020-05-01 – 2020-10-31 Source
  • Capital expenditure: 0 USD · 2020-05-01 – 2020-07-31 Source
  • Capital expenditure: 0 USD · 2020-05-01 – 2021-01-31 Source
  • Capital expenditure: 0 USD · 2020-05-01 – 2020-10-31 Source
  • Capital expenditure: 5000 USD · 2020-05-01 – 2021-04-30 Source
  • Capital expenditure: 0 USD · 2020-05-01 – 2021-01-31 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: 2022-03-18.

Financial data available through: 2021-04-30.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2021-04-30
  • Operating income: 9 of 11 periods available· newest 2021-04-30
  • Net income: 9 of 11 periods available· newest 2021-04-30
  • Operating cash flow: 9 of 11 periods available· newest 2021-04-30
  • Capital expenditure: 6 of 11 periods available· newest 2021-04-30
  • Total assets: 5 of 11 periods available· newest 2021-04-30
  • Total liabilities: 5 of 11 periods available· newest 2021-04-30
  • Current assets: 5 of 11 periods available· newest 2021-04-30
  • Current liabilities: 5 of 11 periods available· newest 2021-04-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 2021-04-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2021-04-30

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

    -100%

    Prior period

    USD 115

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 115 = -115 USD

    115 USD · 2019-05-01 – 2020-04-30

    Inspect prior input Prior source

    0 USD · 2020-05-01 – 2021-04-30

    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 4.14 million

    Prior period

    −USD 3.88 million

    –

    Current period

    −USD 8.03 million

    –

    Exact inputs and evidence

    -8026463 − -3883988 = -4142475 USD

    -3883988 USD · 2019-05-01 – 2020-04-30

    Inspect prior input Prior source

    -8026463 USD · 2020-05-01 – 2021-04-30

    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 156,798

    Prior period

    −USD 264,622

    –

    Current period

    −USD 107,824

    –

    Exact inputs and evidence

    -107824 − -264622 = 156798 USD

    -264622 USD · 2019-05-01 – 2020-04-30

    Inspect prior input Prior source

    -107824 USD · 2020-05-01 – 2021-04-30

    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 5,000

    Prior period

    USD 0

    –

    Current period

    USD 5,000

    –

    Exact inputs and evidence

    5000 − 0 = 5000 USD

    0 USD · 2019-05-01 – 2020-04-30

    Inspect prior input Prior source

    5000 USD · 2020-05-01 – 2021-04-30

    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.

2021 2020-05-01 – 2021-04-30

  • Revenue USD 0
  • Cost of revenue USD 0
  • Operating expenses USD 4.21 million
  • Other operating costs Derived USD 0
  • Operating income −USD 4.21 million
  • Tax, interest and other Derived USD 3.82 million
  • Net income −USD 8.03 million

Cash

  • Operating cash flow −USD 107,824
  • Capital expenditure USD 5,000
  • Free cash flow Derived −USD 112,824

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 Operating loss: operating costs were 314% of revenue.
  • 2018 Operating loss: operating costs were 117% of revenue.
  • 2019 Operating loss: operating costs were 241% of revenue.
  • 2020 Operating loss: operating costs were 624,783% of revenue.
  • 2021 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
2013 2012-05-01 – 2013-04-3050000 156796 Derived -106796 0 Derived -106796 Unavailable
Source
2018 2017-05-01 – 2018-04-307078680 8283683 Derived -1205003 -128073 Derived -1076930 -2379910 Derived
Source
2019 2018-05-01 – 2019-04-302315513 5573292 Derived -3257779 -200538 Derived -3057241 -3568173 Derived
Source
2020 2019-05-01 – 2020-04-30115 718501 Derived -718386 3165602 Derived -3883988 -264622 Derived
Source
2021 2020-05-01 – 2021-04-300 4205939 Derived -4205939 3820524 Derived -8026463 -112824 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 0 2021
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.7.6M5.7M3.8M1.9M0.020132018201920202021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Revenue50000
2018Revenue7078680
2019Revenue2315513
2020Revenue115
2021Revenue0

Revenue growth

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

-100% 2021
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%20132018201920202021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over yearNo prior comparable period
2018Year over yearNo prior comparable period
2019Year over year-67.3%
2020Year over year-100%
2021Year over year-100%

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 -624,683.5% 2020
Net margin -3,377,380.9% 2020
Free cash flow margin -230,106.1% 2020
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.270,190%-709,250%-1,688,690%-2,668,131%-3,647,571%20132018201920202021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013Operating margin-213.6%
2018Operating margin-17%
2019Operating margin-140.7%
2020Operating margin-624,683.5%
2021Operating marginNot reported
2013Net margin-213.6%
2018Net margin-15.2%
2019Net margin-132%
2020Net margin-3,377,380.9%
2021Net marginNot reported
2013Free cash flow marginNot reported
2018Free cash flow margin-33.6%
2019Free cash flow margin-154.1%
2020Free cash flow margin-230,106.1%
2021Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -107.8K 2021
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.245.0K-643.1K-1.5M-2.4M-3.3M20132018201920202021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Operating cash flow-57282
2018Operating cash flow-1989038
2019Operating cash flow-3062453
2020Operating cash flow-264622
2021Operating cash flow-107824

Free cash flow

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

USD -112.8K 2021
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.285.5K-749.3K-1.8M-2.8M-3.9M20132018201920202021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Free cash flowUnavailable
2018Free cash flow-2379910
2019Free cash flow-3568173
2020Free cash flow-264622
2021Free cash flow-112824

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.

9.1% 2021
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.1,445%1,084%723%361%0%20132018201920202021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2013Liabilities / assets1,338.3%
2018Liabilities / assets27.2%
2019Liabilities / assets48.8%
2020Liabilities / assets79.5%
2021Liabilities / assets9.1%

Current assets to current liabilities

Current assets divided by current liabilities.

2.03× 2021
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.2.19×1.64×1.10×0.55×0.00×20132018201920202021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013Current assets / current liabilities0.02×
2018Current assets / current liabilities1.36×
2019Current assets / current liabilities1.77×
2020Current assets / current liabilities0.33×
2021Current assets / current liabilities2.03×

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
2012 2011-05-01 – 2012-04-30
−USD 130,392
Exact value

Exact value: -130392 USD

2011-05-01 – 2012-04-30: -130392 USD Inspect Net Income Open source
Share or cite

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

−USD 123,599
Exact value

Exact value: -123599 USD

2011-05-01 – 2012-04-30: -123599 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 2012-05-01 – 2013-04-30
−USD 106,796
Exact value

Exact value: -106796 USD

2012-05-01 – 2013-04-30: -106796 USD Inspect Net Income Open source
Share or cite

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

−USD 57,282
Exact value

Exact value: -57282 USD

2012-05-01 – 2013-04-30: -57282 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 2014-05-01 – 2015-04-30
−USD 4.87 million
Exact value

Exact value: -4869448 USD

2014-05-01 – 2015-04-30: -4869448 USD Inspect Net Income Open source
Share or cite

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

−USD 247,550
Exact value

Exact value: -247550 USD

2014-05-01 – 2015-04-30: -247550 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 1,792
Exact value

Exact value: 1792 USD

2014-05-01 – 2015-04-30: 1792 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 249,342
Calculation and evidence

-247550 − 1792 USD

Exact free cash flow: -249342 USD

Share or cite

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

2016 2015-05-01 – 2016-04-30
−USD 1.41 million
Exact value

Exact value: -1408955 USD

2015-05-01 – 2016-04-30: -1408955 USD Inspect Net Income Open source
Share or cite

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

−USD 46,322
Exact value

Exact value: -46322 USD

2015-05-01 – 2016-04-30: -46322 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 2016-05-01 – 2017-04-30
USD 1.53 million
Exact value

Exact value: 1527057 USD

2016-05-01 – 2017-04-30: 1527057 USD Inspect Net Income Open source
Share or cite

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

USD 2.44 million
Exact value

Exact value: 2442264 USD

2016-05-01 – 2017-04-30: 2442264 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 19,453
Exact value

Exact value: 19453 USD

2016-05-01 – 2017-04-30: 19453 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.42 million
Calculation and evidence

2442264 − 19453 USD

Exact free cash flow: 2422811 USD

Share or cite

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

2018 2017-05-01 – 2018-04-30
−USD 1.08 million
Exact value

Exact value: -1076930 USD

2017-05-01 – 2018-04-30: -1076930 USD Inspect Net Income Open source
Share or cite

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

−USD 1.99 million
Exact value

Exact value: -1989038 USD

2017-05-01 – 2018-04-30: -1989038 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 390,872
Exact value

Exact value: 390872 USD

2017-05-01 – 2018-04-30: 390872 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.38 million
Calculation and evidence

-1989038 − 390872 USD

Exact free cash flow: -2379910 USD

Share or cite

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

2019 2018-05-01 – 2019-04-30
−USD 3.06 million
Exact value

Exact value: -3057241 USD

2018-05-01 – 2019-04-30: -3057241 USD Inspect Net Income 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: -3062453 USD

2018-05-01 – 2019-04-30: -3062453 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 505,720
Exact value

Exact value: 505720 USD

2018-05-01 – 2019-04-30: 505720 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.57 million
Calculation and evidence

-3062453 − 505720 USD

Exact free cash flow: -3568173 USD

Share or cite

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

2020 2019-05-01 – 2020-04-30
−USD 3.88 million
Exact value

Exact value: -3883988 USD

2019-05-01 – 2020-04-30: -3883988 USD Inspect Net Income Open source
Share or cite

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

−USD 264,622
Exact value

Exact value: -264622 USD

2019-05-01 – 2020-04-30: -264622 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

2019-05-01 – 2020-04-30: 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 264,622
Calculation and evidence

-264622 − 0 USD

Exact free cash flow: -264622 USD

Share or cite

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

2021 2020-05-01 – 2021-04-30
−USD 8.03 million
Exact value

Exact value: -8026463 USD

2020-05-01 – 2021-04-30: -8026463 USD Inspect Net Income Open source
Share or cite

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

−USD 107,824
Exact value

Exact value: -107824 USD

2020-05-01 – 2021-04-30: -107824 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 5,000
Exact value

Exact value: 5000 USD

2020-05-01 – 2021-04-30: 5000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 112,824
Calculation and evidence

-107824 − 5000 USD

Exact free cash flow: -112824 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.

78 filings · 2,671 latest values · 2,671 originally reported values

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

Identifiers: 0001525852, 1525852, edgar:1525852

Also known as BOTS, Inc./PR, Lifetech Industries Inc., Liftech Industries Inc., mCig, Inc.