4M Carbon Fiber Corp.

EDGAR

22 filing records in this dataset, filed from 2015-11-16 to 2019-11-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2017 Q4 · USD

Exact inputs and evidence
Cash and cash equivalents
434 thousand USD Source
Exact value

433921 USD

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

80843499 shares

Reported share-count change

4.50% · 3.48 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
  • 77362782 shares · 2018-09-30· Source
  • 80843499 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

154 thousand USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Revenue: 48020 USD · 2017-01-01 – 2017-03-31 Source
  • Revenue: 106186 USD · 2017-04-01 – 2017-06-30 Source
  • Revenue: 0 USD · 2017-07-01 – 2017-09-30 Source
  • Revenue: 154206 USD · 2017-01-01 – 2017-12-31 Source
  • Revenue: 154206 USD · 2017-01-01 – 2017-09-30 Source

Net income

-4.09 million USD

2018-04-01 – 2019-03-31

Exact inputs and evidence
  • Net income: -716287 USD · 2018-04-01 – 2018-06-30 Source
  • Net income: -856367 USD · 2018-07-01 – 2018-09-30 Source
  • Net income: -4541135 USD · 2018-01-01 – 2018-12-31 Source
  • Net income: -2926819 USD · 2018-01-01 – 2018-09-30 Source
  • Net income: -900900 USD · 2019-01-01 – 2019-03-31 Source

Operating cash flow

-5.37 million USD

2018-10-01 – 2019-09-30

Exact inputs and evidence
  • Operating cash flow: -2208245 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: 1310326 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: -614966 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: -1191754 USD · 2019-01-01 – 2019-06-30 Source
  • Operating cash flow: -614966 USD · 2019-01-01 – 2019-03-31 Source
  • Operating cash flow: -1854040 USD · 2019-01-01 – 2019-09-30 Source
  • Operating cash flow: -1191754 USD · 2019-01-01 – 2019-06-30 Source

Capital expenditure

96.5 thousand USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Capital expenditure: 46849 USD · 2017-01-01 – 2017-03-31 Source
  • Capital expenditure: 96487 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 46849 USD · 2017-01-01 – 2017-03-31 Source
  • Capital expenditure: 96487 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 96487 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 96487 USD · 2017-01-01 – 2017-12-31 Source
  • Capital expenditure: 96487 USD · 2017-01-01 – 2017-09-30 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: 2019-11-19.

Financial data available through: 2017-12-31.

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: 4 of 11 periods available· newest 2017-12-31
  • Operating income: 4 of 11 periods available· newest 2016-12-31
  • Net income: 5 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 1 of 11 periods available· newest 2017-12-31
  • Total assets: 3 of 11 periods available· newest 2017-12-31
  • Total liabilities: 3 of 11 periods available· newest 2017-12-31
  • Current assets: 3 of 11 periods available· newest 2017-12-31
  • Current liabilities: 3 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2015-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 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 1.01 million

    Prior period

    −USD 538,991

    –

    Current period

    −USD 1.55 million

    –

    Exact inputs and evidence

    -1551464 − -538991 = -1012473 USD

    -538991 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -1551464 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 755,014

    Prior period

    −USD 404,919

    –

    Current period

    −USD 1.16 million

    –

    Exact inputs and evidence

    -1159933 − -404919 = -755014 USD

    -404919 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -1159933 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, 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 2017-01-01 – 2017-12-31

  • Revenue USD 154,206 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 1.55 million −1,006% of revenue

Cash

  • Operating cash flow −USD 1.16 million −752% of revenue
  • Capital expenditure USD 96,487 63% of revenue
  • Free cash flow Derived −USD 1.26 million −815% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2013 Net income was higher than operating income, so the split is not drawn.
  • 2014 Operating loss: operating costs were 100% of revenue.
  • 2015 Operating loss: operating costs were 102% of revenue.
  • 2017 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 2013-01-01 – 2013-12-3112509 -221072 Derived 233581 -3021174 Derived 3254755 Unavailable
Source
2014 2014-01-01 – 2014-12-31130282 130319 Derived -37 46686 Derived -46723 Unavailable
Source
2015 2015-01-01 – 2015-12-3193311 94730 Derived -1419 -96735 Derived 95316 Unavailable
Source
2017 2017-01-01 – 2017-12-31154206 UnavailableUnavailableUnavailable-1551464 -1256420 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 154.2K 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.166.5K124.9K83.3K41.6K0.02013201420152017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Revenue12509
2014Revenue130282
2015Revenue93311
2017Revenue154206

Revenue growth

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

-28.4% 2015
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.1,019%738%457%175%-106%2013201420152017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2013Year over yearNo prior comparable period
2014Year over year941.5%
2015Year over year-28.4%
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 -1.5% 2015
Net margin -1,006.1% 2017
Free cash flow margin -814.8% 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.28,181%20,344%12,507%4,669%-3,168%2013201420152017-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2013Operating margin1,867.3%
2014Operating margin-0%
2015Operating margin-1.5%
2017-12-31Operating marginNot reported
2013Net margin26,019.3%
2014Net margin-35.9%
2015Net margin102.1%
2017Net margin-1,006.1%
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2017Free cash flow margin-814.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.2M 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.148.6K-202.7K-554.1K-905.5K-1.3M2013201420152017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Operating cash flowNot reportedNo source recorded
2014Operating cash flow10718
2015Operating cash flow51700
2017Operating cash flow-1159933

Free cash flow

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

USD -1.3M 2017
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.100.5K-263.8K-628.2K-992.6K-1.4M2013201420152017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2013Free cash flowUnavailableNo source recorded
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2017Free cash flow-1256420

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.

56.2% 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.246%185%123%62%0%2013-12-31201420152017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Liabilities / assetsNot reportedNo source recorded
2014Liabilities / assets228%
2015Liabilities / assets29.7%
2017Liabilities / assets56.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.31× 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.3.63×2.73×1.82×0.91×0.00×2013-12-31201420152017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2013-12-31Current assets / current liabilitiesNot reportedNo source recorded
2014Current assets / current liabilities0.42×
2015Current assets / current liabilities3.36×
2017Current assets / current liabilities1.31×

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
2013 2013-01-01 – 2013-12-31
USD 3.25 million
Exact value

Exact value: 3254755 USD

2013-01-01 – 2013-12-31: 3254755 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2014 2014-01-01 – 2014-12-31
−USD 46,723
Exact value

Exact value: -46723 USD

2014-01-01 – 2014-12-31: -46723 USD Inspect Net Income Open source
Share or cite

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

USD 10,718
Exact value

Exact value: 10718 USD

2014-01-01 – 2014-12-31: 10718 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 95,316
Exact value

Exact value: 95316 USD

2015-01-01 – 2015-12-31: 95316 USD Inspect Net Income Open source
Share or cite

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

USD 51,700
Exact value

Exact value: 51700 USD

2015-01-01 – 2015-12-31: 51700 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 538,991
Exact value

Exact value: -538991 USD

2016-01-01 – 2016-12-31: -538991 USD Inspect Net Income Open source
Share or cite

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

−USD 404,919
Exact value

Exact value: -404919 USD

2016-01-01 – 2016-12-31: -404919 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 1.55 million
Exact value

Exact value: -1551464 USD

2017-01-01 – 2017-12-31: -1551464 USD Inspect Net Income Open source
Share or cite

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

−USD 1.16 million
Exact value

Exact value: -1159933 USD

2017-01-01 – 2017-12-31: -1159933 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 96,487
Exact value

Exact value: 96487 USD

2017-01-01 – 2017-12-31: 96487 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.26 million
Calculation and evidence

-1159933 − 96487 USD

Exact free cash flow: -1256420 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.

22 filings · 936 latest values · 950 originally reported values

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

Identifiers: 0001635965, 1635965, WOODL, edgar:1635965, fmcf, woodl

Also known as 4M Carbon Fiber Corp., Woodland Holdings Corp, Woodland Holdings Corporation