Coeptis Therapeutics, Inc.

EDGAR

13 filing records in this dataset, filed from 2020-10-20 to 2022-11-08. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2022 Q3 · USD

Exact inputs and evidence

Operating cash flow

-1.03 million USD

2022 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3028459 USD Source
  • Operating Cash Flow: -1995250 USD Source
Cash and cash equivalents
4.94 thousand USD Source
Exact value

4938 USD

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

150000 USD

Shares outstanding
43.2 million shares Source
Exact value

43207163 shares

Reported share-count change

24.33% · 8.46 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
  • 34750733 shares · 2021-09-30· Source
  • 43207163 shares · 2022-09-30· 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

0 USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Revenue: 75000 USD · 2021-01-01 – 2021-12-31 Source
  • Revenue: 75000 USD · 2021-01-01 – 2021-09-30 Source
  • Revenue: 0 USD · 2022-01-01 – 2022-03-31 Source
  • Revenue: 0 USD · 2022-04-01 – 2022-06-30 Source
  • Revenue: 0 USD · 2022-07-01 – 2022-09-30 Source

Net income

-37.5 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Net income: -13449280 USD · 2021-01-01 – 2021-12-31 Source
  • Net income: -10609672 USD · 2021-01-01 – 2021-09-30 Source
  • Net income: -19179693 USD · 2022-01-01 – 2022-03-31 Source
  • Net income: -9802837 USD · 2022-04-01 – 2022-06-30 Source
  • Net income: -5648709 USD · 2022-07-01 – 2022-09-30 Source

Operating cash flow

-3.24 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Operating cash flow: -4489440 USD · 2021-01-01 – 2021-12-31 Source
  • Operating cash flow: -4280561 USD · 2021-01-01 – 2021-09-30 Source
  • Operating cash flow: -961729 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -1995250 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -961729 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -3028459 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -1995250 USD · 2022-01-01 – 2022-06-30 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: 2022-11-08.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2021-12-31
  • Operating income: 2 of 11 periods available· newest 2021-12-31
  • Net income: 2 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2021-12-31
  • Total assets: 2 of 11 periods available· newest 2021-12-31
  • Total liabilities: 2 of 11 periods available· newest 2021-12-31
  • Current assets: 2 of 11 periods available· newest 2021-12-31
  • Current liabilities: 2 of 11 periods available· newest 2021-12-31
  • cash and cash equivalents: No compatible figures in this window
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2021-12-31
  • Shares outstanding: 2 of 11 periods available· newest 2021-12-31

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

    +143.8%

    Prior period

    USD 30,761

    –

    Current period

    USD 75,000

    –

    Exact inputs and evidence

    75000 − 30761 = 44239 USD

    30761 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    75000 USD · 2021-01-01 – 2021-12-31

    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 4.29 million

    Prior period

    −USD 9.16 million

    –

    Current period

    −USD 13.45 million

    –

    Exact inputs and evidence

    -13449280 − -9156286 = -4292994 USD

    -9156286 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -13449280 USD · 2021-01-01 – 2021-12-31

    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 1.35 million

    Prior period

    −USD 3.14 million

    –

    Current period

    −USD 4.49 million

    –

    Exact inputs and evidence

    -4489440 − -3136122 = -1353318 USD

    -3136122 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -4489440 USD · 2021-01-01 – 2021-12-31

    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 0

    Prior period

    USD 0

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    -0 − -0 = 0 USD

    -0 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -0 USD · 2021-01-01 – 2021-12-31

    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.

2021 2021-01-01 – 2021-12-31

  • Revenue USD 75,000 100% of revenue
  • Cost of revenue USD 0 0% of revenue
  • Operating expenses USD 14.31 million 19,077% of revenue
  • Operating income −USD 14.23 million −18,977% of revenue
  • Tax, interest and other Derived −USD 783,786 −1,045% of revenue
  • Net income −USD 13.45 million −17,932% of revenue

Cash

  • Operating cash flow −USD 4.49 million −5,986% of revenue
  • Capital expenditure USD 0 −0% of revenue
  • Free cash flow Derived −USD 4.49 million −5,986% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 Operating loss: operating costs were 22,406% of revenue.
  • 2021 Operating loss: operating costs were 19,077% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-3130761 6892164 Derived -6861403 2294883 Derived -9156286 -3136122 Derived
Source
2021 2021-01-01 – 2021-12-3175000 14308066 Derived -14233066 -783786 Derived -13449280 -4489440 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 75K 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.81.0K60.8K40.5K20.3K0.020202021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Revenue30761
2021Revenue75000

Revenue growth

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

143.8% 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.155%116%78%39%0%20202021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year143.8%

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 -18,977.4% 2021
Net margin -17,932.4% 2021
Free cash flow margin -5,985.9% 2021
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.2,381%-6,251%-14,883%-23,515%-32,147%20202021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin-22,305.5%
2021Operating margin-18,977.4%
2020Net margin-29,765.9%
2021Net margin-17,932.4%
2020Free cash flow margin-10,195.1%
2021Free cash flow margin-5,985.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.5M 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.359.2K-942.8K-2.2M-3.5M-4.8M20202021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Operating cash flow-3136122
2021Operating cash flow-4489440

Free cash flow

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

USD -4.5M 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.359.2K-942.8K-2.2M-3.5M-4.8M20202021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Free cash flow-3136122
2021Free cash flow-4489440

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.

65.3% 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.1,957%1,467%978%489%0%20202021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets1,811.7%
2021Liabilities / assets65.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.79× 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.0.85×0.64×0.43×0.21×0.00×20202021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities0.04×
2021Current assets / current liabilities0.79×

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
2020 2020-01-01 – 2020-12-31
−USD 9.16 million
Exact value

Exact value: -9156286 USD

2020-01-01 – 2020-12-31: -9156286 USD Inspect Net Income Open source
Share or cite

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

−USD 3.14 million
Exact value

Exact value: -3136122 USD

2020-01-01 – 2020-12-31: -3136122 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

2020-01-01 – 2020-12-31: -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 3.14 million
Calculation and evidence

-3136122 − -0 USD

Exact free cash flow: -3136122 USD

Share or cite

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

2021 2021-01-01 – 2021-12-31
−USD 13.45 million
Exact value

Exact value: -13449280 USD

2021-01-01 – 2021-12-31: -13449280 USD Inspect Net Income Open source
Share or cite

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

−USD 4.49 million
Exact value

Exact value: -4489440 USD

2021-01-01 – 2021-12-31: -4489440 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

2021-01-01 – 2021-12-31: -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 4.49 million
Calculation and evidence

-4489440 − -0 USD

Exact free cash flow: -4489440 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.

13 filings · 756 latest values · 756 originally reported values

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

Identifiers: 0001819663, 1819663, edgar:1819663

Also known as COEPTIS THERAPEUTICS, INC., Coeptis Therapeutics Inc., Coeptis Therapeutics, Inc, Coeptis Therapeutics, Inc., VININGS HOLDINGS, INC., Vinings Holdings, Inc.