GLOBAL HEALTH VOYAGER INC

EDGAR

60 filing records in this dataset, filed from 2000-11-14 to 2013-10-03. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2011-09-30 · USD

Exact inputs and evidence

Operating cash flow

-205 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -315468 USD Source
  • Operating Cash Flow: -110072 USD Source
Cash and cash equivalents
17 USD Source
Exact value

17 USD

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

93424564 shares

Reported share-count change

103.89% · 47.6 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
  • 45820431 shares · 2012-06-30· Source
  • 93424564 shares · 2013-06-30· 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

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Revenue: 0 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 0 USD · 2010-01-01 – 2010-09-30 Source
  • Revenue: 0 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 0 USD · 2011-04-01 – 2011-06-30 Source
  • Revenue: 0 USD · 2011-07-01 – 2011-09-30 Source

Net income

-681 thousand USD

2012-07-01 – 2013-06-30

Exact inputs and evidence
  • Net income: -137588 USD · 2012-07-01 – 2012-09-30 Source
  • Net income: -686379 USD · 2012-01-01 – 2012-12-31 Source
  • Net income: -463960 USD · 2012-01-01 – 2012-09-30 Source
  • Net income: -146492 USD · 2013-01-01 – 2013-03-31 Source
  • Net income: -174116 USD · 2013-04-01 – 2013-06-30 Source

Operating cash flow

-83.5 thousand USD

2012-07-01 – 2013-06-30

Exact inputs and evidence
  • Operating cash flow: -142515 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -125032 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -158203 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: -142515 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -16332 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: -50333 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: -16332 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: 2013-10-03.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2010-12-31
  • Operating income: 11 of 11 periods available· newest 2012-12-31
  • Net income: 11 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2010-12-31
  • Total assets: 11 of 11 periods available· newest 2012-12-31
  • Total liabilities: 10 of 11 periods available· newest 2012-12-31
  • Current assets: 9 of 11 periods available· newest 2010-12-31
  • Current liabilities: 11 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2011-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 2012-12-31

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 1.15 million

    Prior period

    −USD 1.84 million

    –

    Current period

    −USD 686,379

    –

    Exact inputs and evidence

    -686379 − -1837803 = 1151424 USD

    -1837803 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -686379 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 306,926

    Prior period

    −USD 465,129

    –

    Current period

    −USD 158,203

    –

    Exact inputs and evidence

    -158203 − -465129 = 306926 USD

    -465129 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -158203 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.

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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 0
  • Operating costs Derived USD 453,056
  • Operating income −USD 453,056
  • Tax, interest and other Derived USD 174,404
  • Net income −USD 627,460

Cash

  • Operating cash flow −USD 231,984
  • Capital expenditure USD 0
  • Free cash flow Derived −USD 231,984

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Operating loss: operating costs were 425% of revenue.
  • 2004 Operating loss: operating costs were 1,526% of revenue.
  • 2005 Operating loss: operating costs were 95,453% of revenue.
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 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
2003 2003-01-01 – 2003-12-31155000 659025 Derived -504025 -196346 Derived -307679 -406819 Derived
Source
2004 2004-01-01 – 2004-12-3162132 948179 Derived -886047 561702 Derived -1447749 -573580 Derived
Source
2005 2005-01-01 – 2005-12-31276 263451 Derived -263175 246448 Derived -509623 -119725 Derived
Source
2006 2006-01-01 – 2006-12-310 508783 Derived -508783 220713 Derived -729496 -35275 Derived
Source
2007 2007-01-01 – 2007-12-310 716602 Derived -716602 249144 Derived -965746 -101615 Derived
Source
2008 2008-01-01 – 2008-12-310 313940 Derived -313940 149574 Derived -463514 -193727 Derived
Source
2009 2009-01-01 – 2009-12-310 467665 Derived -467665 253121 Derived -720786 -154034 Derived
Source
2010 2010-01-01 – 2010-12-310 453056 Derived -453056 174404 Derived -627460 -231984 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 2010
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.167.4K125.6K83.7K41.9K0.0200220062010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue131800
2003Revenue155000
2004Revenue62132
2005Revenue276
2006Revenue0
2007Revenue0
2008Revenue0
2009Revenue0
2010Revenue0

Revenue growth

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

-100% 2006
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.27%-7%-41%-75%-109%200220062010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year17.6%
2004Year over year-59.9%
2005Year over year-99.6%
2006Year over year-100%
2007Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year 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 -95,353.3% 2005
Net margin -184,646% 2005
Free cash flow margin -43,378.6% 2005
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.14,772%-38,776%-92,323%-145,870%-199,418%200220062010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-248.3%
2003Operating margin-325.2%
2004Operating margin-1,426.1%
2005Operating margin-95,353.3%
2006Operating marginNot reported
2007Operating marginNot reported
2008Operating marginNot reported
2009Operating marginNot reported
2010Operating marginNot reported
2002Net margin-268.8%
2003Net margin-198.5%
2004Net margin-2,330.1%
2005Net margin-184,646%
2006Net marginNot reported
2007Net marginNot reported
2008Net marginNot reported
2009Net marginNot reported
2010Net marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow margin-262.5%
2004Free cash flow margin-923.2%
2005Free cash flow margin-43,378.6%
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -232K 2010
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.45.9K-120.5K-286.8K-453.1K-619.5K200220062010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flow-406819
2004Operating cash flow-573580
2005Operating cash flow-119725
2006Operating cash flow-35275
2007Operating cash flow-101615
2008Operating cash flow-193727
2009Operating cash flow-154034
2010Operating cash flow-231984

Free cash flow

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

USD -232K 2010
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.45.9K-120.5K-286.8K-453.1K-619.5K200220062010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flowUnavailableNo source recorded
2003Free cash flow-406819
2004Free cash flow-573580
2005Free cash flow-119725
2006Free cash flow-35275
2007Free cash flow-101615
2008Free cash flow-193727
2009Free cash flow-154034
2010Free cash flow-231984

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.

68,352.2% 2010
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.1,328,335%996,251%664,168%332,084%0%20022006-12-312010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets7,524.5%
2003Liabilities / assets2,971.5%
2004Liabilities / assets813.4%
2005Liabilities / assets2,347.4%
2006-12-31Liabilities / assetsNot reported
2007Liabilities / assets1,229,939.8%
2008Liabilities / assets68,204.1%
2009Liabilities / assets675,167.1%
2010Liabilities / assets68,352.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0× 2010
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.0.12×0.09×0.06×0.03×0.00×200220062010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities0.03×
2003Current assets / current liabilities0.11×
2004Current assets / current liabilities0.11×
2005Current assets / current liabilities0.03×
2006Current assets / current liabilities0×
2007Current assets / current liabilities0×
2008Current assets / current liabilities0×
2009Current assets / current liabilities0×
2010Current assets / current liabilities0×

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
2003 2003-01-01 – 2003-12-31
−USD 307,679
Exact value

Exact value: -307679 USD

2003-01-01 – 2003-12-31: -307679 USD Inspect Net Income Open source
Share or cite

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

−USD 406,819
Exact value

Exact value: -406819 USD

2003-01-01 – 2003-12-31: -406819 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

2003-01-01 – 2003-12-31: 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 406,819
Calculation and evidence

-406819 − 0 USD

Exact free cash flow: -406819 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 1.45 million
Exact value

Exact value: -1447749 USD

2004-01-01 – 2004-12-31: -1447749 USD Inspect Net Income Open source
Share or cite

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

−USD 573,580
Exact value

Exact value: -573580 USD

2004-01-01 – 2004-12-31: -573580 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

2004-01-01 – 2004-12-31: 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 573,580
Calculation and evidence

-573580 − 0 USD

Exact free cash flow: -573580 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 509,623
Exact value

Exact value: -509623 USD

2005-01-01 – 2005-12-31: -509623 USD Inspect Net Income Open source
Share or cite

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

−USD 119,725
Exact value

Exact value: -119725 USD

2005-01-01 – 2005-12-31: -119725 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

2005-01-01 – 2005-12-31: 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 119,725
Calculation and evidence

-119725 − 0 USD

Exact free cash flow: -119725 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 729,496
Exact value

Exact value: -729496 USD

2006-01-01 – 2006-12-31: -729496 USD Inspect Net Income Open source
Share or cite

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

−USD 35,275
Exact value

Exact value: -35275 USD

2006-01-01 – 2006-12-31: -35275 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

2006-01-01 – 2006-12-31: 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 35,275
Calculation and evidence

-35275 − 0 USD

Exact free cash flow: -35275 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 965,746
Exact value

Exact value: -965746 USD

2007-01-01 – 2007-12-31: -965746 USD Inspect Net Income Open source
Share or cite

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

−USD 101,615
Exact value

Exact value: -101615 USD

2007-01-01 – 2007-12-31: -101615 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

2007-01-01 – 2007-12-31: 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 101,615
Calculation and evidence

-101615 − 0 USD

Exact free cash flow: -101615 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 463,514
Exact value

Exact value: -463514 USD

2008-01-01 – 2008-12-31: -463514 USD Inspect Net Income Open source
Share or cite

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

−USD 193,727
Exact value

Exact value: -193727 USD

2008-01-01 – 2008-12-31: -193727 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

2008-01-01 – 2008-12-31: 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 193,727
Calculation and evidence

-193727 − 0 USD

Exact free cash flow: -193727 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 720,786
Exact value

Exact value: -720786 USD

2009-01-01 – 2009-12-31: -720786 USD Inspect Net Income Open source
Share or cite

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

−USD 154,034
Exact value

Exact value: -154034 USD

2009-01-01 – 2009-12-31: -154034 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

2009-01-01 – 2009-12-31: 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 154,034
Calculation and evidence

-154034 − 0 USD

Exact free cash flow: -154034 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 627,460
Exact value

Exact value: -627460 USD

2010-01-01 – 2010-12-31: -627460 USD Inspect Net Income Open source
Share or cite

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

−USD 231,984
Exact value

Exact value: -231984 USD

2010-01-01 – 2010-12-31: -231984 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

2010-01-01 – 2010-12-31: 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 231,984
Calculation and evidence

-231984 − 0 USD

Exact free cash flow: -231984 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
−USD 1.84 million
Exact value

Exact value: -1837803 USD

2011-01-01 – 2011-12-31: -1837803 USD Inspect Net Income Open source
Share or cite

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

−USD 465,129
Exact value

Exact value: -465129 USD

2011-01-01 – 2011-12-31: -465129 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 2012-01-01 – 2012-12-31
−USD 686,379
Exact value

Exact value: -686379 USD

2012-01-01 – 2012-12-31: -686379 USD Inspect Net Income Open source
Share or cite

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

−USD 158,203
Exact value

Exact value: -158203 USD

2012-01-01 – 2012-12-31: -158203 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.

60 filings · 706 latest values · 706 originally reported values

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

Identifiers: 0000318622, 318622, edgar:318622

Also known as GLOBAL HEALTH VOYAGER INC, MVD INC, NT MEDIA CORP OF CALIFORNIA INC