LIPIDVIRO TECH INC

EDGAR

63 filing records in this dataset, filed from 2002-05-15 to 2016-08-15. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

134 thousand USD

2016 Q2 · USD

Exact inputs and evidence

Operating margin

-81.43%

2016 Q2 · %

Exact inputs and evidence
  • Operating Income: -109280 USD Source
  • Revenue: 134208 USD Source

Operating cash flow

4.51 thousand USD

2016 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 29502 USD Source
  • Operating Cash Flow: 24988 USD Source
Cash and cash equivalents
24.7 thousand USD Source
Exact value

24725 USD

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

36412014 shares

Reported share-count change

42.06% · 10.8 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
  • 25632144 shares · 2015-06-30· Source
  • 36412014 shares · 2016-06-30· 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

603 thousand USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Revenue: 254598 USD · 2015-07-01 – 2015-09-30 Source
  • Revenue: 684274 USD · 2015-01-01 – 2015-12-31 Source
  • Revenue: 574564 USD · 2015-01-01 – 2015-09-30 Source
  • Revenue: 104148 USD · 2016-01-01 – 2016-03-31 Source
  • Revenue: 134208 USD · 2016-04-01 – 2016-06-30 Source

Net income

-128 thousand USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Net income: -641748 USD · 2015-07-01 – 2015-09-30 Source
  • Net income: -1752896 USD · 2015-01-01 – 2015-12-31 Source
  • Net income: -962301 USD · 2015-01-01 – 2015-09-30 Source
  • Net income: 491396 USD · 2016-01-01 – 2016-03-31 Source
  • Net income: 812620 USD · 2016-04-01 – 2016-06-30 Source

Operating cash flow

168 thousand USD

2015-07-01 – 2016-06-30

Exact inputs and evidence
  • Operating cash flow: -79164 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -118972 USD · 2015-01-01 – 2015-06-30 Source
  • Operating cash flow: 19699 USD · 2015-01-01 – 2015-12-31 Source
  • Operating cash flow: -79164 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: 24988 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: 29502 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: 24988 USD · 2016-01-01 – 2016-03-31 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: 2016-08-15.

Financial data available through: 2015-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2015-12-31
  • Operating income: 10 of 11 periods available· newest 2015-12-31
  • Net income: 11 of 11 periods available· newest 2015-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2015-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2014-12-31
  • Total assets: 10 of 11 periods available· newest 2015-12-31
  • Total liabilities: 8 of 11 periods available· newest 2015-12-31
  • Current assets: 10 of 11 periods available· newest 2015-12-31
  • Current liabilities: 10 of 11 periods available· newest 2015-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2015-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 10 of 11 periods available· newest 2015-12-31

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

    +11.2%

    Prior period

    USD 615,446

    –

    Current period

    USD 684,274

    –

    Exact inputs and evidence

    684274 − 615446 = 68828 USD

    615446 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    684274 USD · 2015-01-01 – 2015-12-31

    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 223,333

    Prior period

    −USD 1.53 million

    –

    Current period

    −USD 1.75 million

    –

    Exact inputs and evidence

    -1752896 − -1529563 = -223333 USD

    -1529563 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    -1752896 USD · 2015-01-01 – 2015-12-31

    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 369,650

    Prior period

    −USD 349,951

    –

    Current period

    USD 19,699

    –

    Exact inputs and evidence

    19699 − -349951 = 369650 USD

    -349951 USD · 2014-01-01 – 2014-12-31

    Inspect prior input Prior source

    19699 USD · 2015-01-01 – 2015-12-31

    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: 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.

2015 2015-01-01 – 2015-12-31

  • Revenue USD 684,274 100% of revenue
  • Operating costs Derived USD 1.16 million 169% of revenue
  • Operating income −USD 472,506 −69% of revenue
  • Tax, interest and other Derived USD 1.28 million 187% of revenue
  • Net income −USD 1.75 million −256% of revenue

Cash

  • Operating cash flow USD 19,699 2.9% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 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.
  • 2010 Not shown: operating income or net income is not reported.
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 Operating loss: operating costs were 120% of revenue.
  • 2013 Operating loss: operating costs were 159% of revenue.
  • 2014 Operating loss: operating costs were 248% of revenue.
  • 2015 Operating loss: operating costs were 169% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2006-01-01 – 2006-12-310 2087354 Derived -2087354 1201650 Derived -3289004 Unavailable
Source
2007 2007-01-01 – 2007-12-310 683865 Derived -683865 541559 Derived -1225424 Unavailable
Source
2008 2008-01-01 – 2008-12-310 118522 Derived -118522 -87690 Derived -30832 -49111 Derived
Source
2010 2010-01-01 – 2010-12-310 21847 Derived -21847 -37558 Derived 15711 -16471 Derived
Source
2011 2011-01-01 – 2011-12-310 23307 Derived -23307 -65996 Derived 42689 -29287 Derived
Source
2012 2012-01-01 – 2012-12-31627062 754728 Derived -127666 5820 Derived -133486 -88467 Derived
Source
2013 2013-01-01 – 2013-12-31691286 1098967 Derived -407681 8282 Derived -415963 -167616 Derived
Source
2014 2014-01-01 – 2014-12-31615446 1523372 Derived -907926 621637 Derived -1529563 -351627 Derived
Source
2015 2015-01-01 – 2015-12-31684274 1156780 Derived -472506 1280390 Derived -1752896 Unavailable
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 684.3K 2015
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.746.6K559.9K373.3K186.6K0.0200520112015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue0
2006Revenue0
2007Revenue0
2008Revenue0
2010Revenue0
2011Revenue0
2012Revenue627062
2013Revenue691286
2014Revenue615446
2015Revenue684274

Revenue growth

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

11.2% 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.13.0%6.5%0.1%-6.3%-12.7%200520112015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over yearNo prior comparable period
2007Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over yearNo prior comparable period
2012Year over yearNo prior comparable period
2013Year over year10.2%
2014Year over year-11%
2015Year over year11.2%

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 -69.1% 2015
Net margin -256.2% 2015
Free cash flow margin -57.1% 2014
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.20%-54%-128%-202%-277%200520112015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating marginNot reported
2006Operating marginNot reported
2007Operating marginNot reported
2008Operating marginNot reported
2010Operating marginNot reported
2011Operating marginNot reported
2012Operating margin-20.4%
2013Operating margin-59%
2014Operating margin-147.5%
2015Operating margin-69.1%
2005Net marginNot reported
2006Net marginNot reported
2007Net marginNot reported
2008Net marginNot reported
2010Net marginNot reported
2011Net marginNot reported
2012Net margin-21.3%
2013Net margin-60.2%
2014Net margin-248.5%
2015Net margin-256.2%
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow margin-14.1%
2013Free cash flow margin-24.2%
2014Free cash flow margin-57.1%
2015Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 19.7K 2015
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.49.3K-57.9K-165.1K-272.3K-379.5K200520112015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flow-113796
2007Operating cash flowNot reportedNo source recorded
2008Operating cash flow-49111
2010Operating cash flow-16471
2011Operating cash flow-29287
2012Operating cash flow-88467
2013Operating cash flow-167616
2014Operating cash flow-349951
2015Operating cash flow19699

Free cash flow

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

USD -351.6K 2014
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.28.1K-73.8K-175.8K-277.8K-379.8K200520112015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flowUnavailableNo source recorded
2006Free cash flowUnavailable
2007Free cash flowUnavailableNo source recorded
2008Free cash flow-49111
2010Free cash flow-16471
2011Free cash flow-29287
2012Free cash flow-88467
2013Free cash flow-167616
2014Free cash flow-351627
2015Free cash flowUnavailable

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.

2,722.4% 2015
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.2,940%2,205%1,470%735%0%20052011-12-312015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005Liabilities / assets342.8%
2006Liabilities / assets372.7%
2007Liabilities / assets500.1%
2008Liabilities / assetsNot reported
2010-12-31Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reported
2012Liabilities / assets184.3%
2013Liabilities / assets229.6%
2014Liabilities / assets725.2%
2015Liabilities / assets2,722.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.04× 2015
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.0.44×0.33×0.22×0.11×0.00×200520112015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005Current assets / current liabilities0×
2006Current assets / current liabilities0.01×
2007Current assets / current liabilities0×
2008Current assets / current liabilities0×
2010Current assets / current liabilities0.03×
2011Current assets / current liabilities0×
2012Current assets / current liabilities0.4×
2013Current assets / current liabilities0.31×
2014Current assets / current liabilities0.1×
2015Current assets / current liabilities0.04×

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
2006 2006-01-01 – 2006-12-31
−USD 3.29 million
Exact value

Exact value: -3289004 USD

2006-01-01 – 2006-12-31: -3289004 USD Inspect Net Income Open source
Share or cite

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

−USD 113,796
Exact value

Exact value: -113796 USD

2006-01-01 – 2006-12-31: -113796 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.

2007 2007-01-01 – 2007-12-31
−USD 1.23 million
Exact value

Exact value: -1225424 USD

2007-01-01 – 2007-12-31: -1225424 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.

2008 2008-01-01 – 2008-12-31
−USD 30,832
Exact value

Exact value: -30832 USD

2008-01-01 – 2008-12-31: -30832 USD Inspect Net Income Open source
Share or cite

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

−USD 49,111
Exact value

Exact value: -49111 USD

2008-01-01 – 2008-12-31: -49111 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 49,111
Calculation and evidence

-49111 − 0 USD

Exact free cash flow: -49111 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 39,440
Exact value

Exact value: -39440 USD

2009-01-01 – 2009-12-31: -39440 USD Inspect Net Income Open source
Share or cite

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

−USD 27,503
Exact value

Exact value: -27503 USD

2009-01-01 – 2009-12-31: -27503 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 27,503
Calculation and evidence

-27503 − 0 USD

Exact free cash flow: -27503 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 15,711
Exact value

Exact value: 15711 USD

2010-01-01 – 2010-12-31: 15711 USD Inspect Net Income Open source
Share or cite

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

−USD 16,471
Exact value

Exact value: -16471 USD

2010-01-01 – 2010-12-31: -16471 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 16,471
Calculation and evidence

-16471 − -0 USD

Exact free cash flow: -16471 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 42,689
Exact value

Exact value: 42689 USD

2011-01-01 – 2011-12-31: 42689 USD Inspect Net Income Open source
Share or cite

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

−USD 29,287
Exact value

Exact value: -29287 USD

2011-01-01 – 2011-12-31: -29287 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

2011-01-01 – 2011-12-31: 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 29,287
Calculation and evidence

-29287 − 0 USD

Exact free cash flow: -29287 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 133,486
Exact value

Exact value: -133486 USD

2012-01-01 – 2012-12-31: -133486 USD Inspect Net Income Open source
Share or cite

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

−USD 88,467
Exact value

Exact value: -88467 USD

2012-01-01 – 2012-12-31: -88467 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

2012-01-01 – 2012-12-31: 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 88,467
Calculation and evidence

-88467 − 0 USD

Exact free cash flow: -88467 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
−USD 415,963
Exact value

Exact value: -415963 USD

2013-01-01 – 2013-12-31: -415963 USD Inspect Net Income Open source
Share or cite

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

−USD 167,616
Exact value

Exact value: -167616 USD

2013-01-01 – 2013-12-31: -167616 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

2013-01-01 – 2013-12-31: 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 167,616
Calculation and evidence

-167616 − 0 USD

Exact free cash flow: -167616 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
−USD 1.53 million
Exact value

Exact value: -1529563 USD

2014-01-01 – 2014-12-31: -1529563 USD Inspect Net Income Open source
Share or cite

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

−USD 349,951
Exact value

Exact value: -349951 USD

2014-01-01 – 2014-12-31: -349951 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 1,676
Exact value

Exact value: 1676 USD

2014-01-01 – 2014-12-31: 1676 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 351,627
Calculation and evidence

-349951 − 1676 USD

Exact free cash flow: -351627 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
−USD 1.75 million
Exact value

Exact value: -1752896 USD

2015-01-01 – 2015-12-31: -1752896 USD Inspect Net Income Open source
Share or cite

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

USD 19,699
Exact value

Exact value: 19699 USD

2015-01-01 – 2015-12-31: 19699 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.

63 filings · 1,261 latest values · 1,222 originally reported values

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

Identifiers: 0000006732, 6732, edgar:6732

Also known as ANTICLINE URANIUM INC, BE INDUSTRIES INC., LIPIDVIRO TECH INC, LIPIDVIRO TECH INC., NAC GLOBAL TECHNOLOGIES, INC.