AMERICAN RARE EARTHS & MATERIALS, CORP.

EDGAR

73 filing records in this dataset, filed from 1996-10-15 to 2012-05-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

776 thousand USD

2012 Q3 · USD

Exact inputs and evidence

Operating margin

-51.34%

2012 Q3 · %

Exact inputs and evidence
  • Operating Income: -398276 USD Source
  • Revenue: 775822 USD Source

Operating cash flow

78.4 thousand USD

2012 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -283533 USD Source
  • Operating Cash Flow: -361905 USD Source
Cash and cash equivalents
208 thousand USD Source
Exact value

207963 USD

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

33896152 shares

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2012-05-14.

Financial data available through: 2011-06-30.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2011-06-30
  • Operating income: 11 of 11 periods available· newest 2011-06-30
  • Net income: 11 of 11 periods available· newest 2011-06-30
  • Operating cash flow: 3 of 11 periods available· newest 2003-06-30
  • capital expenditure: No compatible figures in this window
  • Total assets: 11 of 11 periods available· newest 2011-06-30
  • Total liabilities: 5 of 11 periods available· newest 2005-06-30
  • Current assets: 11 of 11 periods available· newest 2011-06-30
  • Current liabilities: 11 of 11 periods available· newest 2011-06-30
  • Cash and cash equivalents: 11 of 11 periods available· newest 2011-06-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 1 of 11 periods available· newest 2011-06-30

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

    +2%

    Prior period

    USD 4.34 million

    –

    Current period

    USD 4.43 million

    –

    Exact inputs and evidence

    4426436 − 4341362 = 85074 USD

    4341362 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    4426436 USD · 2010-07-01 – 2011-06-30

    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 1.73 million

    Prior period

    −USD 4.48 million

    –

    Current period

    −USD 6.21 million

    –

    Exact inputs and evidence

    -6207600 − -4477564 = -1730036 USD

    -4477564 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    -6207600 USD · 2010-07-01 – 2011-06-30

    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: Operating cash flow, 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.

2011 2010-07-01 – 2011-06-30

  • Revenue USD 4.43 million 100% of revenue
  • Operating costs Derived USD 10.63 million 240% of revenue
  • Operating income −USD 6.2 million −140% of revenue
  • Tax, interest and other Derived USD 4,032 0.1% of revenue
  • Net income −USD 6.21 million −140% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • 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
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Operating loss: operating costs were 2,161% of revenue.
  • 2006 Operating loss: operating costs were 7,298% of revenue.
  • 2007 Operating loss: operating costs were 3,202% of revenue.
  • 2008 Operating loss: operating costs were 385% of revenue.
  • 2009 Operating loss: operating costs were 136% of revenue.
  • 2010 Operating loss: operating costs were 200% of revenue.
  • 2011 Operating loss: operating costs were 240% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-07-01 – 2002-06-300 868580 Derived -868580 -11356 Derived -857224 Unavailable
Source
2003 2002-07-01 – 2003-06-300 1012634 Derived -1012634 84086 Derived -1096720 Unavailable
Source
2004 2003-07-01 – 2004-06-300 2226294 Derived -2226294 2717 Derived -2229011 Unavailable
Source
2005 2004-07-01 – 2005-06-3065635 1418566 Derived -1352931 0 Derived -1352931 Unavailable
Source
2006 2005-07-01 – 2006-06-3051569 3763618 Derived -3712049 784046 Derived -4496095 Unavailable
Source
2007 2006-07-01 – 2007-06-30228599 7319058 Derived -7090459 -3087809 Derived -4002650 Unavailable
Source
2008 2007-07-01 – 2008-06-301841370 7088983 Derived -5247613 -2392272 Derived -2855341 Unavailable
Source
2009 2008-07-01 – 2009-06-304008633 5444774 Derived -1436141 157019 Derived -1593160 Unavailable
Source
2010 2009-07-01 – 2010-06-304341362 8693080 Derived -4351718 125846 Derived -4477564 Unavailable
Source
2011 2010-07-01 – 2011-06-304426436 10630004 Derived -6203568 4032 Derived -6207600 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 4.4M 2011
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.4.8M3.6M2.4M1.2M0.0200220072011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue0
2003Revenue0
2004Revenue0
2005Revenue65635
2006Revenue51569
2007Revenue228599
2008Revenue1841370
2009Revenue4008633
2010Revenue4341362
2011Revenue4426436

Revenue growth

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

2% 2011
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.770%536%303%69%-164%200220072011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over year-100%
2003Year over yearNo prior comparable period
2004Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2006Year over year-21.4%
2007Year over year343.3%
2008Year over year705.5%
2009Year over year117.7%
2010Year over year8.3%
2011Year over year2%

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 -140.1% 2011
Net margin -140.2% 2011
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.697%-1,831%-4,359%-6,888%-9,416%200220072011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating marginNot reported
2003Operating marginNot reported
2004Operating marginNot reported
2005Operating margin-2,061.3%
2006Operating margin-7,198.2%
2007Operating margin-3,101.7%
2008Operating margin-285%
2009Operating margin-35.8%
2010Operating margin-100.2%
2011Operating margin-140.1%
2002Net marginNot reported
2003Net marginNot reported
2004Net marginNot reported
2005Net margin-2,061.3%
2006Net margin-8,718.6%
2007Net margin-1,750.9%
2008Net margin-155.1%
2009Net margin-39.7%
2010Net margin-103.1%
2011Net margin-140.2%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
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
2011Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.7K 2003
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.3.4K-2.8K-9.0K-15.2K-21.4K200220072011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-19658
2003Operating cash flow1658
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flowNot reportedNo source recorded
2008Operating cash flowNot reportedNo source recorded
2009Operating cash flowNot reportedNo source recorded
2010Operating cash flowNot reportedNo source recorded
2011Operating cash flowNot reportedNo source recorded

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded
2006Free cash flowUnavailableNo source recorded
2007Free cash flowUnavailableNo source recorded
2008Free cash flowUnavailableNo source recorded
2009Free cash flowUnavailableNo source recorded
2010Free cash flowUnavailableNo source recorded
2011Free cash flowUnavailableNo source recorded

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.

846.8% 2005
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.14,530%10,898%7,265%3,633%0%20022007-06-302011-06-30
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets3,728.4%
2003Liabilities / assets3,728.4%
2004Liabilities / assets13,453.7%
2005Liabilities / assets846.8%
2006-06-30Liabilities / assetsNot reported
2007-06-30Liabilities / assetsNot reported
2008-06-30Liabilities / assetsNot reported
2009-06-30Liabilities / assetsNot reported
2010-06-30Liabilities / assetsNot reported
2011-06-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.25× 2011
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.1.04×0.78×0.52×0.26×0.00×200220072011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities0.02×
2003Current assets / current liabilities0.02×
2004Current assets / current liabilities0.04×
2005Current assets / current liabilities0.22×
2006Current assets / current liabilities0.14×
2007Current assets / current liabilities0.82×
2008Current assets / current liabilities0.75×
2009Current assets / current liabilities0.74×
2010Current assets / current liabilities0.97×
2011Current assets / current liabilities0.25×

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
2002 2001-07-01 – 2002-06-30
−USD 857,224
Exact value

Exact value: -857224 USD

2001-07-01 – 2002-06-30: -857224 USD Inspect Net Income Open source
Share or cite

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

−USD 19,658
Exact value

Exact value: -19658 USD

2001-07-01 – 2002-06-30: -19658 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.

2003 2002-07-01 – 2003-06-30
−USD 1.1 million
Exact value

Exact value: -1096720 USD

2002-07-01 – 2003-06-30: -1096720 USD Inspect Net Income Open source
Share or cite

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

USD 1,658
Exact value

Exact value: 1658 USD

2002-07-01 – 2003-06-30: 1658 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.

2004 2003-07-01 – 2004-06-30
−USD 2.23 million
Exact value

Exact value: -2229011 USD

2003-07-01 – 2004-06-30: -2229011 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.

2005 2004-07-01 – 2005-06-30
−USD 1.35 million
Exact value

Exact value: -1352931 USD

2004-07-01 – 2005-06-30: -1352931 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.

2006 2005-07-01 – 2006-06-30
−USD 4.5 million
Exact value

Exact value: -4496095 USD

2005-07-01 – 2006-06-30: -4496095 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.

2007 2006-07-01 – 2007-06-30
−USD 4 million
Exact value

Exact value: -4002650 USD

2006-07-01 – 2007-06-30: -4002650 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 2007-07-01 – 2008-06-30
−USD 2.86 million
Exact value

Exact value: -2855341 USD

2007-07-01 – 2008-06-30: -2855341 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.

2009 2008-07-01 – 2009-06-30
−USD 1.59 million
Exact value

Exact value: -1593160 USD

2008-07-01 – 2009-06-30: -1593160 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.

2010 2009-07-01 – 2010-06-30
−USD 4.48 million
Exact value

Exact value: -4477564 USD

2009-07-01 – 2010-06-30: -4477564 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.

2011 2010-07-01 – 2011-06-30
−USD 6.21 million
Exact value

Exact value: -6207600 USD

2010-07-01 – 2011-06-30: -6207600 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.

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.

73 filings · 288 latest values · 288 originally reported values

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

Identifiers: 0000797662, 797662, AREM, edgar:797662

Also known as AMERICAN RARE EARTHS & MATERIALS, CORP., American Rare Earths & Materials, Corp., BIORELEASE CORP, BRL HOLDINGS INC, ELEMENT 21 GOLF CO