INVENT Ventures, Inc.

EDGAR

93 filing records in this dataset, filed from 1996-09-12 to 2014-11-12. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

74.3 thousand USD

2014 Q3 · USD

Exact inputs and evidence

Operating cash flow

-2.48 thousand USD

2014 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -257448 USD Source
  • Operating Cash Flow: -254967 USD Source

Free cash flow

-2.48 thousand USD

2014 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -257448 USD Source
  • Operating Cash Flow: -254967 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
57.1 thousand USD Source
Exact value

57063 USD

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

39787001 shares

Reported share-count change

7.74% · 2.86 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
  • 36928197 shares · 2013-09-30· Source
  • 39787001 shares · 2014-09-30· 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

233 thousand USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Revenue: 144144 USD · 2013-01-01 – 2013-12-31 Source
  • Revenue: 105469 USD · 2013-01-01 – 2013-09-30 Source
  • Revenue: 45671 USD · 2014-01-01 – 2014-03-31 Source
  • Revenue: 74641 USD · 2014-04-01 – 2014-06-30 Source
  • Revenue: 74309 USD · 2014-07-01 – 2014-09-30 Source

Operating cash flow

-334 thousand USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Operating cash flow: -288964 USD · 2013-01-01 – 2013-12-31 Source
  • Operating cash flow: -211997 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -25556 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -254967 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: -25556 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -257448 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: -254967 USD · 2014-01-01 – 2014-06-30 Source

Capital expenditure

0 USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2013-01-01 – 2013-12-31 Source
  • Capital expenditure: 0 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 0 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 0 USD · 2014-01-01 – 2014-06-30 Source
  • Capital expenditure: 0 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 0 USD · 2014-01-01 – 2014-09-30 Source
  • Capital expenditure: 0 USD · 2014-01-01 – 2014-06-30 Source

Free cash flow

-334 thousand USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Operating cash flow: -288964 USD · 2013-01-01 – 2013-12-31 Source
  • Operating cash flow: -211997 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -25556 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -254967 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: -25556 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -257448 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: -254967 USD · 2014-01-01 – 2014-06-30 Source
  • Capital expenditure: 0 USD · 2013-01-01 – 2013-12-31 Source
  • Capital expenditure: 0 USD · 2013-01-01 – 2013-09-30 Source
  • Capital expenditure: 0 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 0 USD · 2014-01-01 – 2014-06-30 Source
  • Capital expenditure: 0 USD · 2014-01-01 – 2014-03-31 Source
  • Capital expenditure: 0 USD · 2014-01-01 – 2014-09-30 Source
  • Capital expenditure: 0 USD · 2014-01-01 – 2014-06-30 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: 2014-11-12.

Financial data available through: 2013-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2013-12-31
  • Operating income: 9 of 11 periods available· newest 2013-12-31
  • Net income: 8 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2013-12-31
  • Total assets: 8 of 11 periods available· newest 2013-12-31
  • Total liabilities: 8 of 11 periods available· newest 2013-12-31
  • Current assets: 3 of 11 periods available· newest 2008-12-31
  • Current liabilities: 2 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2012-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2013-12-31

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

    +36%

    Prior period

    USD 105,987

    –

    Current period

    USD 144,144

    –

    Exact inputs and evidence

    144144 − 105987 = 38157 USD

    105987 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    144144 USD · 2013-01-01 – 2013-12-31

    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 223,707

    Prior period

    −USD 65,257

    –

    Current period

    −USD 288,964

    –

    Exact inputs and evidence

    -288964 − -65257 = -223707 USD

    -65257 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -288964 USD · 2013-01-01 – 2013-12-31

    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 3,056

    Prior period

    −USD 3,056

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − -3056 = 3056 USD

    -3056 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    0 USD · 2013-01-01 – 2013-12-31

    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: Net income.

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.

2013 2013-01-01 – 2013-12-31

  • Revenue USD 144,144 100% of revenue
  • Operating costs Derived USD 1.1 million 765% of revenue
  • Operating income −USD 958,549 −665% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow −USD 288,964 −200% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 288,964 −200% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 Not shown: operating income or net income is not reported.
  • 2005 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 Operating loss: operating costs were 264% of revenue.
  • 2011 Operating loss: operating costs were 271% of revenue.
  • 2012 Operating loss: operating costs were 909% of revenue.
  • 2013 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
2005 2004-12-16 – 2005-12-150 0 Derived 0 -82435 Derived 82435 Unavailable
Source
2005 2005-01-01 – 2005-12-310 0 Derived 0 1600 Derived -1600 Unavailable
Source
2008 2008-01-01 – 2008-12-315614 UnavailableUnavailableUnavailableUnavailableUnavailable
Source
2009 2009-01-01 – 2009-12-310 343896 Derived -343896 2045 Derived -345941 Unavailable
Source
2010 2010-01-01 – 2010-12-3145000 118631 Derived -73631 -5852766 Derived 5779135 Unavailable
Source
2011 2011-01-01 – 2011-12-3188500 240097 Derived -151597 -5394904 Derived 5243307 -369062 Derived
Source
2012 2012-01-01 – 2012-12-31105987 963621 Derived -857634 1351847 Derived -2209481 Unavailable
Source
2013 2013-01-01 – 2013-12-31144144 1102693 Derived -958549 UnavailableUnavailable-288964 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 144.1K 2013
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.155.7K116.8K77.8K38.9K0.0200320092013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue0
2004Revenue0
2005Revenue0
2005Revenue0
2008Revenue5614
2009Revenue0
2010Revenue45000
2011Revenue88500
2012Revenue105987
2013Revenue144144

Revenue growth

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

36% 2013
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.112%55%-2%-59%-116%200320092013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over year-100%
2010Year over yearNo prior comparable period
2011Year over year96.7%
2012Year over year19.8%
2013Year over year36%

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 -665% 2013
Net margin -2,084.7% 2012
Free cash flow margin -200.5% 2013
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.14,037%9,708%5,379%1,050%-3,279%200320092013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating marginNot reported
2004Operating marginNot reported
2005Operating marginNot reported
2005Operating marginNot reported
2008-12-31Operating marginNot reported
2009Operating marginNot reported
2010Operating margin-163.6%
2011Operating margin-171.3%
2012Operating margin-809.2%
2013Operating margin-665%
2003Net marginNot reported
2004Net marginNot reported
2005Net marginNot reported
2005Net marginNot reported
2008-12-31Net marginNot reported
2009Net marginNot reported
2010Net margin12,842.5%
2011Net margin5,924.6%
2012Net margin-2,084.7%
2013-12-31Net marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2005Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow margin-417%
2012Free cash flow marginNot reported
2013Free cash flow margin-200.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -289K 2013
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.51.6K-61.4K-174.3K-287.3K-400.2K200320092013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flow-94396
2005Operating cash flow-126
2008Operating cash flow-62041
2009Operating cash flow20423
2010Operating cash flow-26866
2011Operating cash flow-369062
2012Operating cash flow-65257
2013Operating cash flow-288964

Free cash flow

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

USD -289K 2013
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.29.5K-77.5K-184.5K-291.6K-398.6K200320092013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flowUnavailableNo source recorded
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailable
2005Free cash flowUnavailable
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free cash flowUnavailable
2011Free cash flow-369062
2012Free cash flowUnavailable
2013Free cash flow-288964

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.

14.7% 2013
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.314,811%236,109%157,406%78,703%0%2003-12-3120092013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Liabilities / assetsNot reportedNo source recorded
2004Liabilities / assets291,492%
2005-12-15Liabilities / assetsNot reportedNo source recorded
2005Liabilities / assets74.3%
2008Liabilities / assets828.9%
2009Liabilities / assets877.4%
2010Liabilities / assets33.2%
2011Liabilities / assets1.1%
2012Liabilities / assets7.3%
2013Liabilities / assets14.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0× 2004
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.0.00×0.00×0.00×0.00×0.00×20032009-12-312013-12-31
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities0×
2004Current assets / current liabilities0×
2005-12-15Current assets / current liabilitiesNot reportedNo source recorded
2005-12-31Current assets / current liabilitiesNot reportedNo source recorded
2008Current assets / current liabilitiesNot reported
2009-12-31Current assets / current liabilitiesNot reportedNo source recorded
2010-12-31Current assets / current liabilitiesNot reportedNo source recorded
2011-12-31Current assets / current liabilitiesNot reportedNo source recorded
2012-12-31Current assets / current liabilitiesNot reportedNo source recorded
2013-12-31Current assets / current liabilitiesNot reportedNo source recorded

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
2005 2004-12-16 – 2005-12-15
USD 82,435
Exact value

Exact value: 82435 USD

2004-12-16 – 2005-12-15: 82435 USD Inspect Net Income Open source
Share or cite

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

−USD 94,396
Exact value

Exact value: -94396 USD

2004-12-16 – 2005-12-15: -94396 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.

2005 2005-01-01 – 2005-12-31
−USD 1,600
Exact value

Exact value: -1600 USD

2005-01-01 – 2005-12-31: -1600 USD Inspect Net Income Open source
Share or cite

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

−USD 126
Exact value

Exact value: -126 USD

2005-01-01 – 2005-12-31: -126 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.

2006 2006-01-01 – 2006-12-31
Unavailable Not reported for this period.
USD 322,382
Exact value

Exact value: 322382 USD

2006-01-01 – 2006-12-31: 322382 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
Unavailable Not reported for this period.
−USD 162,240
Exact value

Exact value: -162240 USD

2007-01-01 – 2007-12-31: -162240 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.

2008 2008-01-01 – 2008-12-31
Unavailable Not reported for this period.
−USD 62,041
Exact value

Exact value: -62041 USD

2008-01-01 – 2008-12-31: -62041 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.

2009 2009-01-01 – 2009-12-31
−USD 345,941
Exact value

Exact value: -345941 USD

2009-01-01 – 2009-12-31: -345941 USD Inspect Net Income Open source
Share or cite

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

USD 20,423
Exact value

Exact value: 20423 USD

2009-01-01 – 2009-12-31: 20423 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2010 2010-01-01 – 2010-12-31
USD 5.78 million
Exact value

Exact value: 5779135 USD

2010-01-01 – 2010-12-31: 5779135 USD Inspect Net Income Open source
Share or cite

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

−USD 26,866
Exact value

Exact value: -26866 USD

2010-01-01 – 2010-12-31: -26866 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2011 2011-01-01 – 2011-12-31
USD 5.24 million
Exact value

Exact value: 5243307 USD

2011-01-01 – 2011-12-31: 5243307 USD Inspect Net Income Open source
Share or cite

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

−USD 369,062
Exact value

Exact value: -369062 USD

2011-01-01 – 2011-12-31: -369062 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 369,062
Calculation and evidence

-369062 − 0 USD

Exact free cash flow: -369062 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 2.21 million
Exact value

Exact value: -2209481 USD

2012-01-01 – 2012-12-31: -2209481 USD Inspect Net Income Open source
Share or cite

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

−USD 65,257
Exact value

Exact value: -65257 USD

2012-01-01 – 2012-12-31: -65257 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2013 2013-01-01 – 2013-12-31
Unavailable Not reported for this period.
−USD 288,964
Exact value

Exact value: -288964 USD

2013-01-01 – 2013-12-31: -288964 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 288,964
Calculation and evidence

-288964 − 0 USD

Exact free cash flow: -288964 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.

93 filings · 765 latest values · 766 originally reported values

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

Identifiers: 0000912844, 912844, edgar:912844

Also known as BAY STREET CAPITAL INC, INVENT Ventures, Inc., LOS ANGELES SYNDICATE OF TECHNOLOGY, INC., PHOTONICS CORP, Small Cap Strategies Inc