GREEN LEAF INNOVATIONS INC

EDGAR

38 filing records in this dataset, filed from 1996-05-14 to 2004-08-17. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

-59.9 thousand USD

2004-06-30 · USD

Exact inputs and evidence

Operating margin

-470.85%

2004-06-30 · %

Exact inputs and evidence
  • Operating Income: -70876 USD Source
  • Operating Income: -353094 USD Source
  • Revenue: 2548128 USD Source
  • Revenue: 2608066 USD Source

Operating cash flow

53.9 thousand USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -110108 USD Source
  • Operating Cash Flow: -164013 USD Source

Free cash flow

53.9 thousand USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -110108 USD Source
  • Operating Cash Flow: -164013 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
92.8 thousand USD Source
Exact value

92780 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2004-08-17.

Financial data available through: 2002-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2002-12-31
  • Operating income: 4 of 11 periods available· newest 2002-12-31
  • Net income: 4 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2002-12-31
  • Total assets: 3 of 11 periods available· newest 2002-12-31
  • Total liabilities: 1 of 11 periods available· newest 2002-12-31
  • Current assets: 3 of 11 periods available· newest 2002-12-31
  • Current liabilities: 3 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2002-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

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

    +7,089.8%

    Prior period

    USD 71,348

    –

    Current period

    USD 5.13 million

    –

    Exact inputs and evidence

    5129759 − 71348 = 5058411 USD

    71348 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    5129759 USD · 2002-01-01 – 2002-12-31

    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 696,597

    Prior period

    −USD 609,021

    –

    Current period

    −USD 1.31 million

    –

    Exact inputs and evidence

    -1305618 − -609021 = -696597 USD

    -609021 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -1305618 USD · 2002-01-01 – 2002-12-31

    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 304,886

    Prior period

    −USD 606,593

    –

    Current period

    −USD 301,707

    –

    Exact inputs and evidence

    -301707 − -606593 = 304886 USD

    -606593 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -301707 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 5.13 million 100% of revenue
  • Cost of revenue USD 3.93 million 77% of revenue
  • Operating expenses USD 2.37 million 46% of revenue
  • Operating income −USD 1.17 million −23% of revenue
  • Tax, interest and other Derived USD 131,031 2.6% of revenue
  • Net income −USD 1.31 million −25% of revenue

Cash

  • Operating cash flow −USD 301,707 −5.9% of revenue
  • Capital expenditure USD 6,800 0.1% of revenue
  • Free cash flow Derived −USD 308,507 −6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 124% of revenue.
  • 2000 Operating loss: operating costs were 120% of revenue.
  • 2001 Operating loss: operating costs were 951% of revenue.
  • 2002 Operating loss: operating costs were 123% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-314392570 5459373 Derived -1066803 -50109 Derived -1016694 Unavailable
Source
2000 2000-01-01 – 2000-12-315454685 6567588 Derived -1112903 56100 Derived -1169003 Unavailable
Source
2001 2001-01-01 – 2001-12-3171348 678569 Derived -607221 1800 Derived -609021 Unavailable
Source
2002 2002-01-01 – 2002-12-315129759 6304346 Derived -1174587 131031 Derived -1305618 -308507 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 5.1M 2002
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.5.9M4.4M2.9M1.5M0.01999200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue4392570
2000Revenue5454685
2001Revenue71348
2002Revenue5129759

Revenue growth

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

7,089.8% 2002
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.7,665%5,580%3,496%1,411%-674%1999200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year24.2%
2001Year over year-98.7%
2002Year over year7,089.8%

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 -22.9% 2002
Net margin -25.5% 2002
Free cash flow margin -6% 2002
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.68%-179%-427%-674%-922%1999200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-24.3%
2000Operating margin-20.4%
2001Operating margin-851.1%
2002Operating margin-22.9%
1999Net margin-23.1%
2000Net margin-21.4%
2001Net margin-853.6%
2002Net margin-25.5%
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow margin-6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -301.7K 2002
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.48.5K-127.4K-303.3K-479.2K-655.1K1999200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flow-606593
2002Operating cash flow-301707

Free cash flow

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

USD -308.5K 2002
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.24.7K-64.8K-154.3K-243.7K-333.2K1999200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flow-308507

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.

117.7% 2002
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.127%95%64%32%0%1999-12-312000-12-312001-12-312002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reportedNo source recorded
2001-12-31Liabilities / assetsNot reported
2002Liabilities / assets117.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.88× 2002
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.1.48×1.11×0.74×0.37×0.00×19992000-12-3120012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities1.37×
2000-12-31Current assets / current liabilitiesNot reportedNo source recorded
2001Current assets / current liabilities0.39×
2002Current assets / current liabilities0.88×

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
1999 1999-01-01 – 1999-12-31
−USD 1.02 million
Exact value

Exact value: -1016694 USD

1999-01-01 – 1999-12-31: -1016694 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.
USD 470,552
Exact value

Exact value: 470552 USD

1999-01-01 – 1999-12-31: 470552 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2000 2000-01-01 – 2000-12-31
−USD 1.17 million
Exact value

Exact value: -1169003 USD

2000-01-01 – 2000-12-31: -1169003 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.
USD 207,264
Exact value

Exact value: 207264 USD

2000-01-01 – 2000-12-31: 207264 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2001 2001-01-01 – 2001-12-31
−USD 609,021
Exact value

Exact value: -609021 USD

2001-01-01 – 2001-12-31: -609021 USD Inspect Net Income Open source
Share or cite

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

−USD 606,593
Exact value

Exact value: -606593 USD

2001-01-01 – 2001-12-31: -606593 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.

2002 2002-01-01 – 2002-12-31
−USD 1.31 million
Exact value

Exact value: -1305618 USD

2002-01-01 – 2002-12-31: -1305618 USD Inspect Net Income Open source
Share or cite

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

−USD 301,707
Exact value

Exact value: -301707 USD

2002-01-01 – 2002-12-31: -301707 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 6,800
Exact value

Exact value: 6800 USD

2002-01-01 – 2002-12-31: 6800 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 308,507
Calculation and evidence

-301707 − 6800 USD

Exact free cash flow: -308507 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.

38 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000915661, 915661, GRLF, edgar:915661

Also known as PARAMARK ENTERPRISES INC, RAPTOR INVESTMENTS INC, T J CINNAMONS INC