GlyEco, Inc.

EDGAR

242 filing records in this dataset, filed from 2000-06-12 to 2019-05-15. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.73 million USD

2019 Q1 · USD

Exact inputs and evidence

Operating margin

-79.64%

2019 Q1 · %

Exact inputs and evidence
  • Operating Income: -1377132 USD Source
  • Revenue: 1729151 USD Source

Operating cash flow

-1.27 million USD

2019 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1270868 USD Source

Free cash flow

-1.3 million USD

2019 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1270868 USD Source
  • Capital Expenditure: 31328 USD Source
Cash and cash equivalents
158 thousand USD Source
Exact value

157716 USD

Long-term debt including current maturities
125 thousand USD Source
Exact value

124876 USD

Shares outstanding
1.38 million shares Source
Exact value

1383731 shares

Reported share-count change

-99.17% · -165 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
  • 166593661 shares · 2018-03-31· Source
  • 1383731 shares · 2019-03-31· 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

5.19 million USD

2018-04-01 – 2019-03-31

Exact inputs and evidence
  • Revenue: 3467380 USD · 2018-04-01 – 2018-06-30 Source
  • Revenue: 2895758 USD · 2018-07-01 – 2018-09-30 Source
  • Revenue: 6457484 USD · 2018-01-01 – 2018-12-31 Source
  • Revenue: 9364148 USD · 2018-01-01 – 2018-09-30 Source
  • Revenue: 1729151 USD · 2019-01-01 – 2019-03-31 Source

Net income

-5.82 million USD

2018-04-01 – 2019-03-31

Exact inputs and evidence
  • Net income: -1153534 USD · 2018-04-01 – 2018-06-30 Source
  • Net income: -1337825 USD · 2018-07-01 – 2018-09-30 Source
  • Net income: -5313936 USD · 2018-01-01 – 2018-12-31 Source
  • Net income: -3708931 USD · 2018-01-01 – 2018-09-30 Source
  • Net income: -1723037 USD · 2019-01-01 – 2019-03-31 Source

Operating cash flow

-1.83 million USD

2018-04-01 – 2019-03-31

Exact inputs and evidence
  • Operating cash flow: -1492798 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -446726 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -1075116 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: -1492798 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -1004134 USD · 2018-01-01 – 2018-12-31 Source
  • Operating cash flow: -1075116 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: -1270868 USD · 2019-01-01 – 2019-03-31 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: 2019-05-15.

Financial data available through: 2018-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2018-12-31
  • Operating income: 8 of 11 periods available· newest 2018-12-31
  • Net income: 11 of 11 periods available· newest 2018-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2018-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2018-12-31
  • Total assets: 9 of 11 periods available· newest 2018-12-31
  • Total liabilities: 9 of 11 periods available· newest 2018-12-31
  • Current assets: 9 of 11 periods available· newest 2018-12-31
  • Current liabilities: 8 of 11 periods available· newest 2018-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2018-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2014-12-31
  • Shares outstanding: 9 of 11 periods available· newest 2018-12-31

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 5.81 million

    –

    Current period

    USD 6.46 million

    –

    Exact inputs and evidence

    6457484 − 5806907 = 650577 USD

    5806907 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    6457484 USD · 2018-01-01 – 2018-12-31

    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 132,401

    Prior period

    −USD 5.18 million

    –

    Current period

    −USD 5.31 million

    –

    Exact inputs and evidence

    -5313936 − -5181535 = -132401 USD

    -5181535 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -5313936 USD · 2018-01-01 – 2018-12-31

    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 561,170

    Prior period

    −USD 1.57 million

    –

    Current period

    −USD 1 million

    –

    Exact inputs and evidence

    -1004134 − -1565304 = 561170 USD

    -1565304 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    -1004134 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -78.1%

    Prior period

    USD 587,287

    –

    Current period

    USD 128,433

    –

    Exact inputs and evidence

    128433 − 587287 = -458854 USD

    587287 USD · 2017-01-01 – 2017-12-31

    Inspect prior input Prior source

    128433 USD · 2018-01-01 – 2018-12-31

    Inspect current input Current source
    Share or cite

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

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.

2018 2018-01-01 – 2018-12-31

  • Revenue USD 6.46 million 100% of revenue
  • Cost of revenue USD 5.17 million 80% of revenue
  • Operating expenses USD 3.95 million 61% of revenue
  • Operating income −USD 2.66 million −41% of revenue
  • Tax, interest and other Derived USD 2.65 million 41% of revenue
  • Net income −USD 5.31 million −82% of revenue

Cash

  • Operating cash flow −USD 1 million −16% of revenue
  • Capital expenditure USD 128,433 2% of revenue
  • Free cash flow Derived −USD 1.13 million −18% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 Operating loss: operating costs were 152% of revenue.
  • 2012 Operating loss: operating costs were 233% of revenue.
  • 2013 Operating loss: operating costs were 162% of revenue.
  • 2014 Operating loss: operating costs were 207% of revenue.
  • 2015 Operating loss: operating costs were 229% of revenue.
  • 2016 Operating loss: operating costs were 157% of revenue.
  • 2017 Operating loss: operating costs were 174% of revenue.
  • 2018 Operating loss: operating costs were 141% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-31824289 1251324 Derived -427035 165136 Derived -592171 -479122 Derived
Source
2012 2012-01-01 – 2012-12-311266295 2951771 Derived -1685476 184355 Derived -1869831 -1827450 Derived
Source
2013 2013-01-01 – 2013-12-315538005 8956797 Derived -3418792 594335 Derived -4013127 -4163431 Derived
Source
2014 2014-01-01 – 2014-12-315893844 12196926 Derived -6303082 185417 Derived -6488499 -6666704 Derived
Source
2015 2015-01-01 – 2015-12-319522995 21804175 Derived -12281180 171080 Derived -12452260 -2430036 Derived
Source
2016 2016-01-01 – 2016-12-315591087 8775529 Derived -3184442 -919882 Derived -2264560 -5207057 Derived
Source
2017 2017-01-01 – 2017-12-315806907 10076523 Derived -4269616 911919 Derived -5181535 -2152591 Derived
Source
2018 2018-01-01 – 2018-12-316457484 9118444 Derived -2660960 2652976 Derived -5313936 -1132567 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 6.5M 2018
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.10.3M7.7M5.1M2.6M0.0201020142018
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue686599
2011Revenue824289
2012Revenue1266295
2013Revenue5538005
2014Revenue5893844
2015Revenue9522995
2016Revenue5591087
2017Revenue5806907
2018Revenue6457484

Revenue growth

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

11.2% 2018
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.368%258%148%38%-72%201020142018
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over yearNo prior comparable period
2011Year over year20.1%
2012Year over year53.6%
2013Year over year337.3%
2014Year over year6.4%
2015Year over year61.6%
2016Year over year-41.3%
2017Year over year3.9%
2018Year 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 -41.2% 2018
Net margin -82.3% 2018
Free cash flow margin -17.5% 2018
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.12%-31%-74%-117%-159%2010-12-3120142018
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010-12-31Operating marginNot reported
2011Operating margin-51.8%
2012Operating margin-133.1%
2013Operating margin-61.7%
2014Operating margin-106.9%
2015Operating margin-129%
2016Operating margin-57%
2017Operating margin-73.5%
2018Operating margin-41.2%
2010Net margin-134.8%
2011Net margin-71.8%
2012Net margin-147.7%
2013Net margin-72.5%
2014Net margin-110.1%
2015Net margin-130.8%
2016Net margin-40.5%
2017Net margin-89.2%
2018Net margin-82.3%
2010Free cash flow marginNot reported
2011Free cash flow margin-58.1%
2012Free cash flow margin-144.3%
2013Free cash flow margin-75.2%
2014Free cash flow margin-113.1%
2015Free cash flow margin-25.5%
2016Free cash flow margin-93.1%
2017Free cash flow margin-37.1%
2018Free cash flow margin-17.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1M 2018
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.320.9K-842.3K-2.0M-3.2M-4.3M201020142018
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flowNot reportedNo source recorded
2011Operating cash flow-479122
2012Operating cash flow-1769669
2013Operating cash flow-1452692
2014Operating cash flow-4010979
2015Operating cash flow-2256162
2016Operating cash flow-2997392
2017Operating cash flow-1565304
2018Operating cash flow-1004134

Free cash flow

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

USD -1.1M 2018
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.533.3K-1.4M-3.3M-5.3M-7.2M201020142018
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flowUnavailableNo source recorded
2011Free cash flow-479122
2012Free cash flow-1827450
2013Free cash flow-4163431
2014Free cash flow-6666704
2015Free cash flow-2430036
2016Free cash flow-5207057
2017Free cash flow-2152591
2018Free cash flow-1132567

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.

107.8% 2018
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.3,892%2,919%1,946%973%0%201020142018
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010Liabilities / assets3,603.7%
2011Liabilities / assets361.5%
2012Liabilities / assets39.9%
2013Liabilities / assets21.3%
2014Liabilities / assets21.5%
2015Liabilities / assets34.8%
2016Liabilities / assets58.9%
2017Liabilities / assets70.3%
2018Liabilities / assets107.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.36× 2018
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.2.84×2.13×1.42×0.71×0.00×201020142018
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilitiesNot reported
2011Current assets / current liabilitiesNot reported
2012Current assets / current liabilities0.59×
2013Current assets / current liabilities2.63×
2014Current assets / current liabilities0.92×
2015Current assets / current liabilities1.52×
2016Current assets / current liabilities0.67×
2017Current assets / current liabilities0.51×
2018Current assets / current liabilities0.36×

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
2011 2011-01-01 – 2011-12-31
−USD 592,171
Exact value

Exact value: -592171 USD

2011-01-01 – 2011-12-31: -592171 USD Inspect Net Income Open source
Share or cite

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

−USD 479,122
Exact value

Exact value: -479122 USD

2011-01-01 – 2011-12-31: -479122 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 479,122
Calculation and evidence

-479122 − 0 USD

Exact free cash flow: -479122 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 1.87 million
Exact value

Exact value: -1869831 USD

2012-01-01 – 2012-12-31: -1869831 USD Inspect Net Income Open source
Share or cite

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

−USD 1.77 million
Exact value

Exact value: -1769669 USD

2012-01-01 – 2012-12-31: -1769669 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 57,781
Exact value

Exact value: 57781 USD

2012-01-01 – 2012-12-31: 57781 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.83 million
Calculation and evidence

-1769669 − 57781 USD

Exact free cash flow: -1827450 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 4.01 million
Exact value

Exact value: -4013127 USD

2013-01-01 – 2013-12-31: -4013127 USD Inspect Net Income Open source
Share or cite

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

−USD 1.45 million
Exact value

Exact value: -1452692 USD

2013-01-01 – 2013-12-31: -1452692 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 2.71 million
Exact value

Exact value: 2710739 USD

2013-01-01 – 2013-12-31: 2710739 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.16 million
Calculation and evidence

-1452692 − 2710739 USD

Exact free cash flow: -4163431 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 6.49 million
Exact value

Exact value: -6488499 USD

2014-01-01 – 2014-12-31: -6488499 USD Inspect Net Income Open source
Share or cite

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

−USD 4.01 million
Exact value

Exact value: -4010979 USD

2014-01-01 – 2014-12-31: -4010979 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 2.66 million
Exact value

Exact value: 2655725 USD

2014-01-01 – 2014-12-31: 2655725 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.67 million
Calculation and evidence

-4010979 − 2655725 USD

Exact free cash flow: -6666704 USD

Share or cite

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

2015 2015-01-01 – 2015-12-30
−USD 12.45 million
Exact value

Exact value: -12452260 USD

2015-01-01 – 2015-12-30: -12452260 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.

2015 2015-01-01 – 2015-12-31
−USD 12.45 million
Exact value

Exact value: -12452260 USD

2015-01-01 – 2015-12-31: -12452260 USD Inspect Net Income Open source
Share or cite

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

−USD 2.26 million
Exact value

Exact value: -2256162 USD

2015-01-01 – 2015-12-31: -2256162 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 173,874
Exact value

Exact value: 173874 USD

2015-01-01 – 2015-12-31: 173874 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.43 million
Calculation and evidence

-2256162 − 173874 USD

Exact free cash flow: -2430036 USD

Share or cite

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

2016 2016-01-01 – 2016-12-30
−USD 2.26 million
Exact value

Exact value: -2264560 USD

2016-01-01 – 2016-12-30: -2264560 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.

2016 2016-01-01 – 2016-12-31
−USD 2.26 million
Exact value

Exact value: -2264560 USD

2016-01-01 – 2016-12-31: -2264560 USD Inspect Net Income Open source
Share or cite

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

−USD 3 million
Exact value

Exact value: -2997392 USD

2016-01-01 – 2016-12-31: -2997392 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 2.21 million
Exact value

Exact value: 2209665 USD

2016-01-01 – 2016-12-31: 2209665 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.21 million
Calculation and evidence

-2997392 − 2209665 USD

Exact free cash flow: -5207057 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
−USD 5.18 million
Exact value

Exact value: -5181535 USD

2017-01-01 – 2017-12-31: -5181535 USD Inspect Net Income Open source
Share or cite

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

−USD 1.57 million
Exact value

Exact value: -1565304 USD

2017-01-01 – 2017-12-31: -1565304 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 587,287
Exact value

Exact value: 587287 USD

2017-01-01 – 2017-12-31: 587287 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.15 million
Calculation and evidence

-1565304 − 587287 USD

Exact free cash flow: -2152591 USD

Share or cite

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

2018 2018-01-01 – 2018-12-31
−USD 5.31 million
Exact value

Exact value: -5313936 USD

2018-01-01 – 2018-12-31: -5313936 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 million
Exact value

Exact value: -1004134 USD

2018-01-01 – 2018-12-31: -1004134 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 128,433
Exact value

Exact value: 128433 USD

2018-01-01 – 2018-12-31: 128433 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.13 million
Calculation and evidence

-1004134 − 128433 USD

Exact free cash flow: -1132567 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.

242 filings · 2,725 latest values · 2,700 originally reported values

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

Identifiers: 0000931799, 931799, GLYE, edgar:931799

Also known as ALTERNATIVE ENTERTAINMENT INC, BOYSTOYS COM INC, Environmental Credits Ltd, GlyEco, Inc.