Axis Energy Corporation AXGC
Finances
| 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
|---|---|---|---|---|---|---|---|
| Revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net income | -100.146 K -871.25 % | -10.311 K -92.19 % | -5.365 K 58.16 % | -12.824 K 43.78 % | -22.812 K 91.54 % | -269.508 K -275.81 % | -71.713 K |
| Income before tax | -100.146 K -871.25 % | -10.311 K -92.19 % | -5.365 K 58.16 % | -12.824 K 43.78 % | -22.812 K 91.54 % | -269.508 K -275.81 % | -71.713 K |
| Income before tax ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| EBITDA | -100.146 K -871.25 % | -10.311 K -100.60 % | -5.140 K 58.45 % | -12.371 K 44.67 % | -22.360 K 91.68 % | -268.757 K -276.74 % | -71.337 K |
| Net income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Ratio EBITDA | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Gross profit ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Weighted average shs out dil | 41.664 M 0.00 % | 41.664 M 0.00 % | 41.664 M 0.00 % | 41.664 M 0.00 % | 41.664 M 0.00 % | 41.664 M 0.00 % | 41.664 M |
| Weighted average shs out | 41.664 M 0.00 % | 41.664 M 0.00 % | 41.664 M 0.00 % | 41.664 M 0.00 % | 41.664 M 0.00 % | 41.664 M 0.00 % | 41.664 M |
| EPS diluted | 0.00 -1 100.00 % | 0.00 -100.00 % | 0.00 66.67 % | 0.00 40.00 % | 0.00 95.00 % | -0.01 -488.24 % | 0.00 |
| Earnings per share | 0.00 -1 100.00 % | 0.00 -100.00 % | 0.00 66.67 % | 0.00 40.00 % | 0.00 95.00 % | -0.01 -488.24 % | 0.00 |
| Gross profit | 0.000 | 0.000 100.00 % | -225.000 50.33 % | -453.000 -0.22 % | -452.000 99.82 % | -250.751 K -397.76 % | -50.376 K |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 0.000 | 0.000 -100.00 % | 225.000 -50.33 % | 453.000 0.22 % | 452.000 -99.82 % | 250.751 K 397.76 % | 50.376 K |
| General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 20.146 K 95.40 % | 10.310 K 100.58 % | 5.140 K -58.45 % | 12.371 K -44.67 % | 22.359 K 19.20 % | 18.757 K -12.09 % | 21.336 K |
| Cost and expenses | -20.146 K -95.38 % | -10.311 K -92.19 % | -5.365 K 58.16 % | -12.824 K 43.78 % | -22.812 K 91.54 % | -269.508 K -275.81 % | -71.713 K |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 20.146 K 95.38 % | 10.311 K 100.60 % | 5.140 K -58.45 % | 12.371 K -44.67 % | 22.360 K 19.21 % | 18.757 K -12.09 % | 21.337 K |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 0.000 | 0.000 -100.00 % | 225.000 -50.33 % | 453.000 0.22 % | 452.000 -39.81 % | 751.000 99.73 % | 376.000 |
| Operating income | -20.146 K -95.38 % | -10.311 K -92.19 % | -5.365 K 58.16 % | -12.824 K 43.78 % | -22.812 K 91.54 % | -269.508 K -275.81 % | -71.713 K |
| Operating income ratio | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Total other income expenses net | -80.000 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
| 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | |
|---|---|---|---|---|---|---|
| Net debt | -27.412 K -5.97 % | -25.867 K 24.72 % | -34.359 K 21.36 % | -43.694 K 20.90 % | -55.240 K 82.92 % | -323.497 K |
| Total investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total debt | 0.000 -100.00 % | 11.106 K 0.00 % | 11.106 K 0.00 % | 11.106 K 0.00 % | 11.106 K 0.00 % | 11.106 K |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | -711.509 K -1.47 % | -701.198 K -0.77 % | -695.833 K -1.88 % | -683.009 K -3.46 % | -660.197 K -68.98 % | -390.689 K |
| Common stock | 41.664 K 0.00 % | 41.664 K 0.00 % | 41.664 K 0.00 % | 41.664 K 0.00 % | 41.664 K 0.00 % | 41.664 K |
| Total equity | 94.056 K -9.88 % | 104.367 K -4.89 % | 109.732 K -10.46 % | 122.556 K -15.69 % | 145.368 K -64.96 % | 414.876 K |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other current liabilities | 11.106 K | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 0.000 -100.00 % | 11.106 K 0.00 % | 11.106 K 0.00 % | 11.106 K 0.00 % | 11.106 K 0.00 % | 11.106 K |
| Total current liabilities | 13.356 K 5.95 % | 12.606 K -21.00 % | 15.956 K 23.50 % | 12.920 K 6.72 % | 12.106 K 4.31 % | 11.606 K |
| Total liabilities | 13.356 K 5.95 % | 12.606 K -21.00 % | 15.956 K 23.50 % | 12.920 K 6.72 % | 12.106 K 4.31 % | 11.606 K |
| Other non current assets | 79.999 K 0.00 % | 79.999 K 0.00 % | 79.999 K 0.00 % | 80.000 K 0.00 % | 80.000 K 0.00 % | 80.000 K |
| Long term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Property plant equipment net | 0.000 | 0.000 -100.00 % | 224.000 -66.86 % | 676.000 -40.07 % | 1.128 K -39.97 % | 1.879 K |
| Total non current assets | 79.999 K 0.00 % | 79.999 K -0.28 % | 80.223 K -0.56 % | 80.676 K -0.56 % | 81.128 K -0.92 % | 81.879 K |
| Other current assets | 0.000 | 0.000 | 0.000 | 0.000 -100.00 % | 10.000 K 0.00 % | 10.000 K |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 27.412 K -25.86 % | 36.973 K -18.68 % | 45.465 K -17.03 % | 54.800 K -17.40 % | 66.346 K -80.17 % | 334.603 K |
| Cash and short term investments | 27.412 K -25.86 % | 36.973 K -18.68 % | 45.465 K -17.03 % | 54.800 K -17.40 % | 66.346 K -80.17 % | 334.603 K |
| Total current assets | 27.412 K -25.86 % | 36.973 K -18.68 % | 45.465 K -17.03 % | 54.800 K -28.22 % | 76.346 K -77.85 % | 344.603 K |
| Inventory | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Net receivables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 2.250 K 50.00 % | 1.500 K -69.08 % | 4.851 K 167.42 % | 1.814 K 81.40 % | 1.000 K 100.00 % | 500.000 |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other total stockholders equity | 763.901 K 0.00 % | 763.901 K 0.00 % | 763.901 K 0.00 % | 763.901 K 0.00 % | 763.901 K 0.00 % | 763.901 K |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 107.412 K -8.17 % | 116.973 K -6.93 % | 125.689 K -7.22 % | 135.476 K -13.97 % | 157.474 K -63.08 % | 426.482 K |
| 2013 | 2012 | 2011 | 2010 | 2009 | 2008 |
| Deferred income tax |
| Stock based compensation |
| Change in working capital |
| Accounts receivables |
| Inventory |
| Accounts payables |
| Other working capital |
| Other non cash items |
| Net cash provided by operating activities |
| Investments in property plant and equipment |
| Acquisitions net |
| Purchases of investments |
| Sales maturities of investments |
| Other investing activites |
| Net cash used for investing activites |
| Debt repayment |
| Common stock issued |
| Common stock repurchased |
| Dividends paid |
| Other financing activites |
| Net cash used provided by financing activities |
| Effect of forex changes on cash |
| Net change in cash |
| Cash at beginning of period |
| Cash at end of period |
| Operating cash flow |
| Capital expenditure |
| Free CashFlow |
| Revenue |
| Net income |
| Income before tax |
| Income before tax ratio |
| EBITDA |
| Net income ratio |
| Ratio EBITDA |
| Gross profit ratio |
| Weighted average shs out dil |
| Weighted average shs out |
| EPS diluted |
| Earnings per share |
| Gross profit |
| Income tax expense |
| Cost of revenue |
| General and administrative expenses |
| Selling and marketing expenses |
| Other expenses |
| Operating expenses |
| Cost and expenses |
| Research and development expenses |
| Selling general and administrative expenses |
| Interest income |
| Interest expense |
| Depreciation and amortization |
| Operating income |
| Operating income ratio |
| Total other income expenses net |
| Net debt |
| Total investments |
| Total debt |
| Accumulated other comprehensive income loss |
| Retained earnings |
| Common stock |
| Total equity |
| Other non current liabilities |
| Long term debt |
| Total non current liabilities |
| Other current liabilities |
| Deferred revenue |
| Short term debt |
| Total current liabilities |
| Total liabilities |
| Other non current assets |
| Long term investments |
| Intangible assets |
| GoodWill |
| Goodwill and intangible assets |
| Property plant equipment net |
| Total non current assets |
| Other current assets |
| Short term investments |
| cash and cash equivalents |
| Cash and short term investments |
| Total current assets |
| Inventory |
| Net receivables |
| Tax assets |
| Other assets |
| Account payables |
| Tax payables |
| Deferred revenue non current |
| Minority interest |
| Capital lease obligations |
| Preferred stock |
| Other total stockholders equity |
| Deferred tax liabilities non current |
| Other liabilities |
| Total assets |
| Deferred income tax |
| Stock based compensation |
| Change in working capital |
| Accounts receivables |
| Inventory |
| Accounts payables |
| Other working capital |
| Other non cash items |
| Net cash provided by operating activities |
| Investments in property plant and equipment |
| Acquisitions net |
| Purchases of investments |
| Sales maturities of investments |
| Other investing activites |
| Net cash used for investing activites |
| Debt repayment |
| Common stock issued |
| Common stock repurchased |
| Dividends paid |
| Other financing activites |
| Net cash used provided by financing activities |
| Effect of forex changes on cash |
| Net change in cash |
| Cash at beginning of period |
| Cash at end of period |
| Operating cash flow |
| Capital expenditure |
| Free CashFlow |