NanoTech Gaming, Inc. NTGL
Finances
| 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|
| Revenue | 0.000 -100.00 % | 2.984 K -99.80 % | 1.529 M -4.05 % | 1.593 M |
| Net income | -328.448 K -104 701.27 % | 314.000 100.30 % | -104.077 K -36.94 % | -76.002 K |
| Income before tax | -328.448 K -104 701.27 % | 314.000 100.30 % | -104.077 K -36.94 % | -76.002 K |
| Income before tax ratio | 0.00 -100.00 % | 0.11 254.58 % | -0.07 -42.72 % | -0.05 |
| EBITDA | -328.448 K -104 701.27 % | 314.000 100.49 % | -64.611 K -62.33 % | -39.803 K |
| Net income ratio | 0.00 -100.00 % | 0.11 254.58 % | -0.07 -42.72 % | -0.05 |
| Ratio EBITDA | 0.00 -100.00 % | 0.11 349.00 % | -0.04 -69.17 % | -0.02 |
| Gross profit ratio | 0.00 -100.00 % | 0.11 -57.03 % | 0.24 44.88 % | 0.17 |
| Weighted average shs out dil | 181.661 M 785.05 % | 20.525 M 1 058 525.04 % | 1.939 K 0.00 % | 1.939 K |
| Weighted average shs out | 181.661 M 785.05 % | 20.525 M 1 058 525.04 % | 1.939 K 0.00 % | 1.939 K |
| EPS diluted | 0.00 -11 866.17 % | 0.00 100.00 % | -35.97 0.00 % | -35.97 |
| Earnings per share | 0.00 -11 866.17 % | 0.00 100.00 % | -35.97 0.00 % | -35.97 |
| Gross profit | 0.000 -100.00 % | 314.000 -99.92 % | 374.405 K 39.01 % | 269.331 K |
| Income tax expense | 0.000 | 0.000 | 0.000 | 0.000 |
| Cost of revenue | 0.000 -100.00 % | 2.670 K -99.77 % | 1.154 M -12.81 % | 1.324 M |
| General and administrative expenses | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling and marketing expenses | 0.000 | 0.000 | 0.000 | 0.000 |
| Other expenses | 0.000 | 0.000 | 0.000 | 0.000 |
| Operating expenses | 328.448 K | 0.000 -100.00 % | 478.482 K 38.56 % | 345.333 K |
| Cost and expenses | -328.448 K -12 201.42 % | -2.670 K 99.84 % | -1.633 M 2.18 % | -1.669 M |
| Research and development expenses | 0.000 | 0.000 | 0.000 | 0.000 |
| Selling general and administrative expenses | 328.448 K | 0.000 -100.00 % | 478.482 K 38.56 % | 345.333 K |
| Interest income | 0.000 | 0.000 | 0.000 | 0.000 |
| Interest expense | 0.000 | 0.000 | 0.000 | 0.000 |
| Depreciation and amortization | 0.000 | 0.000 -100.00 % | 39.466 K 9.03 % | 36.199 K |
| Operating income | -328.448 K -104 701.27 % | 314.000 100.30 % | -104.077 K -36.94 % | -76.002 K |
| Operating income ratio | 0.00 -100.00 % | 0.11 254.58 % | -0.07 -42.72 % | -0.05 |
| Total other income expenses net | 0.000 | 0.000 | 0.000 | 0.000 |
| 2015 | 2014 | 2013 | 2012 |
| 2015 | 2014 | 2013 | 2012 | |
|---|---|---|---|---|
| Net debt | 42.943 K -29.75 % | 61.127 K 109.80 % | -623.553 K -30.95 % | -476.162 K |
| Total investments | 0.000 -100.00 % | 55.000 K -23.08 % | 71.501 K 0.00 % | 71.501 K |
| Total debt | 43.000 K -44.87 % | 78.002 K 1 368.96 % | 5.310 K 0.00 % | 5.310 K |
| Accumulated other comprehensive income loss | 0.000 | 0.000 | 0.000 | 0.000 |
| Retained earnings | -488.028 K -188.68 % | -169.057 K 97.71 % | -7.383 M -1.43 % | -7.279 M |
| Common stock | 181.661 K 8 752.88 % | 2.052 K -99.97 % | 6.974 M 0.00 % | 6.974 M |
| Total equity | 394.921 K 576.20 % | -82.932 K -106.11 % | 1.356 M -7.13 % | 1.460 M |
| Other non current liabilities | 0.000 | 0.000 | 0.000 | 0.000 |
| Long term debt | 0.000 | 0.000 -100.00 % | 5.310 K 0.00 % | 5.310 K |
| Total non current liabilities | 0.000 | 0.000 -100.00 % | 5.310 K 0.00 % | 5.310 K |
| Other current liabilities | 310.450 K 237.12 % | 92.090 K 4.83 % | 87.850 K 215.58 % | 27.838 K |
| Deferred revenue | 0.000 | 0.000 | 0.000 | 0.000 |
| Short term debt | 43.000 K -44.87 % | 78.002 K | 0.000 | 0.000 |
| Total current liabilities | 353.450 K 107.80 % | 170.092 K 46.41 % | 116.175 K 221.98 % | 36.081 K |
| Total liabilities | 353.450 K 107.80 % | 170.092 K 40.01 % | 121.485 K 193.51 % | 41.391 K |
| Other non current assets | 8.478 K | 0.000 -100.00 % | 39.999 K -2.44 % | 40.999 K |
| Long term investments | 0.000 -100.00 % | 55.000 K -23.08 % | 71.501 K 0.00 % | 71.501 K |
| Intangible assets | 739.836 K | 0.000 -100.00 % | 193.544 K -54.55 % | 425.801 K |
| GoodWill | 0.000 | 0.000 | 0.000 | 0.000 |
| Goodwill and intangible assets | 739.836 K | 0.000 -100.00 % | 193.544 K -54.55 % | 425.801 K |
| Property plant equipment net | 0.000 | 0.000 -100.00 % | 36.290 K -16.57 % | 43.499 K |
| Total non current assets | 748.314 K 1 260.57 % | 55.000 K -83.89 % | 341.334 K -41.33 % | 581.800 K |
| Other current assets | 0.000 | 0.000 -100.00 % | 6.488 K | 0.000 |
| Short term investments | 0.000 | 0.000 | 0.000 | 0.000 |
| cash and cash equivalents | 57.000 -99.66 % | 16.875 K -97.32 % | 628.863 K 30.61 % | 481.472 K |
| Cash and short term investments | 57.000 -99.66 % | 16.875 K -97.32 % | 628.863 K 30.61 % | 481.472 K |
| Total current assets | 57.000 -99.82 % | 32.160 K -97.17 % | 1.136 M 23.53 % | 919.987 K |
| Inventory | 0.000 | 0.000 -100.00 % | 202.872 K 17.52 % | 172.622 K |
| Net receivables | 0.000 -100.00 % | 15.285 K -94.88 % | 298.247 K 12.17 % | 265.893 K |
| Tax assets | 0.000 | 0.000 | 0.000 | 0.000 |
| Other assets | 0.000 | 0.000 | 0.000 | 0.000 |
| Account payables | 0.000 | 0.000 -100.00 % | 28.325 K 243.62 % | 8.243 K |
| Tax payables | 0.000 | 0.000 | 0.000 | 0.000 |
| Deferred revenue non current | 0.000 | 0.000 | 0.000 | 0.000 |
| Minority interest | 0.000 | 0.000 | 0.000 | 0.000 |
| Capital lease obligations | 0.000 | 0.000 | 0.000 | 0.000 |
| Preferred stock | 2.000 0.00 % | 2.000 -100.00 % | 50.000 K 0.00 % | 50.000 K |
| Other total stockholders equity | 701.286 K 734.16 % | 84.071 K -95.10 % | 1.715 M 0.00 % | 1.715 M |
| Deferred tax liabilities non current | 0.000 | 0.000 | 0.000 | 0.000 |
| Other liabilities | 0.000 | 0.000 | 0.000 | 0.000 |
| Total assets | 748.371 K 758.62 % | 87.160 K -94.10 % | 1.478 M -1.60 % | 1.502 M |
| 2015 | 2014 | 2013 | 2012 |
| 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 |