Loading: 100%
Profit & Loss StatementP&L data quality: 0% (?)
edit
No data available yet
Loading data...
No data available for the original financial statements for the selected time periods. You can change the selected time periods by clicking on 'data' on the top right.
Standardised statements can't be displayed.
Reasons:
- It is not known how cost items are reported in the original P&L
- Not all line items from the original statement have been associated with a standardised figure (18 items missing)
No data available for the selected time periods
in million USD FY '10FY '11FY '12FY '13FY '14FY '15FY '16
Interest Income on Investment in Net Insurance Benefits
0
0
0
n/a
1
2
4
INCOME
0
0
0
n/a
0
0
0
Cost of revenue
0
0
0
n/a
0
0
0
Gross Profit
0
0
0
n/a
0
0
0
General and administrative expenses
0
0
0
n/a
2
2
4
Sales and Marketing
0
0
0
n/a
0
0
0
Total operating expenses
0
0
0
n/a
0
0
0
Income (loss) from operations
0
0
0
n/a
-2
0
0
Gain on extinguishment of debt
0
0
0
n/a
2
0
0
Loss on sale of investments
0
0
0
n/a
0
0
0
Gain on sale of equipment
0
0
0
n/a
0
0
0
Interest income
0
0
0
n/a
0
0
0
Interest expense
0
0
0
n/a
0
0
0
Other, net
0
0
0
n/a
0
0
0
Total other income (expense)
0
0
0
n/a
2
0
0
INCOME (LOSS) BEFORE INCOME TAXES
0
0
0
n/a
0
0
0
Income tax provision
0
0
0
n/a
0
0
0
Net Income (Loss)
0
0
0
n/a
0
0
0
Remarks
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
Balance SheetBS data quality: 0% (?)
edit
No data available yet
Loading data...
No data available for the original financial statements for the selected time periods. You can change the selected time periods by clicking on 'data' on the top right.
Standardised statements can't be displayed.
Reason:
- Not all line items from the original statement have been associated with a standardised figure (34 items missing)
No data available for the selected time periods
in million USD FY '10FY '11FY '12FY '13FY '14FY '15FY '16
Assets
Cash and cash equivalents
0
0
0
1
0
0
0
Prepaid expenses
0
0
0
0
0
0
0
Total current assets
0
0
0
1
0
0
0
Investment in Net Insurance Benefits
0
0
0
6
12
23
30
Advance for Investment in Net Insurance Benefits
0
0
0
0
4
4
0
Notes receivable
0
0
0
0
1
0
0
Accrued Interest Income
0
0
0
0
0
0
0
Other
0
0
0
0
0
0
0
Total long-term assets
0
0
0
6
17
26
30
Total assets
0
0
0
7
17
27
30
Liabilities and owners' equity
Accounts payable
0 130
0 0
0 1860
0 93082
0 52915
0 255361
0 351671
Advances
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Accrued expenses
0 0
0 2500
0 10300
0 0
0 0
0 181917
0 0
Notes payable
0 0
0 750
0 750
3 2999000
0 0
1 1326876
0 0
Note Payable-Related Party
0 0
0 2500
0 2500
0 3441
0 90000
2 1500000
0 0
Accrued interest
0 0
0 161
0 421
0 0
0 0
0 0
0 0
Manditorily Redeemable Common Stock
0 0
0 0
0 0
0 0
0 0
0 0
1 750000
Total current liabilities
0 130
0 5911
0 15831
3 3095523
0 142915
3 3264154
1 1101671
Note Payable-Related Party
0 0
0 0
0 0
0 0
1 1455904
0 0
4 3820178
Convertible Debenture
0 0
0 0
0 0
0 0
0 0
0 0
1 700000
Accrued expenses
0 0
0 0
0 0
0 0
0 0
0 0
0 192157
Total long-term liabilities
0 0
0 0
0 0
0 0
0 0
0 0
5 4712335
Total liabilities
0 130
0 5911
0 15831
3 3095523
2 1598819
3 3264154
6 5814006
Preferred Stock, authorized 10,000,000 shares, par value $0.001; -0- shares issued and outstanding
0 0
0 0
0 0
0 0
0 0
0 0
0 0
Common Stock, authorized 500,000,000 shares, par value $0.001; 44,128,441 and 43,185,941 shares issued and outstanding, respectively
0 11280
0 11280
0 3760
0 40798
0 43017
0 43186
0 44129
Additional paid-in capital
0 477417
0 477716
0 485236
0 0
0 0
0 0
0 0
Receivable from Shareholders or Affiliates for Issuance of Capital Stock
0 0
0 0
0 0
0 -37510
0 -1500
0 0
0 0
Additional paid in capital
0 0
0 0
0 0
4 3850257
15 15050705
16 16316882
24 24364442
Additional Paid In Capital- Stock to be Issued
0 0
0 0
0 0
0 0
1 700000
8 7540000
0 0
Accumulated deficit
0 -485866
0 -494029
-1 -504580
0 -104651
0 -310789
0 -457528
0 -373799
Total stockholders' equity
0 2831
0 -5033
0 -15584
4 3748894
15 15481433
23 23442540
24 24034772
Total liabilities and stockholders' equity
0 2961
0 878
0 247
7 6844417
17 17080252
27 26706694
30 29848778
Remarks restated on Nov 30, -1 n/a restated on Jul 16, 2012 n/a restated on Feb 14, 2013 n/a restated on Jul 21, 2014 n/a restated on Jun 15, 2015 n/a restated on Nov 30, -1 n/a restated on Nov 30, -1 n/a
Cash Flow StatementCF data quality: 0% (?)
edit
No data available yet
Loading data...
No data available for the original financial statements for the selected time periods. You can change the selected time periods by clicking on 'data' on the top right.
Standardised statements can't be displayed.
Reason:
- Not all line items from the original statement have been associated with a standardised figure (36 items missing)
No data available for the selected time periods
in million USD FY '10FY '11FY '12FY '13FY '14FY '15FY '16
Net Income (Loss)
0
0
0
n/a
0
0
0
Depreciation
0
0
0
n/a
0
0
0
Stock issued for interest on note
0
0
0
n/a
0
0
0
Gain on extinguishment of debt
0
0
0
n/a
-2
0
0
Gain on sale of equipment
0
0
0
n/a
0
0
0
Loss on sale of investments
0
0
0
n/a
0
0
0
Share Based Compensation - Options
0
0
0
n/a
1
0
1
Accrued Interest on NIBs
0
0
0
n/a
-1
-2
-4
Advance for Investments in Net Insurance Benefits
0
0
0
n/a
-4
-1
-1
Cash acquired in acquisition
0
0
0
n/a
0
0
0
Proceeds from sale of equipment
0
0
0
n/a
0
0
0
Purchase of furniture and fixtures
0
0
0
n/a
0
0
0
Purchase of equipment
0
0
0
n/a
0
0
0
Refund of Advance for Investments in Net Insurance Benefits
0
0
0
n/a
0
1
1
Other current assets
0
0
0
n/a
0
0
0
Accrued Interest Income
0
0
0
n/a
0
0
0
Prepaid expenses
0
0
0
n/a
0
0
0
Accounts payable
0
0
0
n/a
0
0
0
Decrease in accounts payable-related party-services
0
0
0
n/a
0
0
0
Accrued expenses
0
0
0
n/a
0
0
0
Investment in Net Insurance Benefits
0
0
0
n/a
-5
0
0
Net cash from operating activities
0
0
0
n/a
-10
-2
-3
Issuance of Note Receivable
0
0
0
n/a
-1
0
0
Proceeds from notes receivable
0
0
0
n/a
0
1
0
Net Cash from Investing Activity
0
0
0
n/a
-1
0
0
Proceeds from Issuance of Notes Payable and Lines-of-Credit, Related Party
0
0
0
n/a
0
1
2
Payment of note
0
0
0
n/a
0
0
0
Proceeds from Issuance of Convertible Debenture
0
0
0
n/a
0
0
1
Common Stock Issued for Cash
0
0
0
n/a
10
0
0
Capital contributed by shareholder-cash
0
0
0
n/a
0
0
0
Common stock to be issued
0
0
0
n/a
1
0
0
Redemption of Temporary Equity
0
0
0
n/a
0
0
-1
Net cash from financing activities
0
0
0
n/a
11
2
2
Net Change in Cash
0
0
0
n/a
0
0
0
Remarks
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,
restated on n/a
calculated values,
restated on Jun 14, 2016 n/a
calculated values,
restated on Jun 14, 2016 n/a
calculated values,
restated on Nov 30, -1 n/a
calculated values,