OTC : FMXVF

Amilot Capital Inc.

$0.03321 USD

$0 (0.0%)

Volume
2.25K
Average Volume
687
Market Capitalization
$524.12K
P/E Ratio
-16.61
Dividend Yield
0.00%
Price Target
Year High
$0.03
Year Low
$0.03
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.00
FMXVF Financial Statements
date 2021-07-31 2020-07-31 2019-07-31 2018-07-31 2017-07-31 2016-07-31 2015-07-31 2014-07-31 2013-07-31 2012-07-31
revenue - - - - - - - - - -
costOfRevenue - - - - - - 5566 84303 1.75M 3.72M
grossProfit - - - - - - -5566 -84303 -1.75M -3.72M
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 138.45K 93944 171.96K 100.92K 182.85K 240.81K 537.96K 1.94M 3M -
sellingAndMarketingExpenses - - 883 - - - - - 330K -
sellingGeneralAndAdministrativeExpenses 138.45K 93944 172.84K 100.82K 182.3K 240.65K 537.96K 1.94M 3.34M 6.56M
otherExpenses -27544 -9 - - - - - 393.62K 23.3M -
operatingExpenses 110.91K 93935 172.84K 100.82K 182.3K 240.65K 537.96K 2.33M 26.63M 6.56M
costAndExpenses 110.91K 93935 172.84K 100.82K 180.94K 240.65K 543.71K 2.17M 28.3M 10.28M
netInterestIncome -91641 -90213 -91343 -88277 -95289 -91146 -147K -136K 18371 13222
interestIncome - - - - - - 1963 144.22 18341 13222
interestExpense 91641 90213 91343 88277 95289 91146 149.3K 135.88K - -
depreciationAndAmortization 110.72K 93944 171.86K 100.87K 52516 717.94K 724.91K 7.72M 82041 117.43K
ebitda 60038 -93938 37641 -101K -90385 479.11K -538K -2.17M -28.24M -10.93M
ebit 60038 -134.91K 37641 -183K -90385 -238.82K -1.26M -9.89M -28.32M -11.05M
nonOperatingIncomeExcludingInterest -171K 40968 -210K 82258 -91910 - 724.23K 7.71M - 775.79K
operatingIncome -111K -93938 -173K -101K -180.94K -238.82K -538K -2.42M -5.45M -10.28M
totalOtherIncomeExpensesNet 79177 -131.18K 119.14K -171K -3355 -90654 -1.44M -8.52M -22.87M -776K
incomeBeforeTax -31600 -225.14K -53702 -271K -184.29K -329.48K -1.97M -10.69M -28.28M -11.05M
incomeTaxExpense -110 - -172 - - - - - - -
netIncomeFromContinuingOperations -31600 -225.12K -53428 -271K -184.29K -329.48K -1.97M -10.69M -28.32M -11.05M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -31600 -225.12K -53702 -271K -186K -332K -1.97M -9.68M -28.28M -11.05M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -31600 -225.12K -53702 -272K -186K -332K -1.97M -9.68M -28.32M -11.05M
eps -0.0 -0.01 -0.0 -0.02 -0.01 -0.02 -0.14 -0.73 -2.35 -1.1
date 2021-07-31 2020-07-31 2019-07-31 2018-07-31 2017-07-31 2016-07-31 2015-07-31 2014-07-31 2013-07-31 2012-07-31
cashAndCashEquivalents 1043 160.51 3826 468.51 1085 1470 - 910.03 18193 3.15M
shortTermInvestments 258.71 - - - - - 24390 4761 111.42K 557.59K
cashAndShortTermInvestments 1302 160.51 3826 468.51 1085 1470 24390 5671 126.39K 3.7M
netReceivables - - - - - 8673 51952 104.98K 221.6K 1.08M
accountsReceivables - - - - - 8673 51952 104.98K 220.07K 385.44K
otherReceivables - - - - - - - - - 1.07M
inventory - - - - - - - - - -
prepaids - - - - - - - - 89827 48207
otherCurrentAssets - - - - - -2022 - - 160.38K 199.68K
totalCurrentAssets 1302 160.51 3826 468.51 1085 8120 76343 110.65K 598.2K 5.03M
propertyPlantEquipmentNet - - - - - - - 181.89K 2.26M 2.01M
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - 8.81M 34.68M
goodwillAndIntangibleAssets - - - - - - - - 8.81M 34.68M
longTermInvestments - - - - - - - 1.2M - 34.76M
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - -68068 -34.64M
totalNonCurrentAssets - - - - - - - 1.38M 11M 36.81M
otherAssets - - - - - - - - - -
totalAssets 1302 160.51 3826 468.51 1085 8120 76343 1.49M 11.6M 41.83M
totalPayables 3.8M 2.02M 3.88M 2.27M 2.1M 4.1M 3.05M 3.01M 3.36M 1.59M
accountPayables 2.69M 2.02M 2.71M 2.27M 2.1M 4.1M 3.05M 3.01M 3.36M 1.59M
otherPayables 1.11M - 1.17M - - - - - - -
accruedExpenses - 14279 - - - 251.86K - - - -
shortTermDebt 1.11M 500.34K 500.63K 499.88K 499.18K 500.33K 504.1K 443.96K 2277 -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - -2.73M -2000 - - - - - - -
otherCurrentLiabilities - 3.92M -693.22K 1.39M 1.36M -1.21M - - -97049 2.09M
totalCurrentLiabilities 4.91M 3.73M 3.69M 4.16M 3.95M 3.65M 3.55M 3.45M 3.27M 3.68M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - - - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 4.91M 3.73M 3.69M 4.16M 3.95M 3.65M 3.55M 3.45M 3.27M 3.68M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 31.32M 29.18M 29.77M 29.97M 31.2M 29.92M - - 35.77M -
retainedEarnings -45.05M -41.94M -42.56M -42.87M -44.35M -42.35M -42.06M -47.91M -38.34M -11.65M
additionalPaidInCapital 1.91M 1.42M 1.45M 1.18M 1.23M 1.17M 31.05M 37.03M 1.44M 39.37M
date 2021-07-31 2020-07-31 2019-07-31 2018-07-31 2017-07-31 2016-07-31 2015-07-31 2014-07-31 2013-07-31 2012-07-31
netIncome -39448 -225.12K -70520 -271.63K -186.24K -332.21K -1.97M -10.67M -28.16M -11.03M
depreciationAndAmortization - - - - - - 724.91K 84193 81559 117.17K
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - 70558 1.45M
changeInWorkingCapital 111.78K 90344 81519 64731 96471 45272 35929 480.14K 1.17M 35511
accountsReceivables - - - - 6956 45272 35929 -273.01K 463.96K -1.01M
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital 111.78K 90344 81519 64731 89515 - 388.9K 753.15K 705.12K 1.05M
otherNonCashItems -71242 131.18K -6584 206.33K 89321 260.89K 1.18M 8.3M 23.21M 2.02M
netCashProvidedByOperatingActivities 1087 -3590 4415 -574 -449 -26054.5 -35340.4 -1.81M -3.63M -7.41M
investmentsInPropertyPlantAndEquipment - - - - - - - -45093 -744.29K -1.19M
acquisitionsNet - - - - - - 28825 - - -
purchasesOfInvestments - - - - - - - -14719 -1.41M -9.71M
salesMaturitiesOfInvestments - - - - - - 5765 67977 2.76M -
otherInvestingActivities - - - - - 27525 -12 170.01K 181.38K -200.14K
netCashProvidedByInvestingActivities - - - - - 27525 34578 178.17K 786.37K -11.1M
netDebtIssuance - - - - - - - 409.78K - -
longTermNetDebtIssuance - - - - - - - 409.78K - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - 664.15K - 16.77M
netCommonStockIssuance - - - - - - - 664.15K - 16.77M
commonStockIssuance - - - - - - - 664.15K - 16.77M
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - 542.68K -19298 -2.31M
netCashProvidedByFinancingActivities - - - - - - - 1.62M -19298 14.46M
date 2022-04-30 2022-01-31 2021-10-31 2021-07-31 2021-04-30 2021-01-31 2020-10-31 2020-07-31 2020-04-30 2020-01-31
revenue - - - - - - - - - -
costOfRevenue - - - - - - - - - -
grossProfit - - - - - - - - - -
researchAndDevelopmentExpenses - - - - - - - - - -
generalAndAdministrativeExpenses 6272 22907 6042 69977 13757 18722 7705 55991 15090 13013
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 6272 22905 6037 69956 13746 18722 7705 55991 15090 13013
otherExpenses -14 - - - - - - - - -56220
operatingExpenses 6258 22905 6037 69956 13746 18722 7705 55991 15090 -43206
costAndExpenses 6258 22905 6037 69956 13746 18722 7705 55991 15205 -43206
netInterestIncome -28782 -28618 -27864 -28039 -27641 -22457 -22554 -22507 -22363 -22521.7
interestIncome - - - - - - - - - -
interestExpense 28782 28618 27864 28039 27641 22457 22554 22507 22363 22521
depreciationAndAmortization 6266 22907 6042 - 54000 14636 5784 41803 10838 9831
ebitda -11931 -59529 9404 -23599 105.89K 39680 7074 23906 -71487 -10852
ebit -18198 -59529 2717 -23599 42144 39680 1290.8 -17896 -82326.2 -20684
nonOperatingIncomeExcludingInterest 7905 36624 -8748 -46357 -55879 -58538 -8996 -38094 67236 63891
operatingIncome -8051 -22905 -6037 -69956 -13735 -18722 -7705 -55991 -15090 43206
totalOtherIncomeExpensesNet -30302 -59143 -13751 23904 33483 35944 -13557 15587 -89599 -86412
incomeBeforeTax -36517 -82042 -19775 -46059 19711 17222 -21263 -40404 -104.69K -43206
incomeTaxExpense - - - - - - - - - -
netIncomeFromContinuingOperations -36517 -82042 -19775 -46059 19711 17222 -21263 -40404 -104.69K -43206
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome -10463 -22258 - - - - - - - -
netIncome -46980 -104.3K -19775 -46059 19711 17222 -21262.5 -40404 -104.69K -43206
netIncomeDeductions -10463 -22258 - - - - - - - -
bottomLineNetIncome -36517 -82051 -19775 -46073 19711 17222 -21262.5 -40404 -104.69K -43206
eps -0.0 -0.01 -0.0 -0.0 0.0 0.0 -0.0 -0.0 -0.01 -0.0
date 2022-04-30 2022-01-31 2021-10-31 2021-07-31 2021-04-30 2021-01-31 2020-10-31 2020-07-31 2020-04-30 2020-01-31
cashAndCashEquivalents 1431 1157 675.54 1042 836.45 1269 865.55 160.45 1474 2203
shortTermInvestments - - - 258.71 - - - - - -
cashAndShortTermInvestments 1431 1157 675.54 1042 836.45 1269 865.55 160.45 1474 2203
netReceivables - - - - - - - - - -
accountsReceivables - - - - - - - - - -
otherReceivables - - - - - - - - - -
inventory - - - - - - - - - -
prepaids - - - - - - - - - -
otherCurrentAssets - - - - - - - - - -
totalCurrentAssets 1431 1157 675.54 1042 836.45 1269 865.55 160.45 1474 2203
propertyPlantEquipmentNet - - - - - - - - - -
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets - - - - - - - - - -
totalNonCurrentAssets - - - - - - - - - -
otherAssets - - - - - - - - - -
totalAssets 1431 1157 675.54 1042 836.45 1269 865.55 160.45 1474 2203
totalPayables 2.14M 2.15M 2.18M 3.8M 2.26M 3.06M 2.97M 2.93M 2.86M 2.95M
accountPayables 2.14M 2.15M 2.18M 2.69M 2.26M 2.17M 2.07M 2.04M 1.98M 2.06M
otherPayables - - - 1.11M - 888.32K 892.12K 890.29K 884.58K 890.86K
accruedExpenses - - - - - - - - - -
shortTermDebt 497.16K 500.24K 499.76K 1.11M 499.31K 854.79K 818.12K 805.39K 775.63K 788.92K
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue -2144 - - - - - - - - -
otherCurrentLiabilities 1.31M 1.31M 1.3M -975.92K 1.29M - - - - -
totalCurrentLiabilities 3.95M 3.96M 3.98M 3.93M 4.05M 3.91M 3.78M 3.73M 3.64M 3.74M
longTermDebt - - - - - - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - - - - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 3.95M 3.96M 3.98M 3.93M 4.05M 3.91M 3.78M 3.73M 3.64M 3.74M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 30.39M 30.75M 31.55M 31.32M 31.78M 30.53M 29.42M 29.17M 27.93M 29.57M
retainedEarnings -43.84M -44.33M -45.4M -45.04M -45.65M -43.88M -42.31M -41.93M -40.11M -42.35M
additionalPaidInCapital 1.48M 1.5M 1.54M 1.53M 1.55M 1.49M 1.44M 1.42M 1.36M 1.44M
date 2022-04-30 2022-01-31 2021-10-31 2021-07-31 2021-04-30 2021-01-31 2020-10-31 2020-07-31 2020-04-30 2020-01-31
netIncome -36517 -82042 -19775 -55209 19726 17240 -21205 -40421 -105.24K -43156
depreciationAndAmortization - - - - - - - - - -
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -
changeInWorkingCapital 7305 23028 9260 64727 24396 26908 9075 14167 6247 34669
accountsReceivables - - - - - - - - - -
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital 7305 23028 9260 64727 24396 26908 9075 14167 6247 34669
otherNonCashItems 29505 59511 10139 -9299 -44606 -43777 12831 24875 98381 6921.5
netCashProvidedByOperatingActivities 293.95 497.75 -375 218.76 -484 370.58 701.83 -1379 -610 -1565.5
investmentsInPropertyPlantAndEquipment - - - - - - - - - -
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - - -
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - -
netCashProvidedByFinancingActivities - - - - - - - - - -