OTC : LVCLY

Living Cell Technologies Limited — Financials

$0.0306 USD

$0.01 (24.39%)

Volume
244
Average Volume
908
Market Capitalization
$11.39M
P/E Ratio
-11.54
Dividend Yield
0.00%
Price Target
Year High
$0.08
Year Low
$0.02
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$17.89
LVCLY Financial Statements
date 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30 2018-06-30 2017-06-30 2016-06-30 2015-06-30
revenue - 42016 3405 268.18K 3168 9769 9105 115.28K 120.09K 611.96K
costOfRevenue - 557 743 49314 - - -112.3K - 109.99K 581.58K
grossProfit - 41459 2662 218.87K 3168 9769 121.4K 115.28K 10104 30380
researchAndDevelopmentExpenses 738.98K 1.31M 1.46M 1.61M 2.38M 3.33M 3.39M 4.44M 2.36M 1.77M
generalAndAdministrativeExpenses - - - - - - 1.77M 1.85M 1.63M 1.54M
sellingAndMarketingExpenses - - - - - - -1M -995.4K - -
sellingGeneralAndAdministrativeExpenses 1.46M 819.34K 912.18K 620.3K 694.37K 738.59K 765.58K 850.85K 1.63M 1.54M
otherExpenses - -20180 12926 - 1.89M 509.26K 3.48M 816.22K - 112.1K
operatingExpenses 2.2M 2.13M 2.38M 2.23M 3.08M 4.07M 4.16M 5.29M 4M 3.32M
costAndExpenses 2.2M 2.13M 2.38M 2.28M 3.15M 4.12M 4.22M 5.37M 4.11M 8.08M
netInterestIncome - 42016 3405 7600 55612 123.25K 149.48K 142.16K 123.17K 196.21K
interestIncome 125.2K 42016 3405 7600 55612 123.25K 149.48K 142.16K 123.17K 203.69K
interestExpense - - - - - - - - - 7476
depreciationAndAmortization - 557 557 743 4777 16850 52298 62065 75116 3812
ebitda -2.2M -1.27M -1.46M -1.34M -1.81M -2.51M -2.63M -3.31M -2.37M -3.28M
ebit - - - - - - - - - -7.04M
nonOperatingIncomeExcludingInterest - - - - - - - - - 3.98M
operatingIncome -2.2M -2.13M -2.38M -2.28M -3.15M -4.11M -4.21M -5.25M -3.99M -3.06M
totalOtherIncomeExpensesNet 105.16K 21832 4021 373.39K 1.8M 632.5K 3.63M 1.03M 960.89K -3.99M
incomeBeforeTax -2.1M -2.11M -2.37M -1.91M -1.35M -3.48M -576.29K -4.22M -3.03M -7.04M
incomeTaxExpense - - -414.73K -444.86K -376.92K -296.15K -201.8K -128.69K 67354 -
netIncomeFromContinuingOperations - -2.11M -1.96M -1.46M -968.47K -3.18M -374.49K -4.09M -3.09M -7.04M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -2.1M -2.11M -1.96M -1.46M -968.47K -3.18M -374.49K -4.09M -3.09M -7.04M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome - -2.11M -1.96M -1.46M -968.47K -3.18M -374.49K -4.09M -3.09M -7.04M
eps -0.01 -0.02 -0.02 -0.02 -0.02 -0.05 -0.01 -0.07 -0.07 -0.16
date 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30 2018-06-30 2017-06-30 2016-06-30 2015-06-30
cashAndCashEquivalents 3.11M 4.11M 4.24M 1.57M 2.96M 4.91M 6.86M 7.53M 5.3M 5.14M
shortTermInvestments - - - 43302 - - - - - -
cashAndShortTermInvestments 3.11M 4.11M 4.24M 1.61M 2.96M 4.91M 6.86M 7.53M 5.3M 5.14M
netReceivables 42777 95917 29724 13646 98147 466.3K 259.28K 530.98K 333.73K 88536
accountsReceivables - - - - - - - - - -
otherReceivables - 95917 29724 13646 98147 466.3K 259.28K 530.98K 333.73K 88536
inventory - - - - - 1058 1019 70652 72069 -
prepaids - - - - - -205.5K -259.28K -259.61K - -32504
otherCurrentAssets 41508 - - - 9767 226.79K 304.08K 304.73K 62682 154.75K
totalCurrentAssets 3.19M 4.21M 4.27M 1.63M 3.07M 5.4M 7.17M 8.18M 5.77M 5.35M
propertyPlantEquipmentNet - 4968 5499 16320 276.25K 178.8K 304.44K 377.3K 500.66K 42353
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - 42037 85172 42179 - 41317 67355
taxAssets - - - - - - - - - -
otherNonCurrentAssets - -4968 -5499 - -318.29K 99048 95413 140.28K - -109.71K
totalNonCurrentAssets - 4968.0 5499.0 16320 318.29K 363.02K 442.03K 517.58K 541.97K 109.71K
otherAssets - - 0.0 - - - - - - -
totalAssets 3.19M 4.21M 4.27M 1.64M 3.39M 5.76M 7.61M 8.69M 6.31M 5.46M
totalPayables - 184.18K 46847 43344 103.84K 1.46M 304.57K 876.05K 122.05K 196.69K
accountPayables 116.71K 184.18K 46847 43344 103.84K 1.46M 304.57K 876.05K 122.05K 196.69K
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt - - - - 53053 - - - - -
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 178.45K 265.67K 192.41K 221.74K 154.22K 162.08K 168.9K 299.97K 513.74K 140.96K
totalCurrentLiabilities 178.45K 449.86K 239.26K 265.08K 311.12K 1.62M 473.47K 1.18M 635.8K 337.65K
longTermDebt - - - - 201.6K - - - - -
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - - 201.6K - - - - -
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 178.45K 449.86K 239.26K 265.08K 512.72K 1.62M 473.47K 1.18M 635.8K 337.65K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 81.54M 80.24M 78.95M 74.37M 74.37M 74.37M 74.37M 74.34M 68.41M 64.75M
retainedEarnings -79.08M -80.73M -78.74M -76.79M -75.33M -74.36M -71.18M -70.8M -66.71M -63.62M
additionalPaidInCapital - - - - - - - - - -
date 2024-06-30 2023-06-30 2022-06-30 2021-06-30 2020-06-30 2019-06-30 2018-06-30 2017-06-30 2016-06-30 2015-06-30
netIncome -2.1M -2.11M -1.96M -1.46M -968.47K -3.18M -374.49K -4.09M -3.09M -7.04M
depreciationAndAmortization - 557 743 49314 70946 52298 62065 75116 49501 3812
deferredIncomeTax - 90020 54379 14790 -1.14M 722.52K -489.22K 400.3K -38110 -268.74K
stockBasedCompensation - - - - 20106 126.66K - - 18331 41522
changeInWorkingCapital -214.78K 99405 -41903 101.28K -982.33K 964.11K -360.9K 558.33K 40438 227.22K
accountsReceivables 53140 -66193 -16077 94269 379.67K -183.51K 272.02K -179.68K -185.64K 227.22K
inventory - - - - - - - - - -
accountsPayables -180.01K 156.08K 27243 -28286 -1.35M 1.14M -660.04K 723.98K 264.86K -
otherWorkingCapital -87905 9521 -53068 35300 -8443 10329 27126 14040 -38785 18448
otherNonCashItems 787.04K -67365 -53423 -118.88K -114.15K -674.76K -2.38M -307.33K -134.13K 3.45M
netCashProvidedByOperatingActivities -1.52M -1.99M -2.04M -1.46M -3.11M -1.99M -3.57M -3.37M -3.16M -3.59M
investmentsInPropertyPlantAndEquipment - - -3803 - - -10322 -2990 -249.26K -282.37K -27846
acquisitionsNet - - - - 91779 -42993 3M - - -
purchasesOfInvestments -3.3M - - - - - - - -41317 -
salesMaturitiesOfInvestments 3.02M - 43302 105.86K 1.15M - - - - -
otherInvestingActivities - - 43302 105.86K 1.24M -42993 3M - -41317 -
netCashProvidedByInvestingActivities -277.44K - 39499 105.86K 1.24M -53315 3M -249.26K -323.68K -27846
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance 523K 1.85M 4.69M - - - 31300 5.93M 3.65M 4.09M
commonStockRepurchased - - - - - - -9450 -378.48K -36028 -19193
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities 523K 1.85M 4.69M -44537 -50241 - 31300 5.93M 3.65M 4.07M
netCashProvidedByFinancingActivities 523K 1.85M 4.69M -44537 -50241 - 31300 5.93M 3.65M 4.07M
date 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2020-06-30 2019-12-31 2019-06-30
revenue - 42016 - 3405 - 155.37K 112.82K 320.51K 3173 474.91K
costOfRevenue - - - 743 - 680.34K 680.34K 1.23M 1.23M -
grossProfit - 42016 - 2662 - -524.98K -567.53K -908.27K -1.23M 474.91K
researchAndDevelopmentExpenses 405.49K 378.89K 930.71K 857.33K 605.8K 928.89K 680.34K 1.16M 1.23M 2.02M
generalAndAdministrativeExpenses - - - - - - - - - -
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 1.1M 439.87K 380.02K 397.7K 514.48K 190.04K 479.57K 257.72K 507.59K -
otherExpenses - - - - - - - - - -
operatingExpenses 1.5M 818.76K 1.31M 1.26M 1.12M 1.12M 1.16M 1.41M 1.74M 2.35M
costAndExpenses 1.5M 818.76K 1.31M 1.26M 1.12M 1.12M 1.16M 1.41M 1.74M 2.35M
netInterestIncome 50581 33522 8494 2871 534 631 6969 18787 36825 62821
interestIncome 50581 33522 8494 2871 534 631 6969 18787 36825 62821
interestExpense - - - - - - - - - -
depreciationAndAmortization 266 532 122.08K 133 186 186 1194 1194 4212 4212
ebitda -1.15M -336.72K -930.34K -855.57K -603.41K -777.17K -559.1K -810.82K -1M -1.53M
ebit - - - - - - - - - -
nonOperatingIncomeExcludingInterest - - - - - - - - - -
operatingIncome -1.5M -818.76K -1.31M -1.26M -1.12M -1.12M -1.16M -1.41M -1.73M -1.55M
totalOtherIncomeExpensesNet -302K -464.26K -375.81K -3236 7267 -43633 -520.77K 59031 425.69K -385.48K
incomeBeforeTax -1.45M -801.14K -1.31M -1.26M -1.11M -817.15K -1.09M -742.48K -602.91K -1.93M
incomeTaxExpense - - - -35719 -379.01K - -444.86K - -376.92K -296.15K
netIncomeFromContinuingOperations -1.45M -801.14K -1.31M -1.22M -734K -817.15K -643.44K -742.48K -225.98K -1.64M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - - - -
netIncome -1.45M -801.14K -1.31M -1.22M -734K -817.15K -643.44K -742.48K -225.98K -1.64M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -1.45M -801.14K -1.31M -1.22M -734K -817.15K -643.44K -742.48K -225.98K -1.64M
eps -0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -0.01 -0.0 -0.03
date 2024-06-30 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2020-06-30 2019-12-31
cashAndCashEquivalents 3.11M 3.62M 4.11M 3.09M 4.24M 4.41M 1.57M 2.31M 2.96M 3.48M
shortTermInvestments - - - - - - 43302 - - -
cashAndShortTermInvestments 3.11M 3.62M 4.11M 3.09M 4.24M 4.41M 1.61M 2.31M 2.96M 3.48M
netReceivables 42777 69127 95917 25002 29724 44370 13646 125.81K 98147 20539
accountsReceivables - - - - - - - - - -
otherReceivables - - 95917 25002 29724 - 13646 125.81K 98147 20539
inventory - - - -25002 - - - -125.81K - -
prepaids - - - - - - - - - -
otherCurrentAssets 41508 135.55K - 25002 - 44370 - 125.81K 9767 620.09K
totalCurrentAssets 3.19M 3.76M 4.21M 3.11M 4.27M 4.46M 1.63M 2.43M 3.07M 4.12M
propertyPlantEquipmentNet - 1647 4968 5242 5499 - 16320 242.94K 276.25K 418.39K
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - - - - - - 42037 87408
taxAssets - - - - - - - - - -
otherNonCurrentAssets - -0.0 -4968 -5242 -5499 - - 42920 -318.29K -
totalNonCurrentAssets - 1647.0 4968.0 5242.0 5499.0 - 16320 285.86K 318.29K 505.8K
otherAssets - 0.0 - - 0.0 - - - - -
totalAssets 3.19M 3.76M 4.21M 3.12M 4.27M 4.46M 1.64M 2.72M 3.39M 4.62M
totalPayables - 111.26K 184.18K 310.11K 46847 351.98K 43344 126.17K 103.84K 305.28K
accountPayables 172.87K 111.26K 184.18K 310.11K 46847 351.98K 43344 126.17K 103.84K 305.28K
otherPayables - - - - - - - - - -
accruedExpenses - - - - - - - - - -
shortTermDebt - - - - - - - 53053 53053 53147
capitalLeaseObligationsCurrent - - - - - - - - - -
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities 178.45K 28897 51974 72657 42452 25757 95520 87329 154.22K 61062
totalCurrentLiabilities 178.45K 140.16K 449.86K 382.76K 239.26K 377.74K 265.08K 266.55K 311.12K 419.49K
longTermDebt - - - - - - - 175.38K 201.6K 225.06K
capitalLeaseObligationsNonCurrent - - - - - - - - - -
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities - - - - - - - - - -
totalNonCurrentLiabilities - - - - - - - 175.38K 201.6K 225.06K
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - - - - - - - - - -
totalLiabilities 178.45K 140.16K 449.86K 382.76K 239.26K 377.74K 265.08K 441.93K 512.72K 644.55K
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 81.54M 81.53M 80.24M 78.95M 78.95M 77.75M 74.37M 74.37M 74.37M 74.37M
retainedEarnings -79.08M -78.56M -80.73M -79.93M -78.74M -77.52M -76.79M -75.97M -75.33M -74.58M
additionalPaidInCapital - - - - - - - - - -
date 2023-12-31 2023-06-30 2022-12-31 2022-06-30 2021-12-31 2021-06-30 2020-12-31 2020-06-30 2019-12-31 2019-06-30
netIncome -1.45M -801.14K -1.31M -1.22M -734K -817.15K -643.44K -742.48K -225.98K -1.64M
depreciationAndAmortization - 532 - 743 - 49314 - 70945 - 52298
deferredIncomeTax - 66911 - 59292 - -96148 - -470.72K - 56843
stockBasedCompensation 743.6K - 1250 - - - - 20106 - 126.66K
changeInWorkingCapital - -56672 - -69146 - 129.57K - 371.23K - -172.98K
accountsReceivables - -66193 - -16078.0 - 94269 - 379.67K - -183.51K
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital - 9521 - -53068 - 35300 - -8443 - 10529
otherNonCashItems 442.5K -32654 152.77K -220.61K 136.45K -18731 17799 92141 -2.23M 1.16M
netCashProvidedByOperatingActivities -1.01M -833.79K -1.15M -1.44M -597.56K -835.88K -625.64K -650.34K -2.46M -468.97K
investmentsInPropertyPlantAndEquipment - - - -3803 - - - - - -
acquisitionsNet - - - - - - - - 1.19M -
purchasesOfInvestments -3M - - - - - - - - -
salesMaturitiesOfInvestments 2.02M - - - 43302 105.86K - 46195 - -
otherInvestingActivities -977.44K - 994.51K - 43302 105.86K - 46196 1.19M -42993
netCashProvidedByInvestingActivities -977.44K -4.11M 994.51K -3803 43302 105.86K 2.96M 46196 1.19M -42993
netDebtIssuance - - - - - - - - - -
longTermNetDebtIssuance - - - - - - - - - -
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance 520.67K 1.85M - 1.29M 3.4M - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities 520.67K 1.85M - 1.29M 3.4M -18315 -26222 -50241 - -4.91M
netCashProvidedByFinancingActivities 520.67K 1.85M 1.24M 1.29M 3.4M -18315 -26222 -50241 4.91M -4.91M