African Discovery Group, Inc.

AFDG

AFDGAfrican Discovery Group, Inc. US flag

Other OTC

7.93

USD

+7.89

- -

8.82MMarket Cap

Income Statement (USD)

API Chat

	2010 Y	2012 Y	2013 Y	2015 Y	2016 Y	2017 Y
Sales/Revenue/Turnover	- -	2	3	3	3	3
+ Sales & Services Revenue	- -	2	3	3	3	3
- Cost of Revenue	- -	1	1	1	1	1
+ Cost of Goods & Services	- -	1	1	1	1	1
Gross Profit	- -	1	2	2	2	2
+ Other Operating Income	- -	- -	- -	- -	- -	- -
- Operating Expenses	- -	1	1	2	1	2
+ Selling, General & Admin	- -	1	1	1	1	1
+ Research & Development	- -	- -	- -	- -	- -	- -
+ Other Operating Expense	- -	1	1	1	1	1
Operating Income (Loss)	- -	- -	1	- -	1	1
- Non-Operating (Income) Loss	- -	- -	- -	1	1	- -
+ Interest Expense, Net	- -	- -	- -	1	1	- -
+ Interest Expense	- -	- -	- -	1	1	- -
- Interest Income	- -	- -	- -	- -	- -	- -
+ Other Non-Op (Income) Loss	- -	- -	- -	- -	- -	- -
Pretax Income	- -	- -	1	- -	- -	- -
- Income Tax Expense (Benefit)	- -	- -	- -	- -	- -	- -
- (Income) Loss from Affiliates	- -	- -	- -	- -	- -	- -
Income (Loss) from Cont Ops	- -	- -	1	- -	- -	- -
- Net Extraordinary Losses (Gains)	- -	- -	- -	- -	- -	- -
+ Discontinued Operations	- -	- -	- -	- -	- -	- -
+ Extraord. & Accounting Changes	- -	- -	- -	- -	- -	- -
Income (Loss) Incl. MI	- -	- -	1	- -	- -	- -
- Minority Interest	- -	- -	- -	- -	- -	- -
Net Income, GAAP	- -	- -	1	- -	- -	- -
- Preferred Dividends	- -	- -	- -	- -	- -	- -
- Other Adjustments	- -	- -	- -	- -	- -	- -
Net Income Avail to Common, GAAP	- -	- -	1	- -	- -	- -
EBIT	- -	- -	1	- -	1	1
EBITDA	- -	1	1	1	1	1
EBITDA Margin (%)	- -	36.13	40.45	39.43	49.68	41.84
EBITA	- -	- -	1	- -	1	1
Gross Margin (%)	- -	60.58	67.58	71.08	76.99	68.8
Operating Margin (%)	- -	12.65	25.82	15.36	26.41	18.63
Profit Margin (%)	- -	2.77	14.99	-7.65	5.82	8.56
Sales per Employee	- -	- -	- -	- -	- -	- -
Dividend per Share	- -	- -	- -	- -	- -	- -
Depreciation Expense	- -	1	1	1	1	1
Basic Weighted Avg Shares	210	41	112	112	112	112
Basic EPS, GAAP	- -	- -	- -	- -	- -	- -
Basic EPS from Cont Ops	- -	- -	- -	- -	- -	- -
Diluted Weighted Avg Shares	210	41	112	112	112	112
Diluted EPS, GAAP	- -	- -	- -	- -	- -	- -
Diluted EPS from Cont Ops	- -	- -	- -	- -	- -	- -

Balance Sheet (USD)

API Chat

	2010 Y	2012 Y	2013 Y	2015 Y	2016 Y	2017 Y
Total Current Assets	- -	- -	1	- -	- -	- -
+ Cash, Cash Equivalents & STI	- -	- -	1	- -	- -	- -
+ Cash & Cash Equivalents	- -	- -	1	- -	- -	- -
+ ST Investments	- -	- -	- -	- -	- -	- -
+ Accounts & Notes Receiv	- -	- -	- -	- -	- -	- -
+ Accounts Receivable, Net	- -	- -	- -	- -	- -	- -
+ Notes Receivable, Net	- -	- -	- -	- -	- -	- -
+ Loans Receivable, Net	- -	- -	- -	- -	- -	- -
+ Other Receivable, Net	- -	- -	- -	- -	- -	- -
+ Inventories	- -	- -	- -	- -	- -	- -
+ Raw Materials	- -	- -	- -	- -	- -	- -
+ Work In Process	- -	- -	- -	- -	- -	- -
+ Finished Goods	- -	- -	- -	- -	- -	- -
+ Inventory Adjustments	- -	- -	- -	- -	- -	- -
+ Other Inventory	- -	- -	- -	- -	- -	- -
+ Other ST Assets	- -	- -	- -	- -	- -	- -
+ Misc ST Assets	- -	- -	- -	- -	- -	- -
+ Prepaid Expenses	- -	- -	- -	- -	- -	- -
+ ST Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -
+ ST Assets Held-for-Sale	- -	- -	- -	- -	- -	- -
+ ST Deferred Tax Assets	- -	- -	- -	- -	- -	- -
Total Noncurrent Assets	- -	3	5	4	3	4
+ Property, Plant & Equip, Net	- -	3	5	4	3	4
+ Property, Plant & Equip	- -	4	6	5	4	6
- Accumulated Depreciation	- -	1	1	1	1	2
+ LT Investments & Receivables	- -	- -	- -	- -	- -	- -
+ LT Investments	- -	- -	- -	- -	- -	- -
+ LT Receivables	- -	- -	- -	- -	- -	- -
+ Other LT Assets	- -	- -	- -	- -	- -	- -
+ Total Intangible Assets	- -	- -	- -	- -	- -	- -
+ Goodwill	- -	- -	- -	- -	- -	- -
+ Other Intangible Assets	- -	- -	- -	- -	- -	- -
+ LT Deferred Tax Assets	- -	- -	- -	- -	- -	- -
+ LT Derivative & Hedging Assets	- -	- -	- -	- -	- -	- -
+ Misc LT Assets	- -	- -	- -	- -	- -	- -
Total Assets	- -	3	6	4	3	5
+ Payables & Accruals	- -	- -	1	- -	- -	1
+ Accounts Payable	- -	- -	1	- -	- -	1
+ Accrued Taxes	- -	- -	- -	- -	- -	- -
+ Interest & Dividends Payable	- -	- -	- -	- -	- -	- -
+ Other Payables & Accruals	- -	- -	- -	- -	- -	- -
+ ST Debt	- -	1	1	1	1	1
+ ST Borrowings	- -	- -	1	- -	- -	- -
+ ST Finance Leases	- -	1	1	1	1	1
+ Other ST Liabilities	- -	- -	1	1	- -	1
+ Deferred Revenue	- -	- -	1	1	- -	1
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -
+ Misc ST Liabilities	- -	- -	- -	- -	- -	- -
Total Current Liabilities	- -	1	3	2	2	2
+ LT Debt	- -	1	3	- -	- -	1
+ LT Borrowings	- -	1	2	- -	- -	1
+ LT Finance Leases	- -	1	1	- -	- -	- -
+ Other LT Liabilities	- -	- -	- -	1	1	1
+ Accrued Liabilities	- -	- -	- -	- -	- -	- -
+ Pension Liabilities	- -	- -	- -	- -	- -	- -
+ Deferred Revenue	- -	- -	- -	- -	- -	- -
+ Deferred Tax Liabilities	- -	- -	- -	- -	- -	- -
+ Derivatives & Hedging	- -	- -	- -	- -	- -	- -
+ Misc LT Liabilities	- -	- -	- -	1	1	1
Total Noncurrent Liabilities	- -	1	3	2	1	2
Total Liabilities	- -	3	5	4	3	4
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -	- -
+ Share Capital & APIC	- -	- -	- -	- -	- -	- -
+ Common Stock	- -	- -	- -	- -	- -	- -
+ Additional Paid in Capital	- -	- -	- -	- -	- -	- -
- Treasury Stock	- -	- -	- -	- -	- -	- -
+ Retained Earnings	- -	- -	1	1	1	1
+ Other Equity	- -	- -	- -	- -	-1	-1
Equity Before Minority Interest	- -	- -	1	- -	- -	1
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -	- -
Total Equity	- -	- -	1	- -	- -	1
Total Liabilities & Equity	- -	3	6	4	3	5
Shares Outstanding	220	112	112	112	112	112
Number of Employees	- -	- -	- -	- -	- -	- -
Capital Leases - Total	- -	1	1	1	1	1
Net Debt	- -	1	2	1	- -	1
Net Debt to Equity	-57.99	149.16	255.67	151.4	72.23	142.6
Tangible Common Equity Ratio	-23,066.18	14.13	13.43	9.06	9.62	16.06
Current Ratio	- -	0.19	0.43	0.1	0.16	0.27
Cash Conversion Cycle	- -	-61.59	-129.29	-189.65	-224.58	-149.16

Cash Flow Statement (USD)

API Chat

	2010 Y	2012 Y	2013 Y	2015 Y	2016 Y	2017 Y
+ Net Income	- -	- -	1	- -	- -	- -
+ Depreciation & Amortization	- -	1	1	1	1	1
+ Non-Cash Items	- -	- -	- -	- -	- -	- -
+ Stock-Based Compensation	- -	- -	- -	- -	- -	- -
+ Deferred Income Taxes	- -	- -	- -	- -	- -	- -
+ Asset Impairment Charge	- -	- -	- -	- -	- -	- -
+ Other Non-Cash Adj	- -	- -	- -	- -	- -	- -
+ Chg in Non-Cash Work Cap	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Accts Receiv	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Inventories	- -	- -	- -	- -	- -	- -
+ (Inc) Dec in Prepaid Assets	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Accts Payable	- -	- -	- -	- -	- -	- -
+ Inc (Dec) in Other	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -
Cash from Operating Activities	- -	1	1	1	1	1
+ Change in Fixed & Intang	- -	- -	- -	- -	- -	- -
+ Disp in Fixed & Intang	- -	- -	- -	- -	- -	- -
+ Disp of Fixed Prod Assets	- -	- -	- -	- -	- -	- -
+ Disp of Intangible Assets	- -	- -	- -	- -	- -	- -
+ Acq of Fixed & Intang	- -	-1	-2	- -	- -	-2
+ Acq of Fixed Prod Assets	- -	-1	-2	- -	- -	-2
+ Acq of Intangible Assets	- -	- -	- -	- -	- -	- -
+ Cash (Repurchase) of Equity	- -	- -	- -	- -	- -	- -
+ Increase in Capital Stock	- -	- -	- -	- -	- -	- -
+ Decrease in Capital Stock	- -	- -	- -	- -	- -	- -
+ Net Change in LT Investment	- -	- -	- -	- -	- -	- -
+ Dec in LT Investment	- -	- -	- -	- -	- -	- -
+ Inc in LT Investment	- -	- -	- -	- -	- -	- -
+ Net Cash From Acq & Div	- -	- -	- -	- -	- -	- -
+ Cash from Divestitures	- -	- -	- -	- -	- -	- -
+ Cash for Acq of Subs	- -	- -	- -	- -	- -	- -
+ Cash for JVs	- -	- -	- -	- -	- -	- -
+ Other Investing Activities	- -	- -	- -	- -	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -
Cash from Investing Activities	- -	-1	-2	- -	- -	-2
+ Dividends Paid	- -	- -	- -	- -	- -	- -
+ Net Cash From Debt	- -	- -	- -	- -	- -	- -
+ Cash From Debt	- -	- -	- -	- -	- -	- -
+ Repayments of Debt	- -	- -	- -	- -	- -	- -
+ Other Financing Activities	- -	- -	2	-1	- -	- -
+ Net Cash From Disc Ops	- -	- -	- -	- -	- -	- -
Cash from Financing Activities	- -	- -	2	-1	- -	- -
Effect of Foreign Exchange Rates	- -	- -	- -	- -	- -	- -
Net Changes in Cash	- -	- -	1	- -	- -	- -
EBITDA	- -	1	1	1	1	1
EBITDA Margin (%)	- -	36.13	40.45	39.43	49.68	41.84
Free Cash Flow	- -	- -	-1	1	1	- -
Net Cash Paid for Acquisitions	- -	- -	- -	- -	- -	- -
Free Cash Flow to Firm	- -	- -	-1	- -	1	- -
Free Cash Flow to Equity	- -	- -	-1	1	1	-1
Free Cash Flow per Basic Share	- -	-0.01	-0.01	0.01	0.01	- -
Price/Free Cash Flow	- -	154.56	81.34	41.45	86.19	14.96
Cash Flow to Net Income	0.98	15.41	2.27	-2.81	4.03	4.71
Capital Expenditures	- -	-1	-2	- -	- -	-2