IO World Media, Inc

EDGAR

63 filing records in this dataset, filed from 1996-05-15 to 2014-08-13. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

232 thousand USD

2014 Q2 · USD

Exact inputs and evidence

Operating cash flow

-196 thousand USD

2014 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -536042 USD Source
  • Operating Cash Flow: -339744 USD Source
Cash and cash equivalents
113 thousand USD Source
Exact value

112613 USD

Long-term debt including current maturities
Not available
Shares outstanding
6.57 million shares Source
Exact value

6568666 shares

Reported share-count change

-97.24% · -231 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 238050660 shares · 2013-06-30· Source
  • 6568666 shares · 2014-06-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Net income

-3.98 million USD

2013-07-02 – 2014-06-30

Exact inputs and evidence
  • Net income: -2244470 USD · 2013-07-02 – 2013-09-30 Source
  • Net income: -3291391 USD · 2013-01-01 – 2013-12-31 Source
  • Net income: -2781908 USD · 2013-01-01 – 2013-09-30 Source
  • Net income: -402872 USD · 2014-01-01 – 2014-03-31 Source
  • Net income: -827837 USD · 2014-04-01 – 2014-06-30 Source

Operating cash flow

-1.06 million USD

2013-07-01 – 2014-06-30

Exact inputs and evidence
  • Operating cash flow: -512953 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -349229 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: -877822 USD · 2013-01-01 – 2013-12-31 Source
  • Operating cash flow: -512953 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -339744 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -536042 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: -339744 USD · 2014-01-01 – 2014-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2014-08-13.

Financial data available through: 2013-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2010-12-31
  • Operating income: 7 of 11 periods available· newest 2013-12-31
  • Net income: 7 of 11 periods available· newest 2013-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2012-12-31
  • Total assets: 7 of 11 periods available· newest 2013-12-31
  • Total liabilities: 6 of 11 periods available· newest 2013-12-31
  • Current assets: 7 of 11 periods available· newest 2013-12-31
  • Current liabilities: 7 of 11 periods available· newest 2013-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2013-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 4 of 11 periods available· newest 2013-12-31

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Net income

    −USD 2.54 million

    Prior period

    −USD 746,619

    –

    Current period

    −USD 3.29 million

    –

    Exact inputs and evidence

    -3291391 − -746619 = -2544772 USD

    -746619 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -3291391 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    −USD 487,205

    Prior period

    −USD 390,617

    –

    Current period

    −USD 877,822

    –

    Exact inputs and evidence

    -877822 − -390617 = -487205 USD

    -390617 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -877822 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Comparable inputs unavailable for: Revenue, Capital expenditure.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 841,120 100% of revenue
  • Cost of revenue USD 430,824 51% of revenue
  • Operating expenses USD 1.3 million 155% of revenue
  • Operating income −USD 893,684 −106% of revenue
  • Tax, interest and other Derived USD 27,147 3.2% of revenue
  • Net income −USD 920,831 −109% of revenue

Cash

  • Operating cash flow −USD 635,804 −76% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 635,804 −76% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2009 Operating loss: operating costs were 243% of revenue.
  • 2010 Operating loss: operating costs were 206% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2003-01-01 – 2003-12-310 195442 Derived -195442 -932 Derived -194510 Unavailable
Source
2004 2004-01-01 – 2004-12-310 78496 Derived -78496 -125000 Derived 46504 Unavailable
Source
2009 2009-01-01 – 2009-12-31855620 2077538 Derived -1221918 40672 Derived -1262590 -792990 Derived
Source
2010 2010-01-01 – 2010-12-31841120 1734804 Derived -893684 27147 Derived -920831 -635804 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 841.1K 2010
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.924.1K693.1K462.0K231.0K0.02003200420092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue0
2004Revenue0
2009Revenue855620
2010Revenue841120

Revenue growth

Change in revenue from the same financial period one year earlier.

-1.7% 2010
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.0.14%-0.36%-0.85%-1.34%-1.83%2003200420092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over year-1.7%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -106.2% 2010
Net margin -109.5% 2010
Free cash flow margin -75.6% 2010
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.12%-31%-74%-117%-159%2003200420092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating marginNot reported
2004Operating marginNot reported
2009Operating margin-142.8%
2010Operating margin-106.2%
2003Net marginNot reported
2004Net marginNot reported
2009Net margin-147.6%
2010Net margin-109.5%
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2009Free cash flow margin-92.7%
2010Free cash flow margin-75.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -635.8K 2010
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.141.1K-109.7K-360.5K-611.4K-862.2K2003200420092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow-336186
2004Operating cash flow71923
2009Operating cash flow-792990
2010Operating cash flow-635804

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -635.8K 2010
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.63.4K-166.5K-396.5K-626.5K-856.4K2003200420092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2009Free cash flow-792990
2010Free cash flow-635804

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

6,093% 2010
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.6,580%4,935%3,290%1,645%0%2003-12-31200420092010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Liabilities / assetsNot reported
2004Liabilities / assets255.7%
2009Liabilities / assets2,922.1%
2010Liabilities / assets6,093%

Current assets to current liabilities

Current assets divided by current liabilities.

0× 2010
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.0.84×0.63×0.42×0.21×0.00×2003200420092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities0.78×
2004Current assets / current liabilities0.39×
2009Current assets / current liabilities0.01×
2010Current assets / current liabilities0×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2003 2003-01-01 – 2003-12-31
−USD 194,510
Exact value

Exact value: -194510 USD

2003-01-01 – 2003-12-31: -194510 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 336,186
Exact value

Exact value: -336186 USD

2003-01-01 – 2003-12-31: -336186 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2004 2004-01-01 – 2004-12-31
USD 46,504
Exact value

Exact value: 46504 USD

2004-01-01 – 2004-12-31: 46504 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 71,923
Exact value

Exact value: 71923 USD

2004-01-01 – 2004-12-31: 71923 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2009 2009-01-01 – 2009-12-31
−USD 1.26 million
Exact value

Exact value: -1262590 USD

2009-01-01 – 2009-12-31: -1262590 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 792,990
Exact value

Exact value: -792990 USD

2009-01-01 – 2009-12-31: -792990 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 0
Exact value

Exact value: 0 USD

2009-01-01 – 2009-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 792,990
Calculation and evidence

-792990 − 0 USD

Exact free cash flow: -792990 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2010 2010-01-01 – 2010-12-31
−USD 920,831
Exact value

Exact value: -920831 USD

2010-01-01 – 2010-12-31: -920831 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 635,804
Exact value

Exact value: -635804 USD

2010-01-01 – 2010-12-31: -635804 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 0
Exact value

Exact value: 0 USD

2010-01-01 – 2010-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 635,804
Calculation and evidence

-635804 − 0 USD

Exact free cash flow: -635804 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2011 2011-01-01 – 2011-12-31
−USD 954,652
Exact value

Exact value: -954652 USD

2011-01-01 – 2011-12-31: -954652 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 87,258
Exact value

Exact value: -87258 USD

2011-01-01 – 2011-12-31: -87258 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 108,408
Exact value

Exact value: 108408 USD

2011-01-01 – 2011-12-31: 108408 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 195,666
Calculation and evidence

-87258 − 108408 USD

Exact free cash flow: -195666 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2012 2012-01-01 – 2012-12-31
−USD 746,619
Exact value

Exact value: -746619 USD

2012-01-01 – 2012-12-31: -746619 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 390,617
Exact value

Exact value: -390617 USD

2012-01-01 – 2012-12-31: -390617 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 10,703
Exact value

Exact value: 10703 USD

2012-01-01 – 2012-12-31: 10703 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 401,320
Calculation and evidence

-390617 − 10703 USD

Exact free cash flow: -401320 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2013 2013-01-01 – 2013-12-31
−USD 3.29 million
Exact value

Exact value: -3291391 USD

2013-01-01 – 2013-12-31: -3291391 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 877,822
Exact value

Exact value: -877822 USD

2013-01-01 – 2013-12-31: -877822 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

63 filings · 714 latest values · 714 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001005758, 1005758, edgar:1005758, iwdm

Also known as IO World Media, Inc, POWERCERV CORP, RADIOIO, INC., Radioio, Inc.