E-DEBIT GLOBAL CORP.

EDGAR

59 filing records in this dataset, filed from 2001-04-16 to 2013-11-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

257 thousand USD

2013 Q3 · USD

Exact inputs and evidence

Operating margin

-91.36%

2013 Q3 · %

Exact inputs and evidence
  • Operating Income: -234407 USD Source
  • Revenue: 256563 USD Source

Operating cash flow

-147 thousand USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -390551 USD Source
  • Operating Cash Flow: -243768 USD Source
Cash and cash equivalents
15.2 thousand USD Source
Exact value

15181 USD

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

320046834 shares

Trailing twelve months

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

Revenue

1.32 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Revenue: 2335553 USD · 2012-01-01 – 2012-12-31 Source
  • Revenue: 1822507 USD · 2012-01-01 – 2012-09-30 Source
  • Revenue: 290183 USD · 2013-01-01 – 2013-03-31 Source
  • Revenue: 258715 USD · 2013-04-01 – 2013-06-30 Source
  • Revenue: 256563 USD · 2013-07-01 – 2013-09-30 Source

Net income

-1 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Net income: -831276 USD · 2012-01-01 – 2012-12-31 Source
  • Net income: -556746 USD · 2012-01-01 – 2012-09-30 Source
  • Net income: -272103 USD · 2013-01-01 – 2013-03-31 Source
  • Net income: -211454 USD · 2013-04-01 – 2013-06-30 Source
  • Net income: -244669 USD · 2013-07-01 – 2013-09-30 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: 2013-11-19.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2012-12-31
  • Operating income: 5 of 11 periods available· newest 2012-12-31
  • Net income: 5 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2006-12-31
  • Total assets: 5 of 11 periods available· newest 2012-12-31
  • Total liabilities: 5 of 11 periods available· newest 2012-12-31
  • Current assets: 5 of 11 periods available· newest 2012-12-31
  • Current liabilities: 5 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2012-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 2012-12-31

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.

  • Revenue

    -30.2%

    Prior period

    USD 3.35 million

    –

    Current period

    USD 2.34 million

    –

    Exact inputs and evidence

    2335553 − 3345689 = -1010136 USD

    3345689 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    2335553 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 264,636

    Prior period

    −USD 1.1 million

    –

    Current period

    −USD 831,276

    –

    Exact inputs and evidence

    -831276 − -1095912 = 264636 USD

    -1095912 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -831276 USD · 2012-01-01 – 2012-12-31

    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 209,183

    Prior period

    −USD 737,310

    –

    Current period

    −USD 528,127

    –

    Exact inputs and evidence

    -528127 − -737310 = 209183 USD

    -737310 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -528127 USD · 2012-01-01 – 2012-12-31

    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: 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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 2.34 million 100% of revenue
  • Cost of revenue USD 2.12 million 91% of revenue
  • Operating expenses USD 1.72 million 74% of revenue
  • Operating income −USD 1.51 million −64% of revenue
  • Tax, interest and other Derived −USD 674,375 −29% of revenue
  • Net income −USD 831,276 −36% of revenue

Cash

  • Operating cash flow −USD 528,127 −23% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 99%
  • 2006 Net income was higher than operating income, so the split is not drawn.
  • 2010 Operating loss: operating costs were 127% of revenue.
  • 2011 Operating loss: operating costs were 131% of revenue.
  • 2012 Operating loss: operating costs were 164% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2005-01-01 – 2005-12-314524564 4462081 Derived 62483 39039 Derived 23444 240356 Derived
Source
2006 2006-01-01 – 2006-12-314661617 4527325 Derived 134292 -5502 Derived 139794 -82745 Derived
Source
2010 2010-01-01 – 2010-12-313972506 5062232 Derived -1089726 63218 Derived -1152944 Unavailable
Source
2011 2011-01-01 – 2011-12-313345689 4381508 Derived -1035819 60093 Derived -1095912 Unavailable
Source
2012 2012-01-01 – 2012-12-312335553 3841204 Derived -1505651 -674375 Derived -831276 Unavailable
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 2.3M 2012
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.5.0M3.8M2.5M1.3M0.020052006201020112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue4524564
2006Revenue4661617
2010Revenue3972506
2011Revenue3345689
2012Revenue2335553

Revenue growth

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

-30.2% 2012
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.5.7%-3.9%-13.6%-23.2%-32.8%20052006201020112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over year3%
2010Year over yearNo prior comparable period
2011Year over year-15.8%
2012Year over year-30.2%

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 -64.5% 2012
Net margin -35.6% 2012
Free cash flow margin -1.8% 2006
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.11%-9%-30%-50%-70%20052006201020112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin1.4%
2006Operating margin2.9%
2010Operating margin-27.4%
2011Operating margin-31%
2012Operating margin-64.5%
2005Net margin0.5%
2006Net margin3%
2010Net margin-29%
2011Net margin-32.8%
2012Net margin-35.6%
2005Free cash flow margin5.3%
2006Free cash flow margin-1.8%
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -528.1K 2012
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.408.5K100.9K-206.8K-514.5K-822.2K20052006201020112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow323655
2006Operating cash flow34779
2010Operating cash flow-709368
2011Operating cash flow-737310
2012Operating cash flow-528127

Free cash flow

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

USD -82.7K 2006
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.266.2K172.5K78.8K-14.9K-108.6K20052006201020112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flow240356
2006Free cash flow-82745
2010Free cash flowUnavailable
2011Free cash flowUnavailable
2012Free cash flowUnavailable

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.

407.5% 2012
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.440%330%220%110%0%20052006201020112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005Liabilities / assets93.5%
2006Liabilities / assets71.9%
2010Liabilities / assets125.2%
2011Liabilities / assets183%
2012Liabilities / assets407.5%

Current assets to current liabilities

Current assets divided by current liabilities.

0.14× 2012
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.1.55×1.16×0.77×0.39×0.00×20052006201020112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005Current assets / current liabilities1.13×
2006Current assets / current liabilities1.43×
2010Current assets / current liabilities0.35×
2011Current assets / current liabilities0.26×
2012Current assets / current liabilities0.14×

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
2005 2005-01-01 – 2005-12-31
USD 23,444
Exact value

Exact value: 23444 USD

2005-01-01 – 2005-12-31: 23444 USD Inspect Net Income Open source
Share or cite

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

USD 323,655
Exact value

Exact value: 323655 USD

2005-01-01 – 2005-12-31: 323655 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 83,299
Exact value

Exact value: 83299 USD

2005-01-01 – 2005-12-31: 83299 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 240,356
Calculation and evidence

323655 − 83299 USD

Exact free cash flow: 240356 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
USD 139,794
Exact value

Exact value: 139794 USD

2006-01-01 – 2006-12-31: 139794 USD Inspect Net Income Open source
Share or cite

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

USD 34,779
Exact value

Exact value: 34779 USD

2006-01-01 – 2006-12-31: 34779 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 117,524
Exact value

Exact value: 117524 USD

2006-01-01 – 2006-12-31: 117524 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 82,745
Calculation and evidence

34779 − 117524 USD

Exact free cash flow: -82745 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 1.15 million
Exact value

Exact value: -1152944 USD

2010-01-01 – 2010-12-31: -1152944 USD Inspect Net Income Open source
Share or cite

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

−USD 709,368
Exact value

Exact value: -709368 USD

2010-01-01 – 2010-12-31: -709368 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.

2011 2011-01-01 – 2011-12-31
−USD 1.1 million
Exact value

Exact value: -1095912 USD

2011-01-01 – 2011-12-31: -1095912 USD Inspect Net Income Open source
Share or cite

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

−USD 737,310
Exact value

Exact value: -737310 USD

2011-01-01 – 2011-12-31: -737310 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.

2012 2012-01-01 – 2012-12-31
−USD 831,276
Exact value

Exact value: -831276 USD

2012-01-01 – 2012-12-31: -831276 USD Inspect Net Income Open source
Share or cite

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

−USD 528,127
Exact value

Exact value: -528127 USD

2012-01-01 – 2012-12-31: -528127 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.

59 filings · 897 latest values · 897 originally reported values

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

Identifiers: 0001129120, 1129120, edgar:1129120

Also known as E-DEBIT GLOBAL CORP., E-Debit Global Corp., GreenLink International Inc., Suncliff, Inc., WESTSPHERE ASSET CORP INC, WESTSPHERE ASSET CORPORATION, INC