IMAGING3 INC

EDGAR

102 filing records in this dataset, filed from 2002-11-19 to 2022-11-18. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

2.96 thousand USD

2022 Q3 · USD

Exact inputs and evidence

Operating margin

-13,593.18%

2022 Q3 · %

Exact inputs and evidence
  • Operating Income: -402630 USD Source
  • Revenue: 2962 USD Source

Operating cash flow

-36.2 thousand USD

2022 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -317552 USD Source
  • Operating Cash Flow: -281394 USD Source
Cash and cash equivalents
23.6 thousand USD Source
Exact value

23583 USD

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

606791549 shares

Reported share-count change

9.50% · 52.6 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
  • 554162744 shares · 2021-09-30· Source
  • 606791549 shares · 2022-09-30· Source

Trailing twelve months

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

Revenue

34.9 thousand USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Revenue: 588957 USD · 2021-01-01 – 2021-12-31 Source
  • Revenue: 586780 USD · 2021-01-01 – 2021-09-30 Source
  • Revenue: 5650 USD · 2022-01-01 – 2022-03-31 Source
  • Revenue: 24062 USD · 2022-04-01 – 2022-06-30 Source
  • Revenue: 2962 USD · 2022-07-01 – 2022-09-30 Source

Net income

-4.37 million USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Net income: -5504670 USD · 2021-01-01 – 2021-12-31 Source
  • Net income: -3745169 USD · 2021-01-01 – 2021-09-30 Source
  • Net income: -484255 USD · 2022-01-01 – 2022-03-31 Source
  • Net income: -1849495 USD · 2022-01-01 – 2022-06-30 Source
  • Net income: -484255 USD · 2022-01-01 – 2022-03-31 Source
  • Net income: -758207 USD · 2022-07-01 – 2022-09-30 Source

Operating cash flow

-522 thousand USD

2021-10-01 – 2022-09-30

Exact inputs and evidence
  • Operating cash flow: -1203388 USD · 2021-01-01 – 2021-12-31 Source
  • Operating cash flow: -998581 USD · 2021-01-01 – 2021-09-30 Source
  • Operating cash flow: -257366 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -281394 USD · 2022-01-01 – 2022-06-30 Source
  • Operating cash flow: -257366 USD · 2022-01-01 – 2022-03-31 Source
  • Operating cash flow: -317552 USD · 2022-01-01 – 2022-09-30 Source
  • Operating cash flow: -281394 USD · 2022-01-01 – 2022-06-30 Source

Capital expenditure

62.3 thousand USD

2021-01-01 – 2021-12-31

Exact inputs and evidence
  • Capital expenditure: 30521 USD · 2021-01-01 – 2021-03-31 Source
  • Capital expenditure: 56679 USD · 2021-01-01 – 2021-06-30 Source
  • Capital expenditure: 30521 USD · 2021-01-01 – 2021-03-31 Source
  • Capital expenditure: 62319 USD · 2021-01-01 – 2021-09-30 Source
  • Capital expenditure: 56679 USD · 2021-01-01 – 2021-06-30 Source
  • Capital expenditure: 62319 USD · 2021-01-01 – 2021-12-31 Source
  • Capital expenditure: 62319 USD · 2021-01-01 – 2021-09-30 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: 2022-11-18.

Financial data available through: 2021-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2021-12-31
  • Operating income: 10 of 11 periods available· newest 2021-12-31
  • Net income: 10 of 11 periods available· newest 2021-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2021-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2021-12-31
  • Total assets: 10 of 11 periods available· newest 2021-12-31
  • Total liabilities: 9 of 11 periods available· newest 2021-12-31
  • Current assets: 10 of 11 periods available· newest 2021-12-31
  • Current liabilities: 10 of 11 periods available· newest 2021-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2021-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 10 of 11 periods available· newest 2021-12-31

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

    -84%

    Prior period

    USD 3.67 million

    –

    Current period

    USD 588,957

    –

    Exact inputs and evidence

    588957 − 3672353 = -3083396 USD

    3672353 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    588957 USD · 2021-01-01 – 2021-12-31

    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 1.45 million

    Prior period

    −USD 4.06 million

    –

    Current period

    −USD 5.5 million

    –

    Exact inputs and evidence

    -5504670 − -4056996 = -1447674 USD

    -4056996 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -5504670 USD · 2021-01-01 – 2021-12-31

    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 422,520

    Prior period

    −USD 1.63 million

    –

    Current period

    −USD 1.2 million

    –

    Exact inputs and evidence

    -1203388 − -1625908 = 422520 USD

    -1625908 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    -1203388 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +101.5%

    Prior period

    USD 30,926

    –

    Current period

    USD 62,319

    –

    Exact inputs and evidence

    62319 − 30926 = 31393 USD

    30926 USD · 2020-01-01 – 2020-12-31

    Inspect prior input Prior source

    62319 USD · 2021-01-01 – 2021-12-31

    Inspect current input Current source
    Share or cite

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

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.

2021 2021-01-01 – 2021-12-31

  • Revenue USD 588,957 100% of revenue
  • Cost of revenue USD 1.12 million 190% of revenue
  • Operating expenses USD 1.89 million 320% of revenue
  • Operating income −USD 2.42 million −410% of revenue
  • Tax, interest and other Derived USD 3.09 million 525% of revenue
  • Net income −USD 5.5 million −935% of revenue

Cash

  • Operating cash flow −USD 1.2 million −204% of revenue
  • Capital expenditure USD 62,319 11% of revenue
  • Free cash flow Derived −USD 1.27 million −215% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 Operating loss: operating costs were 323% of revenue.
  • 2012 Operating loss: operating costs were 233% of revenue.
  • 2014 Operating loss: operating costs were 381% of revenue.
  • 2015 Operating loss: operating costs were 757% of revenue.
  • 2016 Operating loss: operating costs were 8,185% of revenue.
  • 2017 Operating loss: operating costs were 3,990% of revenue.
  • 2018 Operating loss: operating costs were 248% of revenue.
  • 2019 Operating loss: operating costs were 516% of revenue.
  • 2020 Operating loss: operating costs were 133% of revenue.
  • 2021 Operating loss: operating costs were 510% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-311068617 3453005 Derived -2384388 15542325 Derived -17926713 Unavailable
Source
2012 2012-01-01 – 2012-12-311052541 2447867 Derived -1395326 -4031810 Derived 2636484 Unavailable
Source
2014 2014-01-01 – 2014-12-31398271 1518181 Derived -1119910 276 Derived -1120186 Unavailable
Source
2015 2015-01-01 – 2015-12-31220809 1672208 Derived -1451399 1181033 Derived -2632432 Unavailable
Source
2016 2016-01-01 – 2016-12-3133083 2707774 Derived -2674691 4086779 Derived -6761470 Unavailable
Source
2017 2017-01-01 – 2017-12-3141829 1668804 Derived -1626975 -4479486 Derived 2852511 Unavailable
Source
2018 2018-01-01 – 2018-12-31181502 449823 Derived -268321 98185 Derived -366506 -1681571 Derived
Source
2019 2019-01-01 – 2019-12-31451196 2327548 Derived -1876352 2732681 Derived -4609033 -1601755 Derived
Source
2020 2020-01-01 – 2020-12-313672353 4878565 Derived -1206212 2850784 Derived -4056996 -1656834 Derived
Source
2021 2021-01-01 – 2021-12-31588957 3004492 Derived -2415535 3089135 Derived -5504670 -1265707 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 589K 2021
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.4.0M3.0M2.0M991.5K0.0201120172021
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue1068617
2012Revenue1052541
2014Revenue398271
2015Revenue220809
2016Revenue33083
2017Revenue41829
2018Revenue181502
2019Revenue451196
2020Revenue3672353
2021Revenue588957

Revenue growth

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

-84% 2021
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.778%546%314%83%-149%201120172021
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year-1.5%
2014Year over yearNo prior comparable period
2015Year over year-44.6%
2016Year over year-85%
2017Year over year26.4%
2018Year over year333.9%
2019Year over year148.6%
2020Year over year713.9%
2021Year over year-84%

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 -410.1% 2021
Net margin -934.6% 2021
Free cash flow margin -214.9% 2021
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.9,000%1,095%-6,809%-14,714%-22,618%201120172021
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin-223.1%
2012Operating margin-132.6%
2014Operating margin-281.2%
2015Operating margin-657.3%
2016Operating margin-8,084.8%
2017Operating margin-3,889.6%
2018Operating margin-147.8%
2019Operating margin-415.9%
2020Operating margin-32.8%
2021Operating margin-410.1%
2011Net margin-1,677.6%
2012Net margin250.5%
2014Net margin-281.3%
2015Net margin-1,192.2%
2016Net margin-20,437.9%
2017Net margin6,819.5%
2018Net margin-201.9%
2019Net margin-1,021.5%
2020Net margin-110.5%
2021Net margin-934.6%
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow marginNot reported
2018Free cash flow margin-926.5%
2019Free cash flow margin-355%
2020Free cash flow margin-45.1%
2021Free cash flow margin-214.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.2M 2021
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.141.0K-370.1K-881.1K-1.4M-1.9M201120172021
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow-1762259
2012Operating cash flow-845696
2014Operating cash flow-576900
2015Operating cash flow-609831
2016Operating cash flow-616270
2017Operating cash flow-731679
2018Operating cash flow-78600
2019Operating cash flow-1307990
2020Operating cash flow-1625908
2021Operating cash flow-1203388

Free cash flow

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

USD -1.3M 2021
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.134.5K-353.1K-840.8K-1.3M-1.8M201120172021
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flowUnavailable
2012Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flowUnavailable
2018Free cash flow-1681571
2019Free cash flow-1601755
2020Free cash flow-1656834
2021Free cash flow-1265707

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.

306.5% 2021
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.111,531%83,648%55,765%27,883%0%201120172021
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets2,876.6%
2012Liabilities / assets11,228.7%
2014Liabilities / assets7,120.5%
2015-12-31Liabilities / assetsNot reported
2016Liabilities / assets36,093.4%
2017Liabilities / assets103,269.3%
2018Liabilities / assets89.1%
2019Liabilities / assets261.7%
2020Liabilities / assets253.5%
2021Liabilities / assets306.5%

Current assets to current liabilities

Current assets divided by current liabilities.

0.09× 2021
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.0.23×0.18×0.12×0.06×0.00×201120172021
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities0.03×
2012Current assets / current liabilities0.01×
2014Current assets / current liabilities0.01×
2015Current assets / current liabilities0.02×
2016Current assets / current liabilities0×
2017Current assets / current liabilities0×
2018Current assets / current liabilities0.22×
2019Current assets / current liabilities0.11×
2020Current assets / current liabilities0.22×
2021Current assets / current liabilities0.09×

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
2011 2011-01-01 – 2011-12-31
−USD 17.93 million
Exact value

Exact value: -17926713 USD

2011-01-01 – 2011-12-31: -17926713 USD Inspect Net Income Open source
Share or cite

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

−USD 1.76 million
Exact value

Exact value: -1762259 USD

2011-01-01 – 2011-12-31: -1762259 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 2.64 million
Exact value

Exact value: 2636484 USD

2012-01-01 – 2012-12-31: 2636484 USD Inspect Net Income Open source
Share or cite

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

−USD 845,696
Exact value

Exact value: -845696 USD

2012-01-01 – 2012-12-31: -845696 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.

2014 2014-01-01 – 2014-12-31
−USD 1.12 million
Exact value

Exact value: -1120186 USD

2014-01-01 – 2014-12-31: -1120186 USD Inspect Net Income Open source
Share or cite

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

−USD 576,900
Exact value

Exact value: -576900 USD

2014-01-01 – 2014-12-31: -576900 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.

2015 2015-01-01 – 2015-12-31
−USD 2.63 million
Exact value

Exact value: -2632432 USD

2015-01-01 – 2015-12-31: -2632432 USD Inspect Net Income Open source
Share or cite

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

−USD 609,831
Exact value

Exact value: -609831 USD

2015-01-01 – 2015-12-31: -609831 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.

2016 2016-01-01 – 2016-12-31
−USD 6.76 million
Exact value

Exact value: -6761470 USD

2016-01-01 – 2016-12-31: -6761470 USD Inspect Net Income Open source
Share or cite

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

−USD 616,270
Exact value

Exact value: -616270 USD

2016-01-01 – 2016-12-31: -616270 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.

2017 2017-01-01 – 2017-12-31
USD 2.85 million
Exact value

Exact value: 2852511 USD

2017-01-01 – 2017-12-31: 2852511 USD Inspect Net Income Open source
Share or cite

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

−USD 731,679
Exact value

Exact value: -731679 USD

2017-01-01 – 2017-12-31: -731679 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.

2018 2018-01-01 – 2018-12-31
−USD 366,506
Exact value

Exact value: -366506 USD

2018-01-01 – 2018-12-31: -366506 USD Inspect Net Income Open source
Share or cite

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

−USD 78,600
Exact value

Exact value: -78600 USD

2018-01-01 – 2018-12-31: -78600 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 1.6 million
Exact value

Exact value: 1602971 USD

2018-01-01 – 2018-12-31: 1602971 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.68 million
Calculation and evidence

-78600 − 1602971 USD

Exact free cash flow: -1681571 USD

Share or cite

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

2019 2019-01-01 – 2019-12-31
−USD 4.61 million
Exact value

Exact value: -4609033 USD

2019-01-01 – 2019-12-31: -4609033 USD Inspect Net Income Open source
Share or cite

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

−USD 1.31 million
Exact value

Exact value: -1307990 USD

2019-01-01 – 2019-12-31: -1307990 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 293,765
Exact value

Exact value: 293765 USD

2019-01-01 – 2019-12-31: 293765 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.6 million
Calculation and evidence

-1307990 − 293765 USD

Exact free cash flow: -1601755 USD

Share or cite

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

2020 2020-01-01 – 2020-12-31
−USD 4.06 million
Exact value

Exact value: -4056996 USD

2020-01-01 – 2020-12-31: -4056996 USD Inspect Net Income Open source
Share or cite

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

−USD 1.63 million
Exact value

Exact value: -1625908 USD

2020-01-01 – 2020-12-31: -1625908 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 30,926
Exact value

Exact value: 30926 USD

2020-01-01 – 2020-12-31: 30926 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.66 million
Calculation and evidence

-1625908 − 30926 USD

Exact free cash flow: -1656834 USD

Share or cite

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

2021 2021-01-01 – 2021-12-31
−USD 5.5 million
Exact value

Exact value: -5504670 USD

2021-01-01 – 2021-12-31: -5504670 USD Inspect Net Income Open source
Share or cite

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

−USD 1.2 million
Exact value

Exact value: -1203388 USD

2021-01-01 – 2021-12-31: -1203388 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 62,319
Exact value

Exact value: 62319 USD

2021-01-01 – 2021-12-31: 62319 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.27 million
Calculation and evidence

-1203388 − 62319 USD

Exact free cash flow: -1265707 USD

Share or cite

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

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.

102 filings · 3,225 latest values · 3,225 originally reported values

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

Identifiers: 0001205181, 1205181, GPFT, IGNG, IMGGQ, edgar:1205181

Also known as GRAPEFRUIT USA, INC., GRAPEFRUIT USA, INC., Grapefruit USA, Inc, IMAGING3 INC