HS3 TECHNOLOGIES INC.

EDGAR

37 filing records in this dataset, filed from 2004-11-16 to 2012-02-10. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

315 thousand USD

2012 Q2 · USD

Exact inputs and evidence

Operating margin

-8.47%

2012 Q2 · %

Exact inputs and evidence
  • Operating Income: -26706 USD Source
  • Revenue: 315145 USD Source

Operating cash flow

60.1 thousand USD

2012 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 128850 USD Source
  • Operating Cash Flow: 68752 USD Source

Free cash flow

60.1 thousand USD

2012 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 128850 USD Source
  • Operating Cash Flow: 68752 USD Source
  • Capital Expenditure: 3470 USD Source
  • Capital Expenditure: 3469 USD Source
Cash and cash equivalents
32.5 thousand USD Source
Exact value

32451 USD

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

82623836 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

2.17 million USD

2011-01-01 – 2011-12-31

Exact inputs and evidence
  • Revenue: 567786 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 1310401 USD · 2010-07-01 – 2011-06-30 Source
  • Revenue: 622731 USD · 2010-07-01 – 2011-03-31 Source
  • Revenue: 602213 USD · 2011-07-01 – 2011-09-30 Source
  • Revenue: 315145 USD · 2011-10-01 – 2011-12-31 Source

Net income

181 thousand USD

2011-01-01 – 2011-12-31

Exact inputs and evidence
  • Net income: 79295 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: 29902 USD · 2010-07-01 – 2011-06-30 Source
  • Net income: -66156 USD · 2010-07-01 – 2011-03-31 Source
  • Net income: 56852 USD · 2011-07-01 – 2011-09-30 Source
  • Net income: -50780 USD · 2011-10-01 – 2011-12-31 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: 2012-02-10.

Financial data available through: 2011-06-30.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2011-06-30
  • Operating income: 6 of 11 periods available· newest 2011-06-30
  • Net income: 8 of 11 periods available· newest 2011-06-30
  • Operating cash flow: 8 of 11 periods available· newest 2011-06-30
  • capital expenditure: No compatible figures in this window
  • Total assets: 4 of 11 periods available· newest 2011-06-30
  • Total liabilities: 5 of 11 periods available· newest 2011-06-30
  • Current assets: 6 of 11 periods available· newest 2011-06-30
  • Current liabilities: 6 of 11 periods available· newest 2011-06-30
  • Cash and cash equivalents: 6 of 11 periods available· newest 2011-06-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 1 of 11 periods available· newest 2011-06-30

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

    +1,056.9%

    Prior period

    USD 113,270

    –

    Current period

    USD 1.31 million

    –

    Exact inputs and evidence

    1310401 − 113270 = 1197131 USD

    113270 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    1310401 USD · 2010-07-01 – 2011-06-30

    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 709,690

    Prior period

    −USD 679,788

    –

    Current period

    USD 29,902

    –

    Exact inputs and evidence

    29902 − -679788 = 709690 USD

    -679788 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    29902 USD · 2010-07-01 – 2011-06-30

    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 271,640

    Prior period

    −USD 438,893

    –

    Current period

    −USD 710,533

    –

    Exact inputs and evidence

    -710533 − -438893 = -271640 USD

    -438893 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    -710533 USD · 2010-07-01 – 2011-06-30

    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.

2011 2010-07-01 – 2011-06-30

  • Revenue USD 1.31 million 100% of revenue
  • Cost of revenue USD 742,412 57% of revenue
  • Operating expenses USD 589,914 45% of revenue
  • Operating income −USD 21,925 −1.7% of revenue
  • Tax, interest and other Derived −USD 51,827 −4% of revenue
  • Net income USD 29,902 2.3% of revenue

Cash

  • Operating cash flow −USD 710,533 −54% 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
  • 2006 Operating loss: operating costs were 1,146% of revenue.
  • 2007 Operating loss: operating costs were 1,534% of revenue.
  • 2008 Operating loss: operating costs were 221% of revenue.
  • 2009 Operating loss: operating costs were 614% of revenue.
  • 2010 Operating loss: operating costs were 579% of revenue.
  • 2011 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2005-07-01 – 2006-06-3042409 485925 Derived -443516 1254 Derived -444770 Unavailable
Source
2007 2006-07-01 – 2007-06-30203106 3115813 Derived -2912707 11620 Derived -2924327 Unavailable
Source
2008 2007-07-01 – 2008-06-301245527 2753493 Derived -1507966 48482 Derived -1556448 Unavailable
Source
2009 2008-07-01 – 2009-06-30201794 1238085 Derived -1036291 140128 Derived -1176419 Unavailable
Source
2010 2009-07-01 – 2010-06-30113270 655963 Derived -542693 137095 Derived -679788 Unavailable
Source
2011 2010-07-01 – 2011-06-301310401 1332326 Derived -21925 -51827 Derived 29902 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 1.3M 2011
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.1.4M1.1M707.6K353.8K0.0200620092011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue42409
2007Revenue203106
2008Revenue1245527
2009Revenue201794
2010Revenue113270
2011Revenue1310401

Revenue growth

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

1,056.9% 2011
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.1,148%817%487%156%-175%200620092011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over year378.9%
2008Year over year513.2%
2009Year over year-83.8%
2010Year over year-43.9%
2011Year over year1,056.9%

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 -1.7% 2011
Net margin 2.3% 2011
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.118%-301%-719%-1,137%-1,555%200620092011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006Operating margin-1,045.8%
2007Operating margin-1,434.1%
2008Operating margin-121.1%
2009Operating margin-513.5%
2010Operating margin-479.1%
2011Operating margin-1.7%
2006Net margin-1,048.8%
2007Net margin-1,439.8%
2008Net margin-125%
2009Net margin-583%
2010Net margin-600.1%
2011Net margin2.3%
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -710.5K 2011
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.72.7K-190.7K-454.1K-717.6K-981.0K200620092011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flow-494098
2007Operating cash flow-891310
2008Operating cash flow-767802
2009Operating cash flow-908298
2010Operating cash flow-438893
2011Operating cash flow-710533

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flowUnavailable
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free cash flowUnavailable
2011Free 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.

223.2% 2011
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.241%181%121%60%0%2006-06-3020092011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2006-06-30Liabilities / assetsNot reported
2007Liabilities / assets89.5%
2008Liabilities / assets202.6%
2009Liabilities / assetsNot reported
2010Liabilities / assetsNot reported
2011Liabilities / assets223.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.42× 2011
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.0.82×0.61×0.41×0.20×0.00×200620092011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006Current assets / current liabilities0.21×
2007Current assets / current liabilities0.76×
2008Current assets / current liabilities0.53×
2009Current assets / current liabilities0.14×
2010Current assets / current liabilities0.13×
2011Current assets / current liabilities0.42×

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
2004 2003-04-01 – 2004-03-31
−USD 8,334
Exact value

Exact value: -8334 USD

2003-04-01 – 2004-03-31: -8334 USD Inspect Net Income Open source
Share or cite

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

−USD 4,038
Exact value

Exact value: -4038 USD

2003-04-01 – 2004-03-31: -4038 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.

2005 2004-04-01 – 2005-03-31
−USD 32,847
Exact value

Exact value: -32847 USD

2004-04-01 – 2005-03-31: -32847 USD Inspect Net Income Open source
Share or cite

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

−USD 23,812
Exact value

Exact value: -23812 USD

2004-04-01 – 2005-03-31: -23812 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.

2006 2005-07-01 – 2006-06-30
−USD 444,770
Exact value

Exact value: -444770 USD

2005-07-01 – 2006-06-30: -444770 USD Inspect Net Income Open source
Share or cite

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

−USD 494,098
Exact value

Exact value: -494098 USD

2005-07-01 – 2006-06-30: -494098 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.

2007 2006-07-01 – 2007-06-30
−USD 2.92 million
Exact value

Exact value: -2924327 USD

2006-07-01 – 2007-06-30: -2924327 USD Inspect Net Income Open source
Share or cite

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

−USD 891,310
Exact value

Exact value: -891310 USD

2006-07-01 – 2007-06-30: -891310 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.

2008 2007-07-01 – 2008-06-30
−USD 1.56 million
Exact value

Exact value: -1556448 USD

2007-07-01 – 2008-06-30: -1556448 USD Inspect Net Income Open source
Share or cite

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

−USD 767,802
Exact value

Exact value: -767802 USD

2007-07-01 – 2008-06-30: -767802 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 2008-07-01 – 2009-06-30
−USD 1.18 million
Exact value

Exact value: -1176419 USD

2008-07-01 – 2009-06-30: -1176419 USD Inspect Net Income Open source
Share or cite

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

−USD 908,298
Exact value

Exact value: -908298 USD

2008-07-01 – 2009-06-30: -908298 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.

2010 2009-07-01 – 2010-06-30
−USD 679,788
Exact value

Exact value: -679788 USD

2009-07-01 – 2010-06-30: -679788 USD Inspect Net Income Open source
Share or cite

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

−USD 438,893
Exact value

Exact value: -438893 USD

2009-07-01 – 2010-06-30: -438893 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 2010-07-01 – 2011-06-30
USD 29,902
Exact value

Exact value: 29902 USD

2010-07-01 – 2011-06-30: 29902 USD Inspect Net Income Open source
Share or cite

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

−USD 710,533
Exact value

Exact value: -710533 USD

2010-07-01 – 2011-06-30: -710533 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.

37 filings · 221 latest values · 221 originally reported values

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

Identifiers: 0001297203, 1297203, edgar:1297203, hsth

Also known as HS3 TECHNOLOGIES INC., Zeno Inc.