IDO Security Inc.

EDGAR

43 filing records in this dataset, filed from 2005-05-16 to 2014-11-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2013 Q4 · USD

Exact inputs and evidence

Operating cash flow

-9.85 thousand USD

2013 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -454619 USD Source
  • Operating Cash Flow: -444765 USD Source
Cash and cash equivalents
466 USD Source
Exact value

466 USD

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

399658514 shares

Reported share-count change

1,899.65% · 380 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
  • 19986471 shares · 2013-09-30· Source
  • 399658514 shares · 2014-09-30· 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

15 thousand USD

2013-01-01 – 2013-12-31

Exact inputs and evidence
  • Revenue: 15043 USD · 2013-01-01 – 2013-03-31 Source
  • Revenue: 15043 USD · 2013-01-01 – 2013-06-30 Source
  • Revenue: 15043 USD · 2013-01-01 – 2013-03-31 Source
  • Revenue: 15043 USD · 2013-01-01 – 2013-09-30 Source
  • Revenue: 15043 USD · 2013-01-01 – 2013-06-30 Source
  • Revenue: 15043 USD · 2013-01-01 – 2013-12-31 Source
  • Revenue: 15043 USD · 2013-01-01 – 2013-09-30 Source

Net income

-3.73 million USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Net income: -5659549 USD · 2013-01-01 – 2013-12-31 Source
  • Net income: -4620552 USD · 2013-01-01 – 2013-09-30 Source
  • Net income: -851998 USD · 2014-01-01 – 2014-03-31 Source
  • Net income: -904302 USD · 2014-04-01 – 2014-06-30 Source
  • Net income: -936340 USD · 2014-07-01 – 2014-09-30 Source

Operating cash flow

-133 thousand USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Operating cash flow: -454619 USD · 2013-01-01 – 2013-12-31 Source
  • Operating cash flow: -444765 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -30077 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -94928 USD · 2014-01-01 – 2014-06-30 Source
  • Operating cash flow: -30077 USD · 2014-01-01 – 2014-03-31 Source
  • Operating cash flow: -123433 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: -94928 USD · 2014-01-01 – 2014-06-30 Source

Capital expenditure

7.36 thousand USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Capital expenditure: 1792 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 2635 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 1792 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 7263 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 2635 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 7359 USD · 2012-01-01 – 2012-12-31 Source
  • Capital expenditure: 7263 USD · 2012-01-01 – 2012-09-30 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: 2014-11-19.

Financial data available through: 2013-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2013-12-31
  • Operating income: 7 of 11 periods available· newest 2013-12-31
  • Net income: 10 of 11 periods available· newest 2013-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2012-12-31
  • Total assets: 7 of 11 periods available· newest 2013-12-31
  • Total liabilities: 7 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: 7 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.

  • Revenue

    -95.3%

    Prior period

    USD 318,643

    –

    Current period

    USD 15,043

    –

    Exact inputs and evidence

    15043 − 318643 = -303600 USD

    318643 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    15043 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.

  • Net income

    −USD 451,553

    Prior period

    −USD 5.21 million

    –

    Current period

    −USD 5.66 million

    –

    Exact inputs and evidence

    -5659549 − -5207996 = -451553 USD

    -5207996 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -5659549 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 843,649

    Prior period

    −USD 1.3 million

    –

    Current period

    −USD 454,619

    –

    Exact inputs and evidence

    -454619 − -1298268 = 843649 USD

    -1298268 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    -454619 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: 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.

2013 2013-01-01 – 2013-12-31

  • Revenue USD 15,043 100% of revenue
  • Cost of revenue USD 659,216 4,382% of revenue
  • Operating expenses USD 1.58 million 10,502% of revenue
  • Operating income −USD 2.22 million −14,784% of revenue
  • Tax, interest and other Derived USD 3.44 million 22,838% of revenue
  • Net income −USD 5.66 million −37,622% of revenue

Cash

  • Operating cash flow −USD 454,619 −3,022% 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
  • 2007 Operating loss: operating costs were 13,763% of revenue.
  • 2008 Operating loss: operating costs were 1,048% of revenue.
  • 2009 Operating loss: operating costs were 2,295% of revenue.
  • 2010 Operating loss: operating costs were 3,871% of revenue.
  • 2011 Operating loss: operating costs were 769% of revenue.
  • 2012 Operating loss: operating costs were 1,220% of revenue.
  • 2013 Operating loss: operating costs were 14,884% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-3149095 6757155 Derived -6708060 8066692 Derived -14774752 -1355663 Derived
Source
2008 2008-01-01 – 2008-12-31326780 3425071 Derived -3098291 5085669 Derived -8183960 -1787580 Derived
Source
2009 2009-01-01 – 2009-12-3182721 1898182 Derived -1815461 4587955 Derived -6403416 -1392199 Derived
Source
2010 2010-01-01 – 2010-12-3161399 2376698 Derived -2315299 5463742 Derived -7779041 -1674733 Derived
Source
2011 2011-01-01 – 2011-12-31202787 1559220 Derived -1356433 6006624 Derived -7363057 -1194355 Derived
Source
2012 2012-01-01 – 2012-12-31318643 3886539 Derived -3567896 1640100 Derived -5207996 -1305627 Derived
Source
2013 2013-01-01 – 2013-12-3115043 2239004 Derived -2223961 3435588 Derived -5659549 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 15K 2013
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.352.9K264.7K176.5K88.2K0.0200720102013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue49095
2008Revenue326780
2009Revenue82721
2010Revenue61399
2011Revenue202787
2012Revenue318643
2013Revenue15043

Revenue growth

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

-95.3% 2013
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.618%427%235%44%-148%200720102013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over year565.6%
2009Year over year-74.7%
2010Year over year-25.8%
2011Year over year230.3%
2012Year over year57.1%
2013Year over year-95.3%

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 -14,784% 2013
Net margin -37,622.5% 2013
Free cash flow margin -409.7% 2012
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.3,010%-7,901%-18,811%-29,722%-40,632%200720102013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating margin-13,663.4%
2008Operating margin-948.1%
2009Operating margin-2,194.7%
2010Operating margin-3,770.9%
2011Operating margin-668.9%
2012Operating margin-1,119.7%
2013Operating margin-14,784%
2007Net margin-30,094.2%
2008Net margin-2,504.4%
2009Net margin-7,741%
2010Net margin-12,669.7%
2011Net margin-3,630.9%
2012Net margin-1,634.4%
2013Net margin-37,622.5%
2007Free cash flow margin-2,761.3%
2008Free cash flow margin-547%
2009Free cash flow margin-1,683%
2010Free cash flow margin-2,727.6%
2011Free cash flow margin-589%
2012Free cash flow margin-409.7%
2013Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -454.6K 2013
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.140.8K-369.6K-880.1K-1.4M-1.9M200720102013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow-1314285
2008Operating cash flow-1760225
2009Operating cash flow-1353360
2010Operating cash flow-1660464
2011Operating cash flow-1188289
2012Operating cash flow-1298268
2013Operating cash flow-454619

Free cash flow

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

USD -1.3M 2012
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.143.0K-375.4K-893.8K-1.4M-1.9M200720102013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flow-1355663
2008Free cash flow-1787580
2009Free cash flow-1392199
2010Free cash flow-1674733
2011Free cash flow-1194355
2012Free cash flow-1305627
2013Free 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.

154,858.4% 2013
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.167,247%125,435%83,624%41,812%0%200720102013
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007Liabilities / assets66.4%
2008Liabilities / assets216.7%
2009Liabilities / assets517.9%
2010Liabilities / assets933.2%
2011Liabilities / assets1,198.7%
2012Liabilities / assets5,986.7%
2013Liabilities / assets154,858.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0× 2013
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.0.67×0.50×0.34×0.17×0.00×200720102013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities0.62×
2008Current assets / current liabilities0.11×
2009Current assets / current liabilities0.03×
2010Current assets / current liabilities0.04×
2011Current assets / current liabilities0.02×
2012Current assets / current liabilities0.02×
2013Current 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
2004 2003-07-01 – 2004-06-30
−USD 6,893
Exact value

Exact value: -6893 USD

2003-07-01 – 2004-06-30: -6893 USD Inspect Net Income Open source
Share or cite

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

−USD 5,093
Exact value

Exact value: -5093 USD

2003-07-01 – 2004-06-30: -5093 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 2004-07-01 – 2005-06-30
−USD 57,251
Exact value

Exact value: -57251 USD

2004-07-01 – 2005-06-30: -57251 USD Inspect Net Income Open source
Share or cite

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

−USD 46,264
Exact value

Exact value: -46264 USD

2004-07-01 – 2005-06-30: -46264 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 58,896
Exact value

Exact value: -58896 USD

2005-07-01 – 2006-06-30: -58896 USD Inspect Net Income Open source
Share or cite

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

−USD 52,217
Exact value

Exact value: -52217 USD

2005-07-01 – 2006-06-30: -52217 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 2007-01-01 – 2007-12-31
−USD 14.77 million
Exact value

Exact value: -14774752 USD

2007-01-01 – 2007-12-31: -14774752 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: -1314285 USD

2007-01-01 – 2007-12-31: -1314285 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 41,378
Exact value

Exact value: 41378 USD

2007-01-01 – 2007-12-31: 41378 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.36 million
Calculation and evidence

-1314285 − 41378 USD

Exact free cash flow: -1355663 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 8.18 million
Exact value

Exact value: -8183960 USD

2008-01-01 – 2008-12-31: -8183960 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: -1760225 USD

2008-01-01 – 2008-12-31: -1760225 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 27,355
Exact value

Exact value: 27355 USD

2008-01-01 – 2008-12-31: 27355 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.79 million
Calculation and evidence

-1760225 − 27355 USD

Exact free cash flow: -1787580 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 6.4 million
Exact value

Exact value: -6403416 USD

2009-01-01 – 2009-12-31: -6403416 USD Inspect Net Income Open source
Share or cite

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

−USD 1.35 million
Exact value

Exact value: -1353360 USD

2009-01-01 – 2009-12-31: -1353360 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 38,839
Exact value

Exact value: 38839 USD

2009-01-01 – 2009-12-31: 38839 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.39 million
Calculation and evidence

-1353360 − 38839 USD

Exact free cash flow: -1392199 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 7.78 million
Exact value

Exact value: -7779041 USD

2010-01-01 – 2010-12-31: -7779041 USD Inspect Net Income Open source
Share or cite

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

−USD 1.66 million
Exact value

Exact value: -1660464 USD

2010-01-01 – 2010-12-31: -1660464 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 14,269
Exact value

Exact value: 14269 USD

2010-01-01 – 2010-12-31: 14269 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.67 million
Calculation and evidence

-1660464 − 14269 USD

Exact free cash flow: -1674733 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 7.36 million
Exact value

Exact value: -7363057 USD

2011-01-01 – 2011-12-31: -7363057 USD Inspect Net Income Open source
Share or cite

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

−USD 1.19 million
Exact value

Exact value: -1188289 USD

2011-01-01 – 2011-12-31: -1188289 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 6,066
Exact value

Exact value: 6066 USD

2011-01-01 – 2011-12-31: 6066 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.19 million
Calculation and evidence

-1188289 − 6066 USD

Exact free cash flow: -1194355 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 5.21 million
Exact value

Exact value: -5207996 USD

2012-01-01 – 2012-12-31: -5207996 USD Inspect Net Income Open source
Share or cite

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

−USD 1.3 million
Exact value

Exact value: -1298268 USD

2012-01-01 – 2012-12-31: -1298268 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 7,359
Exact value

Exact value: 7359 USD

2012-01-01 – 2012-12-31: 7359 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.31 million
Calculation and evidence

-1298268 − 7359 USD

Exact free cash flow: -1305627 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 5.66 million
Exact value

Exact value: -5659549 USD

2013-01-01 – 2013-12-31: -5659549 USD Inspect Net Income Open source
Share or cite

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

−USD 454,619
Exact value

Exact value: -454619 USD

2013-01-01 – 2013-12-31: -454619 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.

43 filings · 840 latest values · 840 originally reported values

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

Identifiers: 0001301367, 1301367, edgar:1301367, idoi

Also known as IDO Security Inc., Medical Exchange Inc.