MAGNEGAS CORP

EDGAR

133 filing records in this dataset, filed from 2006-05-17 to 2019-11-25. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

5.32 million USD

2019 Q3 · USD

Exact inputs and evidence

Operating margin

-150.86%

2019 Q3 · %

Exact inputs and evidence
  • Operating Income: -8024000 USD Source
  • Revenue: 5319000 USD Source

Operating cash flow

-5.44 million USD

2019 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -11691000 USD Source
  • Operating Cash Flow: -6252234 USD Source
Cash and cash equivalents
536 thousand USD Source
Exact value

536000 USD

Long-term debt including current maturities
176 thousand USD Source
Exact value

175590 USD

Shares outstanding
18.2 million shares Source
Exact value

18229459 shares

Reported share-count change

-69.58% · -41.7 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
  • 59917080 shares · 2018-09-30· Source
  • 18229459 shares · 2019-09-30· Source

Trailing twelve months

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

Capital expenditure

827 thousand USD

2016-04-01 – 2017-03-31

Exact inputs and evidence
  • Capital expenditure: 998560 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 661624 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 1252695 USD · 2016-01-01 – 2016-09-30 Source
  • Capital expenditure: 998560 USD · 2016-01-01 – 2016-06-30 Source
  • Capital expenditure: 1445855 USD · 2016-01-01 – 2016-12-31 Source
  • Capital expenditure: 1252695 USD · 2016-01-01 – 2016-09-30 Source
  • Capital expenditure: 42948 USD · 2017-01-01 – 2017-03-31 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: 2019-11-25.

Financial data available through: 2017-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2017-12-31
  • Operating income: 10 of 11 periods available· newest 2017-12-31
  • Net income: 11 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2016-12-31
  • Total assets: 11 of 11 periods available· newest 2017-12-31
  • Total liabilities: 10 of 11 periods available· newest 2017-12-31
  • Current assets: 11 of 11 periods available· newest 2017-12-31
  • Current liabilities: 11 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2011-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 8 of 11 periods available· newest 2017-12-31

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

    -78.2%

    Prior period

    USD 3.55 million

    –

    Current period

    USD 775,000

    –

    Exact inputs and evidence

    775000 − 3552245 = -2777245 USD

    3552245 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    775000 USD · 2017-01-01 – 2017-12-31

    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 6.45 million

    Prior period

    −USD 17.47 million

    –

    Current period

    −USD 11.02 million

    –

    Exact inputs and evidence

    -11024388 − -17469928 = 6445540 USD

    -17469928 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -11024388 USD · 2017-01-01 – 2017-12-31

    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 3.85 million

    Prior period

    −USD 8.64 million

    –

    Current period

    −USD 4.79 million

    –

    Exact inputs and evidence

    -4787876 − -8639816 = 3851940 USD

    -8639816 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -4787876 USD · 2017-01-01 – 2017-12-31

    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.

2017 2017-01-01 – 2017-12-31

  • Revenue USD 775,000 100% of revenue
  • Operating costs Derived USD 12.49 million 1,612% of revenue
  • Operating income −USD 11.72 million −1,512% of revenue
  • Tax, interest and other Derived −USD 694,763 −90% of revenue
  • Net income −USD 11.02 million −1,423% of revenue

Cash

  • Operating cash flow −USD 4.79 million −618% 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
  • 2008 Operating loss: operating costs were 8,059% of revenue.
  • 2009 Operating loss: operating costs were 6,837% of revenue.
  • 2010 98%
  • 2011 Operating loss: operating costs were 869% of revenue.
  • 2012 Operating loss: operating costs were 1,086% of revenue.
  • 2013 Operating loss: operating costs were 739% of revenue.
  • 2014 Operating loss: operating costs were 799% of revenue.
  • 2015 Operating loss: operating costs were 475% of revenue.
  • 2016 Operating loss: operating costs were 441% of revenue.
  • 2017 Operating loss: operating costs were 1,612% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-3112225 985203 Derived -972978 4448 Derived -977426 Unavailable
Source
2009 2009-01-01 – 2009-12-3118564 1269299 Derived -1250735 -466997 Derived -783738 Unavailable
Source
2010 2010-01-01 – 2010-12-312036238 1994690 Derived 41548 17948 Derived 23600 -996448 Derived
Source
2011 2011-01-01 – 2011-12-31381892 3318611 Derived -2936719 343 Derived -2937062 Unavailable
Source
2012 2012-01-01 – 2012-12-31677529 7358291 Derived -6680762 456180 Derived -7136942 -9652319 Derived
Source
2013 2013-01-01 – 2013-12-31988986 7306797 Derived -6317811 913 Derived -6318724 -3639713 Derived
Source
2014 2014-01-01 – 2014-12-311023046 8170347 Derived -7147301 5151 Derived -7152452 -5104516 Derived
Source
2015 2015-01-01 – 2015-12-312430647 11555621 Derived -9124974 746190 Derived -9871164 -6689960 Derived
Source
2016 2016-01-01 – 2016-12-313552245 15682583 Derived -12130338 5339590 Derived -17469928 -10085671 Derived
Source
2017 2017-01-01 – 2017-12-31775000 12494151 Derived -11719151 -694763 Derived -11024388 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 775K 2017
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.3.8M2.9M1.9M959.1K0.0200820132017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue12225
2009Revenue18564
2010Revenue2036238
2011Revenue381892
2012Revenue677529
2013Revenue988986
2014Revenue1023046
2015Revenue2430647
2016Revenue3552245
2017Revenue775000

Revenue growth

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

-78.2% 2017
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.11,745%8,569%5,394%2,218%-957%200820132017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over year51.9%
2010Year over year10,868.7%
2011Year over year-81.2%
2012Year over year77.4%
2013Year over year46%
2014Year over year3.4%
2015Year over year137.6%
2016Year over year46.1%
2017Year over year-78.2%

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 -1,512.1% 2017
Net margin -1,422.5% 2017
Free cash flow margin -283.9% 2016
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.642%-1,677%-3,997%-6,316%-8,635%200820132017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin-7,958.9%
2009Operating margin-6,737.4%
2010Operating margin2%
2011Operating margin-769%
2012Operating margin-986%
2013Operating margin-638.8%
2014Operating margin-698.6%
2015Operating margin-375.4%
2016Operating margin-341.5%
2017Operating margin-1,512.1%
2008Net margin-7,995.3%
2009Net margin-4,221.8%
2010Net margin1.2%
2011Net margin-769.1%
2012Net margin-1,053.4%
2013Net margin-638.9%
2014Net margin-699.1%
2015Net margin-406.1%
2016Net margin-491.8%
2017Net margin-1,422.5%
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow margin-48.9%
2011Free cash flow marginNot reported
2012Free cash flow margin-1,424.6%
2013Free cash flow margin-368%
2014Free cash flow margin-499%
2015Free cash flow margin-275.2%
2016Free cash flow margin-283.9%
2017Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.8M 2017
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.691.2K-1.8M-4.3M-6.8M-9.3M200820132017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow-229800
2009Operating cash flow-218931
2010Operating cash flow-959493
2011Operating cash flow-3127074
2012Operating cash flow-4616569
2013Operating cash flow-3624309
2014Operating cash flow-4638932
2015Operating cash flow-5532847
2016Operating cash flow-8639816
2017Operating cash flow-4787876

Free cash flow

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

USD -10.1M 2016
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.806.9K-2.1M-5.0M-8.0M-10.9M200820132017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free cash flow-996448
2011Free cash flowUnavailable
2012Free cash flow-9652319
2013Free cash flow-3639713
2014Free cash flow-5104516
2015Free cash flow-6689960
2016Free cash flow-10085671
2017Free 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.

32.9% 2017
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.76%57%38%19%0%200820132017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008Liabilities / assets30.9%
2009Liabilities / assets35.6%
2010Liabilities / assets25.1%
2011Liabilities / assets15.6%
2012Liabilities / assets7.5%
2013Liabilities / assets9%
2014Liabilities / assets4.5%
2015Liabilities / assets17.7%
2016Liabilities / assets70.3%
2017Liabilities / assets32.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.85× 2017
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.31.80×23.85×15.90×7.95×0.00×200820132017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilities0.03×
2009Current assets / current liabilities0.04×
2010Current assets / current liabilities2.42×
2011Current assets / current liabilities2.18×
2012Current assets / current liabilities2.75×
2013Current assets / current liabilities2.79×
2014Current assets / current liabilities29.45×
2015Current assets / current liabilities3.23×
2016Current assets / current liabilities0.46×
2017Current assets / current liabilities0.85×

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
2008 2008-01-01 – 2008-12-31
−USD 977,426
Exact value

Exact value: -977426 USD

2008-01-01 – 2008-12-31: -977426 USD Inspect Net Income Open source
Share or cite

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

−USD 229,800
Exact value

Exact value: -229800 USD

2008-01-01 – 2008-12-31: -229800 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 783,738
Exact value

Exact value: -783738 USD

2009-01-01 – 2009-12-31: -783738 USD Inspect Net Income Open source
Share or cite

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

−USD 218,931
Exact value

Exact value: -218931 USD

2009-01-01 – 2009-12-31: -218931 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 2010-01-01 – 2010-12-31
USD 23,600
Exact value

Exact value: 23600 USD

2010-01-01 – 2010-12-31: 23600 USD Inspect Net Income Open source
Share or cite

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

−USD 959,493
Exact value

Exact value: -959493 USD

2010-01-01 – 2010-12-31: -959493 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 36,955
Exact value

Exact value: 36955 USD

2010-01-01 – 2010-12-31: 36955 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 996,448
Calculation and evidence

-959493 − 36955 USD

Exact free cash flow: -996448 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 2.94 million
Exact value

Exact value: -2937062 USD

2011-01-01 – 2011-12-31: -2937062 USD Inspect Net Income Open source
Share or cite

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

−USD 3.13 million
Exact value

Exact value: -3127074 USD

2011-01-01 – 2011-12-31: -3127074 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2012 2012-01-01 – 2012-12-31
−USD 7.14 million
Exact value

Exact value: -7136942 USD

2012-01-01 – 2012-12-31: -7136942 USD Inspect Net Income Open source
Share or cite

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

−USD 4.62 million
Exact value

Exact value: -4616569 USD

2012-01-01 – 2012-12-31: -4616569 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 5.04 million
Exact value

Exact value: 5035750 USD

2012-01-01 – 2012-12-31: 5035750 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.65 million
Calculation and evidence

-4616569 − 5035750 USD

Exact free cash flow: -9652319 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 6.32 million
Exact value

Exact value: -6318724 USD

2013-01-01 – 2013-12-31: -6318724 USD Inspect Net Income Open source
Share or cite

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

−USD 3.62 million
Exact value

Exact value: -3624309 USD

2013-01-01 – 2013-12-31: -3624309 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 15,404
Exact value

Exact value: 15404 USD

2013-01-01 – 2013-12-31: 15404 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.64 million
Calculation and evidence

-3624309 − 15404 USD

Exact free cash flow: -3639713 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
−USD 7.15 million
Exact value

Exact value: -7152452 USD

2014-01-01 – 2014-12-31: -7152452 USD Inspect Net Income Open source
Share or cite

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

−USD 4.64 million
Exact value

Exact value: -4638932 USD

2014-01-01 – 2014-12-31: -4638932 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 465,584
Exact value

Exact value: 465584 USD

2014-01-01 – 2014-12-31: 465584 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.1 million
Calculation and evidence

-4638932 − 465584 USD

Exact free cash flow: -5104516 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
−USD 9.87 million
Exact value

Exact value: -9871164 USD

2015-01-01 – 2015-12-31: -9871164 USD Inspect Net Income Open source
Share or cite

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

−USD 5.53 million
Exact value

Exact value: -5532847 USD

2015-01-01 – 2015-12-31: -5532847 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 1.16 million
Exact value

Exact value: 1157113 USD

2015-01-01 – 2015-12-31: 1157113 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.69 million
Calculation and evidence

-5532847 − 1157113 USD

Exact free cash flow: -6689960 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
−USD 17.47 million
Exact value

Exact value: -17469928 USD

2016-01-01 – 2016-12-31: -17469928 USD Inspect Net Income Open source
Share or cite

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

−USD 8.64 million
Exact value

Exact value: -8639816 USD

2016-01-01 – 2016-12-31: -8639816 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 1.45 million
Exact value

Exact value: 1445855 USD

2016-01-01 – 2016-12-31: 1445855 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.09 million
Calculation and evidence

-8639816 − 1445855 USD

Exact free cash flow: -10085671 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
−USD 11.02 million
Exact value

Exact value: -11024388 USD

2017-01-01 – 2017-12-31: -11024388 USD Inspect Net Income Open source
Share or cite

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

−USD 4.79 million
Exact value

Exact value: -4787876 USD

2017-01-01 – 2017-12-31: -4787876 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.

133 filings · 2,483 latest values · 2,483 originally reported values

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

Identifiers: 0001353487, 1353487, MNGA, TRNX, edgar:1353487

Also known as 4307 Inc, BBHC, INC., MAGNEGAS APPLIED TECHNOLOGY SOLUTIONS, INC., MAGNEGAS CORP, Magnegas Corp, TARONIS TECHNOLOGIES, INC.