SPINDLE, INC.

EDGAR

71 filing records in this dataset, filed from 2007-11-06 to 2018-11-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

2.25 thousand USD

2018 Q3 · USD

Exact inputs and evidence

Operating margin

-12,319.4%

2018 Q3 · %

Exact inputs and evidence
  • Operating Income: -277433 USD Source
  • Revenue: 2252 USD Source

Operating cash flow

-108 thousand USD

2018 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -704097 USD Source
  • Operating Cash Flow: -596071 USD Source
Cash and cash equivalents
2.76 thousand USD Source
Exact value

2762 USD

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

90596207 shares

Reported share-count change

9.45% · 7.82 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
  • 82772651 shares · 2017-09-30· Source
  • 90596207 shares · 2018-09-30· 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

-23.9 thousand USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Revenue: 88247 USD · 2017-01-01 – 2017-12-31 Source
  • Revenue: 119733 USD · 2017-01-01 – 2017-09-30 Source
  • Revenue: 3043 USD · 2018-01-01 – 2018-03-31 Source
  • Revenue: 2267 USD · 2018-04-01 – 2018-06-30 Source
  • Revenue: 2252 USD · 2018-07-01 – 2018-09-30 Source

Net income

-3.75 million USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Net income: -3139042 USD · 2017-01-01 – 2017-12-31 Source
  • Net income: -1794144 USD · 2017-01-01 – 2017-09-30 Source
  • Net income: -715678 USD · 2018-01-01 – 2018-03-31 Source
  • Net income: -629294 USD · 2018-04-01 – 2018-06-30 Source
  • Net income: -1056766 USD · 2018-07-01 – 2018-09-30 Source

Operating cash flow

-955 thousand USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Operating cash flow: -1064871 USD · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: -814361 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -224872 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -596071 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -224872 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -704097 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: -596071 USD · 2018-01-01 – 2018-06-30 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: 2018-11-19.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2017-12-31
  • Operating income: 6 of 11 periods available· newest 2017-12-31
  • Net income: 10 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2016-12-31
  • Total assets: 10 of 11 periods available· newest 2017-12-31
  • Total liabilities: 10 of 11 periods available· newest 2017-12-31
  • Current assets: 10 of 11 periods available· newest 2017-12-31
  • Current liabilities: 10 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2017-12-31
  • 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

    -85%

    Prior period

    USD 589,000

    –

    Current period

    USD 88,247

    –

    Exact inputs and evidence

    88247 − 589000 = -500753 USD

    589000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    88247 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 5.94 million

    Prior period

    −USD 9.08 million

    –

    Current period

    −USD 3.14 million

    –

    Exact inputs and evidence

    -3139042 − -9081857 = 5942815 USD

    -9081857 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -3139042 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 56,129

    Prior period

    −USD 1.12 million

    –

    Current period

    −USD 1.06 million

    –

    Exact inputs and evidence

    -1064871 − -1121000 = 56129 USD

    -1121000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -1064871 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 88,247 100% of revenue
  • Cost of revenue USD 46,017 52% of revenue
  • Operating expenses USD 2.52 million 2,860% of revenue
  • Operating income −USD 2.48 million −2,813% of revenue
  • Tax, interest and other Derived USD 656,977 744% of revenue
  • Net income −USD 3.14 million −3,557% of revenue

Cash

  • Operating cash flow −USD 1.06 million −1,207% 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
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
  • 2011 Not shown: operating income or net income is not reported.
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 Operating loss: operating costs were 2,868% of revenue.
  • 2013 Operating loss: operating costs were 376% of revenue.
  • 2014 Operating loss: operating costs were 1,041% of revenue.
  • 2015 Operating loss: operating costs were 885% of revenue.
  • 2016 Operating loss: operating costs were 1,618% of revenue.
  • 2017 Operating loss: operating costs were 2,913% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-310 UnavailableUnavailableUnavailable-12740 Unavailable
Source
2010 2010-01-01 – 2010-12-310 UnavailableUnavailableUnavailable-13636 Unavailable
Source
2011 2011-01-01 – 2011-12-3131421 UnavailableUnavailableUnavailable-446095 Unavailable
Source
2011 2011-01-14 – 2011-12-3129942 UnavailableUnavailableUnavailable-296252 Unavailable
Source
2012 2012-01-01 – 2012-12-3183412 2392314 Derived -2308902 11459 Derived -2320361 -1398947 Derived
Source
2013 2013-01-01 – 2013-12-311313621 4943989 Derived -3630368 83414 Derived -3713782 -1829229 Derived
Source
2014 2014-01-01 – 2014-12-31868462 9038490 Derived -8170028 751994 Derived -8922022 Unavailable
Source
2015 2015-01-01 – 2015-12-31521037 4611329 Derived -4090292 -230594 Derived -3859698 Unavailable
Source
2016 2016-01-01 – 2016-12-31589000 9529447 Derived -8940447 141410 Derived -9081857 -1124613 Derived
Source
2017 2017-01-01 – 2017-12-3188247 2570312 Derived -2482065 656977 Derived -3139042 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 88.2K 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.1.4M1.1M709.4K354.7K0.0200820132017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue510
2009Revenue0
2010Revenue0
2012Revenue83412
2013Revenue1313621
2014Revenue868462
2015Revenue521037
2016Revenue589000
2017Revenue88247

Revenue growth

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

-85% 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.1,601%1,144%687%231%-226%200820132017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over year-100%
2010Year over yearNo prior comparable period
2012Year over yearNo prior comparable period
2013Year over year1,474.9%
2014Year over year-33.9%
2015Year over year-40%
2016Year over year13%
2017Year over year-85%

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 -2,812.6% 2017
Net margin -3,557.1% 2017
Free cash flow margin -190.9% 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.598%-1,569%-3,735%-5,901%-8,067%2008-12-3120132017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008-12-31Operating marginNot reported
2009-12-31Operating marginNot reported
2010-12-31Operating marginNot reported
2012Operating margin-2,768.1%
2013Operating margin-276.4%
2014Operating margin-940.7%
2015Operating margin-785%
2016Operating margin-1,517.9%
2017Operating margin-2,812.6%
2008Net margin-7,469.2%
2009Net marginNot reported
2010Net marginNot reported
2012Net margin-2,781.8%
2013Net margin-282.7%
2014Net margin-1,027.3%
2015Net margin-740.8%
2016Net margin-1,541.9%
2017Net margin-3,557.1%
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2012Free cash flow margin-1,677.2%
2013Free cash flow margin-139.3%
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow margin-190.9%
2017Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.1M 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.145.2K-381.2K-907.7K-1.4M-2.0M200820132017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flowNot reportedNo source recorded
2009Operating cash flow-10339
2010Operating cash flow-11320
2012Operating cash flow-1010025
2013Operating cash flow-1815443
2014Operating cash flow-1691787
2015Operating cash flow-360530
2016Operating cash flow-1121000
2017Operating cash flow-1064871

Free cash flow

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

USD -1.1M 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.146.3K-384.1K-914.6K-1.4M-2.0M200820132017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flowUnavailableNo source recorded
2009Free cash flowUnavailable
2010Free cash flowUnavailable
2012Free cash flow-1398947
2013Free cash flow-1829229
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flow-1124613
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.

4,597.5% 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.4,965%3,724%2,483%1,241%0%200820132017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008Liabilities / assets1.4%
2009Liabilities / assets17.4%
2010Liabilities / assets94%
2012Liabilities / assets43.2%
2013Liabilities / assets13.8%
2014Liabilities / assets20.8%
2015Liabilities / assets7.5%
2016Liabilities / assets253.3%
2017Liabilities / assets4,597.5%

Current assets to current liabilities

Current assets divided by current liabilities.

0.02× 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.68.85×51.64×34.43×17.21×0.00×200820132017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilities63.75×
2009Current assets / current liabilities4.7×
2010Current assets / current liabilities0.72×
2012Current assets / current liabilities1.01×
2013Current assets / current liabilities1.39×
2014Current assets / current liabilities0.28×
2015Current assets / current liabilities3.37×
2016Current assets / current liabilities0.25×
2017Current assets / current liabilities0.02×

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
2009 2009-01-01 – 2009-12-31
−USD 12,740
Exact value

Exact value: -12740 USD

2009-01-01 – 2009-12-31: -12740 USD Inspect Net Income Open source
Share or cite

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

−USD 10,339
Exact value

Exact value: -10339 USD

2009-01-01 – 2009-12-31: -10339 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 13,636
Exact value

Exact value: -13636 USD

2010-01-01 – 2010-12-31: -13636 USD Inspect Net Income Open source
Share or cite

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

−USD 11,320
Exact value

Exact value: -11320 USD

2010-01-01 – 2010-12-31: -11320 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 446,095
Exact value

Exact value: -446095 USD

2011-01-01 – 2011-12-31: -446095 USD Inspect Net Income Open source
Share or cite

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

USD 6,065
Exact value

Exact value: 6065 USD

2011-01-01 – 2011-12-31: 6065 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 2011-01-14 – 2011-12-31
−USD 296,252
Exact value

Exact value: -296252 USD

2011-01-14 – 2011-12-31: -296252 USD Inspect Net Income Open source
Share or cite

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

−USD 227,204
Exact value

Exact value: -227204 USD

2011-01-14 – 2011-12-31: -227204 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 2.32 million
Exact value

Exact value: -2320361 USD

2012-01-01 – 2012-12-31: -2320361 USD Inspect Net Income Open source
Share or cite

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

−USD 1.01 million
Exact value

Exact value: -1010025 USD

2012-01-01 – 2012-12-31: -1010025 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 388,922
Exact value

Exact value: 388922 USD

2012-01-01 – 2012-12-31: 388922 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.4 million
Calculation and evidence

-1010025 − 388922 USD

Exact free cash flow: -1398947 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 3.71 million
Exact value

Exact value: -3713782 USD

2013-01-01 – 2013-12-31: -3713782 USD Inspect Net Income Open source
Share or cite

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

−USD 1.82 million
Exact value

Exact value: -1815443 USD

2013-01-01 – 2013-12-31: -1815443 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 13,786
Exact value

Exact value: 13786 USD

2013-01-01 – 2013-12-31: 13786 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.83 million
Calculation and evidence

-1815443 − 13786 USD

Exact free cash flow: -1829229 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 8.92 million
Exact value

Exact value: -8922022 USD

2014-01-01 – 2014-12-31: -8922022 USD Inspect Net Income Open source
Share or cite

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

−USD 1.69 million
Exact value

Exact value: -1691787 USD

2014-01-01 – 2014-12-31: -1691787 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 3.86 million
Exact value

Exact value: -3859698 USD

2015-01-01 – 2015-12-31: -3859698 USD Inspect Net Income Open source
Share or cite

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

−USD 360,530
Exact value

Exact value: -360530 USD

2015-01-01 – 2015-12-31: -360530 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 9.08 million
Exact value

Exact value: -9081857 USD

2016-01-01 – 2016-12-31: -9081857 USD Inspect Net Income Open source
Share or cite

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

−USD 1.12 million
Exact value

Exact value: -1121000 USD

2016-01-01 – 2016-12-31: -1121000 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 3,613
Exact value

Exact value: 3613 USD

2016-01-01 – 2016-12-31: 3613 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.12 million
Calculation and evidence

-1121000 − 3613 USD

Exact free cash flow: -1124613 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 3.14 million
Exact value

Exact value: -3139042 USD

2017-01-01 – 2017-12-31: -3139042 USD Inspect Net Income Open source
Share or cite

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

−USD 1.06 million
Exact value

Exact value: -1064871 USD

2017-01-01 – 2017-12-31: -1064871 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.

71 filings · 2,122 latest values · 2,122 originally reported values

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

Identifiers: 0001403802, 1403802, edgar:1403802, spdl

Also known as Coyote Hills Golf, Inc., SPINDLE, INC.