T3 Motion, Inc.

EDGAR

27 filing records in this dataset, filed from 2008-08-14 to 2013-11-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

726 thousand USD

2013 Q3 · USD

Exact inputs and evidence

Operating margin

-85.55%

2013 Q3 · %

Exact inputs and evidence
  • Operating Income: -621187 USD Source
  • Revenue: 726148 USD Source

Operating cash flow

-475 thousand USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2625558 USD Source
  • Operating Cash Flow: -2150807 USD Source
Cash and cash equivalents
35.2 thousand USD Source
Exact value

35228 USD

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

22100777 shares

Reported share-count change

71.24% · 9.19 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
  • 12906027 shares · 2012-09-30· Source
  • 22100777 shares · 2013-09-30· 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

4.06 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Revenue: 4519757 USD · 2012-01-01 – 2012-12-31 Source
  • Revenue: 3746243 USD · 2012-01-01 – 2012-09-30 Source
  • Revenue: 1489929 USD · 2013-01-01 – 2013-03-31 Source
  • Revenue: 1069656 USD · 2013-04-01 – 2013-06-30 Source
  • Revenue: 726148 USD · 2013-07-01 – 2013-09-30 Source

Net income

-10.2 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Net income: -21528474 USD · 2012-01-01 – 2012-12-31 Source
  • Net income: -4987273 USD · 2012-01-01 – 2012-09-30 Source
  • Net income: -566004 USD · 2013-01-01 – 2013-03-31 Source
  • Net income: 11244026 USD · 2013-04-01 – 2013-06-30 Source
  • Net income: -4295330 USD · 2013-07-01 – 2013-09-30 Source

Operating cash flow

-4.19 million USD

2012-10-01 – 2013-09-30

Exact inputs and evidence
  • Operating cash flow: -4377548 USD · 2012-01-01 – 2012-12-31 Source
  • Operating cash flow: -2813759 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -1614252 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: -2150807 USD · 2013-01-01 – 2013-06-30 Source
  • Operating cash flow: -1614252 USD · 2013-01-01 – 2013-03-31 Source
  • Operating cash flow: -2625558 USD · 2013-01-01 – 2013-09-30 Source
  • Operating cash flow: -2150807 USD · 2013-01-01 – 2013-06-30 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: 2013-11-19.

Financial data available through: 2012-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2012-12-31
  • Operating income: 6 of 11 periods available· newest 2012-12-31
  • Net income: 6 of 11 periods available· newest 2012-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2012-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2012-12-31
  • Total assets: 6 of 11 periods available· newest 2012-12-31
  • Total liabilities: 6 of 11 periods available· newest 2012-12-31
  • Current assets: 6 of 11 periods available· newest 2012-12-31
  • Current liabilities: 6 of 11 periods available· newest 2012-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2012-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 2012-12-31

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

    -14.6%

    Prior period

    USD 5.3 million

    –

    Current period

    USD 4.52 million

    –

    Exact inputs and evidence

    4519757 − 5295521 = -775764 USD

    5295521 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    4519757 USD · 2012-01-01 – 2012-12-31

    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 16.03 million

    Prior period

    −USD 5.5 million

    –

    Current period

    −USD 21.53 million

    –

    Exact inputs and evidence

    -21528474 − -5503018 = -16025456 USD

    -5503018 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -21528474 USD · 2012-01-01 – 2012-12-31

    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 2.6 million

    Prior period

    −USD 6.98 million

    –

    Current period

    −USD 4.38 million

    –

    Exact inputs and evidence

    -4377548 − -6976740 = 2599192 USD

    -6976740 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    -4377548 USD · 2012-01-01 – 2012-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 20,146

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 20146 = -20146 USD

    20146 USD · 2011-01-01 – 2011-12-31

    Inspect prior input Prior source

    0 USD · 2012-01-01 – 2012-12-31

    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.

2012 2012-01-01 – 2012-12-31

  • Revenue USD 4.52 million 100% of revenue
  • Cost of revenue USD 4.04 million 89% of revenue
  • Operating expenses USD 6.77 million 150% of revenue
  • Operating income −USD 6.29 million −139% of revenue
  • Tax, interest and other Derived USD 15.24 million 337% of revenue
  • Net income −USD 21.53 million −476% of revenue

Cash

  • Operating cash flow −USD 4.38 million −97% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 4.38 million −97% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 Operating loss: operating costs were 568% of revenue.
  • 2008 Operating loss: operating costs were 253% of revenue.
  • 2009 Operating loss: operating costs were 289% of revenue.
  • 2010 Operating loss: operating costs were 246% of revenue.
  • 2011 Operating loss: operating costs were 237% of revenue.
  • 2012 Operating loss: operating costs were 239% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-311822269 10351230 Derived -8528961 48271 Derived -8577232 -7411530 Derived
Source
2008 2008-01-01 – 2008-12-317589265 19209987 Derived -11620722 677075 Derived -12297797 -9395527 Derived
Source
2009 2009-01-01 – 2009-12-314644022 13438052 Derived -8794030 -2095137 Derived -6698893 -5392977 Derived
Source
2010 2010-01-01 – 2010-12-314682908 11522011 Derived -6839103 1488784 Derived -8327887 -5247536 Derived
Source
2011 2011-01-01 – 2011-12-315295521 12525789 Derived -7230268 -1727250 Derived -5503018 -6996886 Derived
Source
2012 2012-01-01 – 2012-12-314519757 10812280 Derived -6292523 15235951 Derived -21528474 -4377548 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 4.5M 2012
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.8.2M6.1M4.1M2.0M0.0200720102012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue1822269
2008Revenue7589265
2009Revenue4644022
2010Revenue4682908
2011Revenue5295521
2012Revenue4519757

Revenue growth

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

-14.6% 2012
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.345%242%139%36%-67%200720102012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over year316.5%
2009Year over year-38.8%
2010Year over year0.8%
2011Year over year13.1%
2012Year over year-14.6%

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 -139.2% 2012
Net margin -476.3% 2012
Free cash flow margin -96.9% 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.38%-100%-238%-376%-514%200720102012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating margin-468%
2008Operating margin-153.1%
2009Operating margin-189.4%
2010Operating margin-146%
2011Operating margin-136.5%
2012Operating margin-139.2%
2007Net margin-470.7%
2008Net margin-162%
2009Net margin-144.2%
2010Net margin-177.8%
2011Net margin-103.9%
2012Net margin-476.3%
2007Free cash flow margin-406.7%
2008Free cash flow margin-123.8%
2009Free cash flow margin-116.1%
2010Free cash flow margin-112.1%
2011Free cash flow margin-132.1%
2012Free cash flow margin-96.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.4M 2012
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.702.0K-1.8M-4.4M-6.9M-9.5M200720102012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow-6655226
2008Operating cash flow-8775598
2009Operating cash flow-5356937
2010Operating cash flow-5185067
2011Operating cash flow-6976740
2012Operating cash flow-4377548

Free cash flow

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

USD -4.4M 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.751.6K-2.0M-4.7M-7.4M-10.1M200720102012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flow-7411530
2008Free cash flow-9395527
2009Free cash flow-5392977
2010Free cash flow-5247536
2011Free cash flow-6996886
2012Free cash flow-4377548

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.

533.1% 2012
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.581%436%291%145%0%200720102012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007Liabilities / assets51.6%
2008Liabilities / assets90.9%
2009Liabilities / assets259.2%
2010Liabilities / assets538%
2011Liabilities / assets54.7%
2012Liabilities / assets533.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.18× 2012
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.2.91×2.19×1.46×0.73×0.00×200720102012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities1.67×
2008Current assets / current liabilities0.9×
2009Current assets / current liabilities0.3×
2010Current assets / current liabilities0.12×
2011Current assets / current liabilities2.7×
2012Current assets / current liabilities0.18×

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
2007 2007-01-01 – 2007-12-31
−USD 8.58 million
Exact value

Exact value: -8577232 USD

2007-01-01 – 2007-12-31: -8577232 USD Inspect Net Income Open source
Share or cite

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

−USD 6.66 million
Exact value

Exact value: -6655226 USD

2007-01-01 – 2007-12-31: -6655226 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 756,304
Exact value

Exact value: 756304 USD

2007-01-01 – 2007-12-31: 756304 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.41 million
Calculation and evidence

-6655226 − 756304 USD

Exact free cash flow: -7411530 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 12.3 million
Exact value

Exact value: -12297797 USD

2008-01-01 – 2008-12-31: -12297797 USD Inspect Net Income Open source
Share or cite

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

−USD 8.78 million
Exact value

Exact value: -8775598 USD

2008-01-01 – 2008-12-31: -8775598 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 619,929
Exact value

Exact value: 619929 USD

2008-01-01 – 2008-12-31: 619929 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.4 million
Calculation and evidence

-8775598 − 619929 USD

Exact free cash flow: -9395527 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 6.7 million
Exact value

Exact value: -6698893 USD

2009-01-01 – 2009-12-31: -6698893 USD Inspect Net Income Open source
Share or cite

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

−USD 5.36 million
Exact value

Exact value: -5356937 USD

2009-01-01 – 2009-12-31: -5356937 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 36,040
Exact value

Exact value: 36040 USD

2009-01-01 – 2009-12-31: 36040 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.39 million
Calculation and evidence

-5356937 − 36040 USD

Exact free cash flow: -5392977 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 8.33 million
Exact value

Exact value: -8327887 USD

2010-01-01 – 2010-12-31: -8327887 USD Inspect Net Income Open source
Share or cite

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

−USD 5.19 million
Exact value

Exact value: -5185067 USD

2010-01-01 – 2010-12-31: -5185067 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 62,469
Exact value

Exact value: 62469 USD

2010-01-01 – 2010-12-31: 62469 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.25 million
Calculation and evidence

-5185067 − 62469 USD

Exact free cash flow: -5247536 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 5.5 million
Exact value

Exact value: -5503018 USD

2011-01-01 – 2011-12-31: -5503018 USD Inspect Net Income Open source
Share or cite

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

−USD 6.98 million
Exact value

Exact value: -6976740 USD

2011-01-01 – 2011-12-31: -6976740 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 20,146
Exact value

Exact value: 20146 USD

2011-01-01 – 2011-12-31: 20146 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7 million
Calculation and evidence

-6976740 − 20146 USD

Exact free cash flow: -6996886 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 21.53 million
Exact value

Exact value: -21528474 USD

2012-01-01 – 2012-12-31: -21528474 USD Inspect Net Income Open source
Share or cite

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

−USD 4.38 million
Exact value

Exact value: -4377548 USD

2012-01-01 – 2012-12-31: -4377548 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 0
Exact value

Exact value: 0 USD

2012-01-01 – 2012-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.38 million
Calculation and evidence

-4377548 − 0 USD

Exact free cash flow: -4377548 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.

27 filings · 943 latest values · 943 originally reported values

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

Identifiers: 0001434589, 1434589, TTTM, edgar:1434589, tttm

Also known as T3 Motion, Inc., T3M INC.