Medl Mobile Holdings, Inc.

EDGAR

30 filing records in this dataset, filed from 2010-05-11 to 2015-11-23. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

481 thousand USD

2015 Q3 · USD

Exact inputs and evidence

Operating margin

-124.13%

2015 Q3 · %

Exact inputs and evidence
  • Operating Income: -596448 USD Source
  • Revenue: 480510 USD Source

Operating cash flow

-292 thousand USD

2015 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -551688 USD Source
  • Operating Cash Flow: -260063 USD Source
Cash and cash equivalents
73.9 thousand USD Source
Exact value

73857 USD

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

52203994 shares

Reported share-count change

4.08% · 2.04 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
  • 50159876 shares · 2014-09-30· Source
  • 52203994 shares · 2015-09-30· 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

2.2 million USD

2014-10-01 – 2015-09-30

Exact inputs and evidence
  • Revenue: 2805632 USD · 2014-01-01 – 2014-12-31 Source
  • Revenue: 2122259 USD · 2014-01-01 – 2014-09-30 Source
  • Revenue: 556598 USD · 2015-01-01 – 2015-03-31 Source
  • Revenue: 483604 USD · 2015-04-01 – 2015-06-30 Source
  • Revenue: 480510 USD · 2015-07-01 – 2015-09-30 Source

Operating cash flow

-1 million USD

2014-10-01 – 2015-09-30

Exact inputs and evidence
  • Operating cash flow: -1832217 USD · 2014-01-01 – 2014-12-31 Source
  • Operating cash flow: -1381947 USD · 2014-01-01 – 2014-09-30 Source
  • Operating cash flow: -16727 USD · 2015-01-01 – 2015-03-31 Source
  • Operating cash flow: -260063 USD · 2015-01-01 – 2015-06-30 Source
  • Operating cash flow: -16727 USD · 2015-01-01 – 2015-03-31 Source
  • Operating cash flow: -551688 USD · 2015-01-01 – 2015-09-30 Source
  • Operating cash flow: -260063 USD · 2015-01-01 – 2015-06-30 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: 2015-11-23.

Financial data available through: 2014-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2014-12-31
  • Operating income: 5 of 11 periods available· newest 2014-12-31
  • Net income: 6 of 11 periods available· newest 2014-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2014-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2014-12-31
  • Total assets: 6 of 11 periods available· newest 2014-12-31
  • Total liabilities: 6 of 11 periods available· newest 2014-12-31
  • Current assets: 6 of 11 periods available· newest 2014-12-31
  • Current liabilities: 6 of 11 periods available· newest 2014-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2014-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 5 of 11 periods available· newest 2014-12-31

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

    +21.4%

    Prior period

    USD 2.31 million

    –

    Current period

    USD 2.81 million

    –

    Exact inputs and evidence

    2805632 − 2310815 = 494817 USD

    2310815 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    2805632 USD · 2014-01-01 – 2014-12-31

    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 1.31 million

    Prior period

    −USD 2.89 million

    –

    Current period

    −USD 1.58 million

    –

    Exact inputs and evidence

    -1581022 − -2892198 = 1311176 USD

    -2892198 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -1581022 USD · 2014-01-01 – 2014-12-31

    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 691,721

    Prior period

    −USD 2.52 million

    –

    Current period

    −USD 1.83 million

    –

    Exact inputs and evidence

    -1832217 − -2523938 = 691721 USD

    -2523938 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -1832217 USD · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    −USD 6,375

    Prior period

    −USD 5,649

    –

    Current period

    −USD 12,024

    –

    Exact inputs and evidence

    -12024 − -5649 = -6375 USD

    -5649 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -12024 USD · 2014-01-01 – 2014-12-31

    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.

2014 2014-01-01 – 2014-12-31

  • Revenue USD 2.81 million 100% of revenue
  • Operating costs Derived USD 5 million 178% of revenue
  • Operating income −USD 2.19 million −78% of revenue
  • Tax, interest and other Derived −USD 612,883 −22% of revenue
  • Net income −USD 1.58 million −56% of revenue

Cash

  • Operating cash flow −USD 1.83 million −65% 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 14%86%
  • 2011 Operating loss: operating costs were 177% of revenue.
  • 2012 Operating loss: operating costs were 198% of revenue.
  • 2013 Operating loss: operating costs were 241% of revenue.
  • 2014 Operating loss: operating costs were 178% 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-7868 Unavailable
Source
2010 2010-01-01 – 2010-12-31823018 703970 Derived 119048 0 Derived 119048 57174 Derived
Source
2011 2011-01-01 – 2011-12-312274535 4024381 Derived -1749846 2712 Derived -1752558 -1424841 Derived
Source
2012 2012-01-01 – 2012-12-313391182 6720058 Derived -3328876 -495446 Derived -2833430 -2450837 Derived
Source
2013 2013-01-01 – 2013-12-312310815 5569118 Derived -3258303 -366105 Derived -2892198 Unavailable
Source
2014 2014-01-01 – 2014-12-312805632 4999537 Derived -2193905 -612883 Derived -1581022 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 2.8M 2014
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.3.7M2.7M1.8M915.6K0.0200920122014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue0
2010Revenue823018
2011Revenue2274535
2012Revenue3391182
2013Revenue2310815
2014Revenue2805632

Revenue growth

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

21.4% 2014
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.193%133%72%12%-49%200920122014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over year176.4%
2012Year over year49.1%
2013Year over year-31.9%
2014Year over year21.4%

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 -78.2% 2014
Net margin -56.4% 2014
Free cash flow margin -72.3% 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.27%-18%-63%-108%-153%2009-12-3120122014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Operating marginNot reported
2010Operating margin14.5%
2011Operating margin-76.9%
2012Operating margin-98.2%
2013Operating margin-141%
2014Operating margin-78.2%
2009Net marginNot reported
2010Net margin14.5%
2011Net margin-77.1%
2012Net margin-83.6%
2013Net margin-125.2%
2014Net margin-56.4%
2009Free cash flow marginNot reported
2010Free cash flow margin6.9%
2011Free cash flow margin-62.6%
2012Free cash flow margin-72.3%
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.8M 2014
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.272.0K-478.8K-1.2M-2.0M-2.7M200920122014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow-1143
2010Operating cash flow64874
2011Operating cash flow-1351964
2012Operating cash flow-2367792
2013Operating cash flow-2523938
2014Operating cash flow-1832217

Free cash flow

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

USD -2.5M 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.257.8K-469.5K-1.2M-1.9M-2.7M200920122014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flowUnavailable
2010Free cash flow57174
2011Free cash flow-1424841
2012Free cash flow-2450837
2013Free cash flowUnavailable
2014Free 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.

184% 2014
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.313%235%157%78%0%200920122014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009Liabilities / assets290.1%
2010Liabilities / assets50%
2011Liabilities / assets17.8%
2012Liabilities / assets90.7%
2013Liabilities / assets37.3%
2014Liabilities / assets184%

Current assets to current liabilities

Current assets divided by current liabilities.

0.89× 2014
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.5.97×4.48×2.99×1.49×0.00×200920122014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities0.34×
2010Current assets / current liabilities1.71×
2011Current assets / current liabilities5.53×
2012Current assets / current liabilities0.83×
2013Current assets / current liabilities2.46×
2014Current assets / current liabilities0.89×

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 7,868
Exact value

Exact value: -7868 USD

2009-01-01 – 2009-12-31: -7868 USD Inspect Net Income Open source
Share or cite

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

−USD 1,143
Exact value

Exact value: -1143 USD

2009-01-01 – 2009-12-31: -1143 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 119,048
Exact value

Exact value: 119048 USD

2010-01-01 – 2010-12-31: 119048 USD Inspect Net Income Open source
Share or cite

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

USD 64,874
Exact value

Exact value: 64874 USD

2010-01-01 – 2010-12-31: 64874 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 7,700
Exact value

Exact value: 7700 USD

2010-01-01 – 2010-12-31: 7700 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 57,174
Calculation and evidence

64874 − 7700 USD

Exact free cash flow: 57174 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 1.75 million
Exact value

Exact value: -1752558 USD

2011-01-01 – 2011-12-31: -1752558 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: -1351964 USD

2011-01-01 – 2011-12-31: -1351964 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 72,877
Exact value

Exact value: 72877 USD

2011-01-01 – 2011-12-31: 72877 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.42 million
Calculation and evidence

-1351964 − 72877 USD

Exact free cash flow: -1424841 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 2.83 million
Exact value

Exact value: -2833430 USD

2012-01-01 – 2012-12-31: -2833430 USD Inspect Net Income Open source
Share or cite

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

−USD 2.37 million
Exact value

Exact value: -2367792 USD

2012-01-01 – 2012-12-31: -2367792 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 83,045
Exact value

Exact value: 83045 USD

2012-01-01 – 2012-12-31: 83045 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.45 million
Calculation and evidence

-2367792 − 83045 USD

Exact free cash flow: -2450837 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 2.89 million
Exact value

Exact value: -2892198 USD

2013-01-01 – 2013-12-31: -2892198 USD Inspect Net Income Open source
Share or cite

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

−USD 2.52 million
Exact value

Exact value: -2523938 USD

2013-01-01 – 2013-12-31: -2523938 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.

2014 2014-01-01 – 2014-12-31
−USD 1.58 million
Exact value

Exact value: -1581022 USD

2014-01-01 – 2014-12-31: -1581022 USD Inspect Net Income Open source
Share or cite

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

−USD 1.83 million
Exact value

Exact value: -1832217 USD

2014-01-01 – 2014-12-31: -1832217 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.

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.

30 filings · 1,309 latest values · 1,309 originally reported values

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

Identifiers: 0001487941, 1487941, MEDL, edgar:1487941, wwth

Also known as MEDL MOBILE HOLDINGS, INC., MEDL Mobile Holdings, Inc., Medl Mobile Holdings, Inc., Resume In Minutes, Inc., WITH, INC.