Conex MD Inc

EDGAR

35 filing records in this dataset, filed from 2011-01-27 to 2018-11-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

19.5 thousand USD

2014 Q3 · USD

Exact inputs and evidence

Operating margin

-3,431.11%

2014 Q3 · %

Exact inputs and evidence
  • Operating Income: -667556 USD Source
  • Revenue: 19456 USD Source

Operating cash flow

-2.56 million USD

2014 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4420139 USD Source
  • Operating Cash Flow: -1863470 USD Source
Cash and cash equivalents
204 thousand USD Source
Exact value

204249 USD

Long-term debt including current maturities
23.4 million USD Source
Exact value

23350691 USD

Shares outstanding
49.5 million shares Source
Exact value

49496457 shares

Reported share-count change

59.23% · 18.4 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
  • 31084076 shares · 2014-09-30· Source
  • 49496457 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

22.5 thousand USD

2013-10-01 – 2014-09-30

Exact inputs and evidence
  • Revenue: 0 USD · 2013-01-01 – 2013-12-31 Source
  • Revenue: 0 USD · 2013-01-01 – 2013-09-30 Source
  • Revenue: 0 USD · 2014-01-01 – 2014-03-31 Source
  • Revenue: 3018 USD · 2014-04-01 – 2014-06-30 Source
  • Revenue: 19456 USD · 2014-07-01 – 2014-09-30 Source

Net income

-19.2 million USD

2016-01-01 – 2016-12-31

Exact inputs and evidence
  • Net income: -9251454 USD · 2016-01-01 – 2016-03-31 Source
  • Net income: -5826286 USD · 2016-04-01 – 2016-06-30 Source
  • Net income: -1410002 USD · 2016-07-01 – 2016-09-30 Source
  • Net income: -19209484 USD · 2016-01-01 – 2016-12-31 Source
  • Net income: -16512923 USD · 2016-01-01 – 2016-09-30 Source

Operating cash flow

-10.3 million USD

2016-01-01 – 2016-12-31

Exact inputs and evidence
  • Operating cash flow: -4927929 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: -7008528 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: -4927929 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: -7863915 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: -7008528 USD · 2016-01-01 – 2016-06-30 Source
  • Operating cash flow: -10305776 USD · 2016-01-01 – 2016-12-31 Source
  • Operating cash flow: -7863915 USD · 2016-01-01 – 2016-09-30 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: 2018-11-09.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2014-12-31
  • Operating income: 7 of 11 periods available· newest 2017-12-31
  • Net income: 9 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2017-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 8 of 11 periods available· newest 2017-12-31
  • Total liabilities: 5 of 11 periods available· newest 2017-12-31
  • Current assets: 8 of 11 periods available· newest 2017-12-31
  • Current liabilities: 8 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2014-12-31
  • Long-term debt including current maturities: 2 of 11 periods available· newest 2016-12-31
  • Shares outstanding: 4 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.

  • Net income

    +USD 8.87 million

    Prior period

    −USD 19.21 million

    –

    Current period

    −USD 10.34 million

    –

    Exact inputs and evidence

    -10344459 − -19209484 = 8865025 USD

    -19209484 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -10344459 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 1.98 million

    Prior period

    −USD 10.31 million

    –

    Current period

    −USD 8.32 million

    –

    Exact inputs and evidence

    -8324294 − -10305776 = 1981482 USD

    -10305776 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -8324294 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: Revenue, 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.

2014 2014-01-01 – 2014-12-31

  • Revenue USD 70,315 100% of revenue
  • Operating costs Derived USD 5.06 million 7,189% of revenue
  • Operating income −USD 4.98 million −7,089% of revenue
  • Tax, interest and other Derived USD 192,712 274% of revenue
  • Net income −USD 5.18 million −7,364% of revenue

Cash

  • Operating cash flow −USD 9.86 million −14,030% 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
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Operating loss: operating costs were 7,189% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2012 2012-01-01 – 2012-12-310 39501 Derived -39501 1380 Derived -40881 Unavailable
Source
2013 2013-01-01 – 2013-12-310 17079 Derived -17079 1650 Derived -18729 Unavailable
Source
2014 2014-01-01 – 2014-12-3170315 5055286 Derived -4984971 192712 Derived -5177683 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 70.3K 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.75.9K57.0K38.0K19.0K0.0201220132014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Revenue0
2013Revenue0
2014Revenue70315

Revenue growth

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

Not enough comparable data to show this history.
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2012Year over yearNo prior comparable period
2013Year over yearNo prior comparable period
2014Year over yearNo prior comparable period

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 -7,089.5% 2014
Net margin -7,363.6% 2014
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.589%-1,546%-3,682%-5,817%-7,953%201220132014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2012Operating marginNot reported
2013Operating marginNot reported
2014Operating margin-7,089.5%
2012Net marginNot reported
2013Net marginNot reported
2014Net margin-7,363.6%
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -9.9M 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.789.2K-2.1M-4.9M-7.8M-10.7M201220132014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Operating cash flow-16396
2013Operating cash flow-11385
2014Operating cash flow-9864964

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2012Free cash flowUnavailable
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.

65.1% 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.70%53%35%18%0%2012-12-3120132014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2012-12-31Liabilities / assetsNot reported
2013Liabilities / assetsNot reported
2014Liabilities / assets65.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.29× 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.0.31×0.24×0.16×0.08×0.00×201220132014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2012Current assets / current liabilities0.02×
2013Current assets / current liabilities0×
2014Current assets / current liabilities0.29×

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 1,815
Exact value

Exact value: 1815 USD

2009-01-01 – 2009-12-31: 1815 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2010 2010-01-01 – 2010-12-31
−USD 13,246
Exact value

Exact value: -13246 USD

2010-01-01 – 2010-12-31: -13246 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2011 2011-01-01 – 2011-12-31
−USD 51,484
Exact value

Exact value: -51484 USD

2011-01-01 – 2011-12-31: -51484 USD Inspect Net Income Open source
Share or cite

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

−USD 51,608
Exact value

Exact value: -51608 USD

2011-01-01 – 2011-12-31: -51608 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.

2012 2012-01-01 – 2012-12-31
−USD 40,881
Exact value

Exact value: -40881 USD

2012-01-01 – 2012-12-31: -40881 USD Inspect Net Income Open source
Share or cite

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

−USD 16,396
Exact value

Exact value: -16396 USD

2012-01-01 – 2012-12-31: -16396 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.

2013 2013-01-01 – 2013-12-31
−USD 18,729
Exact value

Exact value: -18729 USD

2013-01-01 – 2013-12-31: -18729 USD Inspect Net Income Open source
Share or cite

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

−USD 11,385
Exact value

Exact value: -11385 USD

2013-01-01 – 2013-12-31: -11385 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.

2014 2014-01-01 – 2014-12-31
−USD 5.18 million
Exact value

Exact value: -5177683 USD

2014-01-01 – 2014-12-31: -5177683 USD Inspect Net Income Open source
Share or cite

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

−USD 9.86 million
Exact value

Exact value: -9864964 USD

2014-01-01 – 2014-12-31: -9864964 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 11.72 million
Exact value

Exact value: -11716661 USD

2015-01-01 – 2015-12-31: -11716661 USD Inspect Net Income Open source
Share or cite

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

−USD 14.47 million
Exact value

Exact value: -14474680 USD

2015-01-01 – 2015-12-31: -14474680 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 19.21 million
Exact value

Exact value: -19209484 USD

2016-01-01 – 2016-12-31: -19209484 USD Inspect Net Income Open source
Share or cite

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

−USD 10.31 million
Exact value

Exact value: -10305776 USD

2016-01-01 – 2016-12-31: -10305776 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.

2017 2017-01-01 – 2017-12-31
−USD 10.34 million
Exact value

Exact value: -10344459 USD

2017-01-01 – 2017-12-31: -10344459 USD Inspect Net Income Open source
Share or cite

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

−USD 8.32 million
Exact value

Exact value: -8324294 USD

2017-01-01 – 2017-12-31: -8324294 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.

35 filings · 853 latest values · 847 originally reported values

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

Identifiers: 0001509879, 1509879, edgar:1509879

Also known as Conex MD Inc, ROI LAND INVESTMENTS LTD