Worldwide Specialty Chemicals Inc.

EDGAR

16 filing records in this dataset, filed from 2016-03-18 to 2018-11-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

396 thousand USD

2018 Q3 · USD

Exact inputs and evidence

Operating cash flow

-418 thousand USD

2018 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1258870 USD Source
  • Operating Cash Flow: -841152 USD Source

Free cash flow

-424 thousand USD

2018 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1258870 USD Source
  • Operating Cash Flow: -841152 USD Source
  • Capital Expenditure: 51438 USD Source
  • Capital Expenditure: 44852 USD Source
Cash and cash equivalents
83.4 thousand USD Source
Exact value

83419 USD

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

109312 USD

Shares outstanding
25.4 million shares Source
Exact value

25421293 shares

Reported share-count change

143.95% · 15 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
  • 10420727 shares · 2017-09-30· Source
  • 25421293 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

1.25 million USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Revenue: 1141209 USD · 2017-01-01 – 2017-12-31 Source
  • Revenue: 855663 USD · 2017-01-01 – 2017-09-30 Source
  • Revenue: 224536 USD · 2018-01-01 – 2018-03-31 Source
  • Revenue: 341051 USD · 2018-04-01 – 2018-06-30 Source
  • Revenue: 396497 USD · 2018-07-01 – 2018-09-30 Source

Net income

-3.55 million USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Net income: -2714965 USD · 2017-01-01 – 2017-12-31 Source
  • Net income: -1632931 USD · 2017-01-01 – 2017-09-30 Source
  • Net income: -1028961 USD · 2018-01-01 – 2018-03-31 Source
  • Net income: -909922 USD · 2018-04-01 – 2018-06-30 Source
  • Net income: -533038 USD · 2018-07-01 – 2018-09-30 Source

Operating cash flow

-1.61 million USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Operating cash flow: -1650896 USD · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: -1300173 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -515099 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -841152 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -515099 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -1258870 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: -841152 USD · 2018-01-01 – 2018-06-30 Source

Capital expenditure

91 thousand USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Capital expenditure: 184277 USD · 2017-01-01 – 2017-12-31 Source
  • Capital expenditure: 144752 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 24164 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 44852 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 24164 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 51438 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 44852 USD · 2018-01-01 – 2018-06-30 Source

Free cash flow

-1.7 million USD

2017-10-01 – 2018-09-30

Exact inputs and evidence
  • Operating cash flow: -1650896 USD · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: -1300173 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -515099 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -841152 USD · 2018-01-01 – 2018-06-30 Source
  • Operating cash flow: -515099 USD · 2018-01-01 – 2018-03-31 Source
  • Operating cash flow: -1258870 USD · 2018-01-01 – 2018-09-30 Source
  • Operating cash flow: -841152 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 184277 USD · 2017-01-01 – 2017-12-31 Source
  • Capital expenditure: 144752 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 24164 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 44852 USD · 2018-01-01 – 2018-06-30 Source
  • Capital expenditure: 24164 USD · 2018-01-01 – 2018-03-31 Source
  • Capital expenditure: 51438 USD · 2018-01-01 – 2018-09-30 Source
  • Capital expenditure: 44852 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: 2018-11-14.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2017-12-31
  • Operating income: 3 of 11 periods available· newest 2016-12-31
  • Net income: 4 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2017-12-31
  • Total assets: 3 of 11 periods available· newest 2017-12-31
  • Total liabilities: 3 of 11 periods available· newest 2017-12-31
  • Current assets: 3 of 11 periods available· newest 2017-12-31
  • Current liabilities: 3 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2017-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2017-12-31
  • Shares outstanding: 3 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

    +2,752%

    Prior period

    USD 40,014

    –

    Current period

    USD 1.14 million

    –

    Exact inputs and evidence

    1141209 − 40014 = 1101195 USD

    40014 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    1141209 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 799,532

    Prior period

    −USD 1.92 million

    –

    Current period

    −USD 2.71 million

    –

    Exact inputs and evidence

    -2714965 − -1915433 = -799532 USD

    -1915433 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -2714965 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 568,421

    Prior period

    −USD 1.08 million

    –

    Current period

    −USD 1.65 million

    –

    Exact inputs and evidence

    -1650896 − -1082475 = -568421 USD

    -1082475 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -1650896 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.

  • Capital expenditure

    +USD 184,277

    Prior period

    USD 0

    –

    Current period

    USD 184,277

    –

    Exact inputs and evidence

    184277 − 0 = 184277 USD

    0 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    184277 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.

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 1.14 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 2.71 million −238% of revenue

Cash

  • Operating cash flow −USD 1.65 million −145% of revenue
  • Capital expenditure USD 184,277 16% of revenue
  • Free cash flow Derived −USD 1.84 million −161% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2015 Operating loss: operating costs were 3,324% of revenue.
  • 2016 Operating loss: operating costs were 4,729% of revenue.
  • 2017 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2015 2015-01-01 – 2015-12-312495 82946 Derived -80451 0 Derived -80451 Unavailable
Source
2016 2016-01-01 – 2016-12-3140014 1892426 Derived -1852412 63021 Derived -1915433 -1082475 Derived
Source
2017 2017-01-01 – 2017-12-311141209 UnavailableUnavailableUnavailable-2714965 -1835173 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 1.1M 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.1.2M924.4K616.3K308.1K0.0201520162017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Revenue2495
2016Revenue40014
2017Revenue1141209

Revenue growth

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

2,752% 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.2,972%2,229%1,486%743%0%201520162017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2015Year over yearNo prior comparable period
2016Year over year1,503.8%
2017Year over year2,752%

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 -4,629.4% 2016
Net margin -237.9% 2017
Free cash flow margin -160.8% 2017
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.383%-1,005%-2,393%-3,782%-5,170%201520162017-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2015Operating margin-3,224.5%
2016Operating margin-4,629.4%
2017-12-31Operating marginNot reported
2015Net margin-3,224.5%
2016Net margin-4,786.9%
2017Net margin-237.9%
2015Free cash flow marginNot reported
2016Free cash flow margin-2,705.2%
2017Free cash flow margin-160.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.7M 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.132.2K-346.6K-825.4K-1.3M-1.8M201520162017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Operating cash flow127
2016Operating cash flow-1082475
2017Operating cash flow-1650896

Free cash flow

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

USD -1.8M 2017
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.146.8K-385.4K-917.6K-1.4M-2.0M201520162017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2015Free cash flowUnavailable
2016Free cash flow-1082475
2017Free cash flow-1835173

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.

10.8% 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.5,956%4,467%2,978%1,489%0%201520162017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2015Liabilities / assets5,515%
2016Liabilities / assets1,324.4%
2017Liabilities / assets10.8%

Current assets to current liabilities

Current assets divided by current liabilities.

1.5× 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.1.62×1.22×0.81×0.41×0.00×201520162017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2015Current assets / current liabilities0.02×
2016Current assets / current liabilities0.08×
2017Current assets / current liabilities1.5×

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
2014 2014-01-01 – 2014-12-31
−USD 158
Exact value

Exact value: -158 USD

2014-01-01 – 2014-12-31: -158 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.

2015 2015-01-01 – 2015-12-31
−USD 80,451
Exact value

Exact value: -80451 USD

2015-01-01 – 2015-12-31: -80451 USD Inspect Net Income Open source
Share or cite

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

USD 127
Exact value

Exact value: 127 USD

2015-01-01 – 2015-12-31: 127 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 1.92 million
Exact value

Exact value: -1915433 USD

2016-01-01 – 2016-12-31: -1915433 USD Inspect Net Income Open source
Share or cite

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

−USD 1.08 million
Exact value

Exact value: -1082475 USD

2016-01-01 – 2016-12-31: -1082475 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

2016-01-01 – 2016-12-31: 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 1.08 million
Calculation and evidence

-1082475 − 0 USD

Exact free cash flow: -1082475 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 2.71 million
Exact value

Exact value: -2714965 USD

2017-01-01 – 2017-12-31: -2714965 USD Inspect Net Income Open source
Share or cite

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

−USD 1.65 million
Exact value

Exact value: -1650896 USD

2017-01-01 – 2017-12-31: -1650896 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 184,277
Exact value

Exact value: 184277 USD

2017-01-01 – 2017-12-31: 184277 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.84 million
Calculation and evidence

-1650896 − 184277 USD

Exact free cash flow: -1835173 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.

16 filings · 819 latest values · 825 originally reported values

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

Identifiers: 0001660156, 1660156, edgar:1660156, zeci

Also known as Worldwide Specialty Chemicals Inc., ZEC, Inc.