Medizone International Inc

EDGAR

119 filing records in this dataset, filed from 1996-05-20 to 2018-04-03. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2017 Q4 · USD

Exact inputs and evidence

Operating cash flow

-215 thousand USD

2017 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -995680 USD Source
  • Operating Cash Flow: -780424 USD Source
Cash and cash equivalents
29.6 thousand USD Source
Exact value

29623 USD

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

408317402 shares

Reported share-count change

3.65% · 14.4 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
  • 393934068 shares · 2016-12-31· Source
  • 408317402 shares · 2017-12-31· 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

0 USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Revenue: 0 USD · 2017-01-01 – 2017-03-31 Source
  • Revenue: 0 USD · 2017-04-01 – 2017-06-30 Source
  • Revenue: 0 USD · 2017-07-01 – 2017-09-30 Source
  • Revenue: 0 USD · 2017-01-01 – 2017-12-31 Source
  • Revenue: 0 USD · 2017-01-01 – 2017-09-30 Source

Net income

-2.01 million USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Net income: -982219 USD · 2017-01-01 – 2017-03-31 Source
  • Net income: -269653 USD · 2017-04-01 – 2017-06-30 Source
  • Net income: -370249 USD · 2017-07-01 – 2017-09-30 Source
  • Net income: -2013799 USD · 2017-01-01 – 2017-12-31 Source
  • Net income: -1622122 USD · 2017-01-01 – 2017-09-30 Source

Operating cash flow

-996 thousand USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Operating cash flow: -388674 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -585518 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: -388674 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -780424 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -585518 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: -995680 USD · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: -780424 USD · 2017-01-01 – 2017-09-30 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: 2018-04-03.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2017-12-31
  • Operating income: 11 of 11 periods available· newest 2017-12-31
  • Net income: 11 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2013-12-31
  • Total assets: 11 of 11 periods available· newest 2017-12-31
  • Total liabilities: 10 of 11 periods available· newest 2017-12-31
  • Current assets: 11 of 11 periods available· newest 2017-12-31
  • Current liabilities: 11 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 11 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

    -100%

    Prior period

    USD 237,000

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 237000 = -237000 USD

    237000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    0 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 660,037

    Prior period

    −USD 2.67 million

    –

    Current period

    −USD 2.01 million

    –

    Exact inputs and evidence

    -2013799 − -2673836 = 660037 USD

    -2673836 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -2013799 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 401,959

    Prior period

    −USD 1.4 million

    –

    Current period

    −USD 995,680

    –

    Exact inputs and evidence

    -995680 − -1397639 = 401959 USD

    -1397639 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -995680 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 0
  • Cost of revenue USD 0
  • Operating expenses USD 2.22 million
  • Other operating costs Derived USD 0
  • Operating income −USD 2.22 million
  • Tax, interest and other Derived −USD 205,001
  • Net income −USD 2.01 million

Cash

  • Operating cash flow −USD 995,680
  • 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
  • 2008 Not shown: operating income or net income is not reported.
  • 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.
  • 2012 Operating loss: operating costs were 1,575% of revenue.
  • 2013 Operating loss: operating costs were 446% of revenue.
  • 2014 Not shown: operating income or net income is not reported.
  • 2015 Operating loss: operating costs were 1,119% of revenue.
  • 2016 Operating loss: operating costs were 1,194% 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
2008 2008-01-01 – 2008-12-310 680662 Derived -680662 26880 Derived -707542 Unavailable
Source
2009 2009-01-01 – 2009-12-310 1387418 Derived -1387418 87297 Derived -1474715 Unavailable
Source
2010 2010-01-01 – 2010-12-310 2732265 Derived -2732265 23861 Derived -2756126 Unavailable
Source
2011 2011-01-01 – 2011-12-310 1915222 Derived -1915222 24995 Derived -1940217 -1775046 Derived
Source
2012 2012-01-01 – 2012-12-31225000 3543835 Derived -3318835 24859 Derived -3343694 -1398849 Derived
Source
2013 2013-01-01 – 2013-12-31379554 1691304 Derived -1311750 25242 Derived -1336992 -1221461 Derived
Source
2014 2014-01-01 – 2014-12-310 1915264 Derived -1915264 25176 Derived -1940440 Unavailable
Source
2015 2015-01-01 – 2015-12-31197000 2205077 Derived -2008077 27845 Derived -2035922 Unavailable
Source
2016 2016-01-01 – 2016-12-31237000 2829896 Derived -2592896 80940 Derived -2673836 Unavailable
Source
2017 2017-01-01 – 2017-12-310 2218800 Derived -2218800 -205001 Derived -2013799 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 0 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.409.9K307.4K205.0K102.5K0.0200820132017
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue0
2009Revenue0
2010Revenue0
2011Revenue0
2012Revenue225000
2013Revenue379554
2014Revenue0
2015Revenue197000
2016Revenue237000
2017Revenue0

Revenue growth

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

-100% 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.82%33%-16%-65%-113%200820132017
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over yearNo prior comparable period
2012Year over yearNo prior comparable period
2013Year over year68.7%
2014Year over year-100%
2015Year over yearNo prior comparable period
2016Year over year20.3%
2017Year over year-100%

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 -1,094% 2016
Net margin -1,128.2% 2016
Free cash flow margin -321.8% 2013
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.119%-312%-743%-1,174%-1,605%200820132017
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating marginNot reported
2009Operating marginNot reported
2010Operating marginNot reported
2011Operating marginNot reported
2012Operating margin-1,475%
2013Operating margin-345.6%
2014Operating marginNot reported
2015Operating margin-1,019.3%
2016Operating margin-1,094%
2017Operating marginNot reported
2008Net marginNot reported
2009Net marginNot reported
2010Net marginNot reported
2011Net marginNot reported
2012Net margin-1,486.1%
2013Net margin-352.3%
2014Net marginNot reported
2015Net margin-1,033.5%
2016Net margin-1,128.2%
2017Net marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported
2012Free cash flow margin-621.7%
2013Free cash flow margin-321.8%
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -995.7K 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.141.7K-371.8K-885.3K-1.4M-1.9M200820132017
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow-279245
2009Operating cash flow-902150
2010Operating cash flow-1249860
2011Operating cash flow-1770642
2012Operating cash flow-1394529
2013Operating cash flow-1221461
2014Operating cash flow-1414320
2015Operating cash flow-1079254
2016Operating cash flow-1397639
2017Operating cash flow-995680

Free cash flow

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

USD -1.2M 2013
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.142.0K-372.8K-887.5K-1.4M-1.9M200820132017
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free cash flowUnavailable
2011Free cash flow-1775046
2012Free cash flow-1398849
2013Free cash flow-1221461
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flowUnavailable
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.

1,081.1% 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.4,552%3,414%2,276%1,138%0%20082013-12-312017
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008Liabilities / assets4,214.4%
2009Liabilities / assets895.5%
2010Liabilities / assets570.2%
2011Liabilities / assets1,105.5%
2012Liabilities / assets938.9%
2013-12-31Liabilities / assetsNot reported
2014Liabilities / assets544.6%
2015Liabilities / assets307.9%
2016Liabilities / assets642.9%
2017Liabilities / assets1,081.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.07× 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.0.31×0.23×0.15×0.08×0.00×200820132017
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilities0.02×
2009Current assets / current liabilities0.11×
2010Current assets / current liabilities0.15×
2011Current assets / current liabilities0.05×
2012Current assets / current liabilities0.05×
2013Current assets / current liabilities0.1×
2014Current assets / current liabilities0.13×
2015Current assets / current liabilities0.28×
2016Current assets / current liabilities0.12×
2017Current assets / current liabilities0.07×

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
2008 2008-01-01 – 2008-12-31
−USD 707,542
Exact value

Exact value: -707542 USD

2008-01-01 – 2008-12-31: -707542 USD Inspect Net Income Open source
Share or cite

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

−USD 279,245
Exact value

Exact value: -279245 USD

2008-01-01 – 2008-12-31: -279245 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.

2009 2009-01-01 – 2009-12-31
−USD 1.47 million
Exact value

Exact value: -1474715 USD

2009-01-01 – 2009-12-31: -1474715 USD Inspect Net Income Open source
Share or cite

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

−USD 902,150
Exact value

Exact value: -902150 USD

2009-01-01 – 2009-12-31: -902150 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 2.76 million
Exact value

Exact value: -2756126 USD

2010-01-01 – 2010-12-31: -2756126 USD Inspect Net Income Open source
Share or cite

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

−USD 1.25 million
Exact value

Exact value: -1249860 USD

2010-01-01 – 2010-12-31: -1249860 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 1.94 million
Exact value

Exact value: -1940217 USD

2011-01-01 – 2011-12-31: -1940217 USD Inspect Net Income Open source
Share or cite

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

−USD 1.77 million
Exact value

Exact value: -1770642 USD

2011-01-01 – 2011-12-31: -1770642 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 4,404
Exact value

Exact value: 4404 USD

2011-01-01 – 2011-12-31: 4404 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.78 million
Calculation and evidence

-1770642 − 4404 USD

Exact free cash flow: -1775046 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 3.34 million
Exact value

Exact value: -3343694 USD

2012-01-01 – 2012-12-31: -3343694 USD Inspect Net Income Open source
Share or cite

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

−USD 1.39 million
Exact value

Exact value: -1394529 USD

2012-01-01 – 2012-12-31: -1394529 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 4,320
Exact value

Exact value: 4320 USD

2012-01-01 – 2012-12-31: 4320 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

-1394529 − 4320 USD

Exact free cash flow: -1398849 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 1.34 million
Exact value

Exact value: -1336992 USD

2013-01-01 – 2013-12-31: -1336992 USD Inspect Net Income Open source
Share or cite

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

−USD 1.22 million
Exact value

Exact value: -1221461 USD

2013-01-01 – 2013-12-31: -1221461 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

2013-01-01 – 2013-12-31: 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 1.22 million
Calculation and evidence

-1221461 − 0 USD

Exact free cash flow: -1221461 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 1.94 million
Exact value

Exact value: -1940440 USD

2014-01-01 – 2014-12-31: -1940440 USD Inspect Net Income Open source
Share or cite

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

−USD 1.41 million
Exact value

Exact value: -1414320 USD

2014-01-01 – 2014-12-31: -1414320 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 2.04 million
Exact value

Exact value: -2035922 USD

2015-01-01 – 2015-12-31: -2035922 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: -1079254 USD

2015-01-01 – 2015-12-31: -1079254 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 2.67 million
Exact value

Exact value: -2673836 USD

2016-01-01 – 2016-12-31: -2673836 USD Inspect Net Income Open source
Share or cite

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

−USD 1.4 million
Exact value

Exact value: -1397639 USD

2016-01-01 – 2016-12-31: -1397639 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 2.01 million
Exact value

Exact value: -2013799 USD

2017-01-01 – 2017-12-31: -2013799 USD Inspect Net Income Open source
Share or cite

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

−USD 995,680
Exact value

Exact value: -995680 USD

2017-01-01 – 2017-12-31: -995680 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.

119 filings · 1,797 latest values · 1,797 originally reported values

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

Identifiers: 0000753772, 753772, edgar:753772

Also known as MEDIZONE INTERNATIONAL INC, Medizone International Inc