ELINEAR INC

EDGAR

63 filing records in this dataset, filed from 1996-05-15 to 2006-07-18. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

6.53 million USD

2006-03-31 · USD

Exact inputs and evidence

Operating margin

-17.3%

2006-03-31 · %

Exact inputs and evidence
  • Operating Income: -1128943 USD Source
  • Revenue: 6526417 USD Source
Cash and cash equivalents
422 thousand USD Source
Exact value

422476 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2006-07-18.

Financial data available through: 2003-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2003-12-31
  • Operating income: 6 of 11 periods available· newest 2003-12-31
  • Net income: 7 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2003-12-31
  • Total assets: 3 of 11 periods available· newest 2003-12-31
  • Total liabilities: 1 of 11 periods available· newest 2003-12-31
  • Current assets: 6 of 11 periods available· newest 2003-12-31
  • Current liabilities: 6 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2003-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

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

    +81.5%

    Prior period

    USD 7.44 million

    –

    Current period

    USD 13.5 million

    –

    Exact inputs and evidence

    13501140 − 7437184 = 6063956 USD

    7437184 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    13501140 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -612.6%

    Prior period

    USD 199,394

    –

    Current period

    −USD 1.02 million

    –

    Exact inputs and evidence

    -1022161 − 199394 = -1221555 USD

    199394 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -1022161 USD · 2003-01-01 – 2003-12-31

    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

    -558.8%

    Prior period

    USD 241,253

    –

    Current period

    −USD 1.11 million

    –

    Exact inputs and evidence

    -1106769 − 241253 = -1348022 USD

    241253 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -1106769 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -75.7%

    Prior period

    USD 40,735

    –

    Current period

    USD 9,886

    –

    Exact inputs and evidence

    9886 − 40735 = -30849 USD

    40735 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    9886 USD · 2003-01-01 – 2003-12-31

    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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 13.5 million 100% of revenue
  • Cost of revenue USD 11.37 million 84% of revenue
  • Operating expenses USD 3.17 million 23% of revenue
  • Operating income −USD 1.04 million −7.7% of revenue
  • Tax, interest and other Derived −USD 15,657 −0.1% of revenue
  • Net income −USD 1.02 million −7.6% of revenue

Cash

  • Operating cash flow −USD 1.11 million −8.2% of revenue
  • Capital expenditure USD 9,886 0.1% of revenue
  • Free cash flow Derived −USD 1.12 million −8.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Operating loss: operating costs were 672% of revenue.
  • 1997 Operating loss: operating costs were 174% of revenue.
  • 1998 50%50%
  • 1999 Net income was higher than operating income, so the split is not drawn.
  • 2002 97%
  • 2003 Operating loss: operating costs were 108% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-31903443 6072986 Derived -5169543 275811 Derived -5445354 -3688687 Derived
Source
1997 1997-01-01 – 1997-12-31231480 401858 Derived -170378 32140 Derived -202518 -129734 Derived
Source
1998 1998-01-01 – 1998-12-31443240 219885 Derived 223355 2854 Derived 220501 192246 Derived
Source
1999 1999-01-01 – 1999-12-31761300 482507 Derived 278793 -3051 Derived 281844 326905 Derived
Source
2002 2002-01-01 – 2002-12-317437184 7226860 Derived 210324 10930 Derived 199394 200518 Derived
Source
2003 2003-01-01 – 2003-12-3113501140 14538958 Derived -1037818 -15657 Derived -1022161 -1116655 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 13.5M 2003
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.14.6M10.9M7.3M3.6M0.0199619992003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue903443
1997Revenue231480
1998Revenue443240
1999Revenue761300
2002Revenue7437184
2003Revenue13501140

Revenue growth

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

81.5% 2003
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.105%57%9%-40%-88%199619992003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year-74.4%
1998Year over year91.5%
1999Year over year71.8%
2002Year over yearNo prior comparable period
2003Year over year81.5%

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 -7.7% 2003
Net margin -7.6% 2003
Free cash flow margin -8.3% 2003
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.103%-87%-276%-466%-655%199619992003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-572.2%
1997Operating margin-73.6%
1998Operating margin50.4%
1999Operating margin36.6%
2002Operating margin2.8%
2003Operating margin-7.7%
1996Net margin-602.7%
1997Net margin-87.5%
1998Net margin49.7%
1999Net margin37%
2002Net margin2.7%
2003Net margin-7.6%
1996Free cash flow margin-408.3%
1997Free cash flow margin-56%
1998Free cash flow margin43.4%
1999Free cash flow margin42.9%
2002Free cash flow margin2.7%
2003Free cash flow margin-8.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.1M 2003
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.653.4K-408.3K-1.5M-2.5M-3.6M199619992003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-3300486
1997Operating cash flow-129734
1998Operating cash flow199619
1999Operating cash flow360551
2002Operating cash flow241253
2003Operating cash flow-1106769

Free cash flow

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

USD -1.1M 2003
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.648.2K-516.4K-1.7M-2.8M-4.0M199619992003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-3688687
1997Free cash flow-129734
1998Free cash flow192246
1999Free cash flow326905
2002Free cash flow200518
2003Free cash flow-1116655

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.

33.9% 2003
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.36.6%27.5%18.3%9.2%0.0%1996-12-311999-12-312003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reportedNo source recorded
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998-12-31Liabilities / assetsNot reportedNo source recorded
1999-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003Liabilities / assets33.9%

Current assets to current liabilities

Current assets divided by current liabilities.

1.62× 2003
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.18.61×13.96×9.30×4.65×0.00×199619992003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities0.06×
1997Current assets / current liabilities0×
1998Current assets / current liabilities0×
1999Current assets / current liabilities17.23×
2002Current assets / current liabilities1.05×
2003Current assets / current liabilities1.62×

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
1996 1996-01-01 – 1996-12-31
−USD 5.45 million
Exact value

Exact value: -5445354 USD

1996-01-01 – 1996-12-31: -5445354 USD Inspect Net Income Open source
Share or cite

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

−USD 3.3 million
Exact value

Exact value: -3300486 USD

1996-01-01 – 1996-12-31: -3300486 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 388,201
Exact value

Exact value: 388201 USD

1996-01-01 – 1996-12-31: 388201 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.69 million
Calculation and evidence

-3300486 − 388201 USD

Exact free cash flow: -3688687 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
−USD 202,518
Exact value

Exact value: -202518 USD

1997-01-01 – 1997-12-31: -202518 USD Inspect Net Income Open source
Share or cite

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

−USD 129,734
Exact value

Exact value: -129734 USD

1997-01-01 – 1997-12-31: -129734 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

1997-01-01 – 1997-12-31: 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 129,734
Calculation and evidence

-129734 − 0 USD

Exact free cash flow: -129734 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
USD 220,501
Exact value

Exact value: 220501 USD

1998-01-01 – 1998-12-31: 220501 USD Inspect Net Income Open source
Share or cite

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

USD 199,619
Exact value

Exact value: 199619 USD

1998-01-01 – 1998-12-31: 199619 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 7,373
Exact value

Exact value: 7373 USD

1998-01-01 – 1998-12-31: 7373 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 192,246
Calculation and evidence

199619 − 7373 USD

Exact free cash flow: 192246 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
USD 281,844
Exact value

Exact value: 281844 USD

1999-01-01 – 1999-12-31: 281844 USD Inspect Net Income Open source
Share or cite

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

USD 360,551
Exact value

Exact value: 360551 USD

1999-01-01 – 1999-12-31: 360551 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 33,646
Exact value

Exact value: 33646 USD

1999-01-01 – 1999-12-31: 33646 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 326,905
Calculation and evidence

360551 − 33646 USD

Exact free cash flow: 326905 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 867,916
Exact value

Exact value: -867916 USD

2000-01-01 – 2000-12-31: -867916 USD Inspect Net Income Open source
Share or cite

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

−USD 504,609
Exact value

Exact value: -504609 USD

2000-01-01 – 2000-12-31: -504609 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 129,111
Exact value

Exact value: 129111 USD

2000-01-01 – 2000-12-31: 129111 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 633,720
Calculation and evidence

-504609 − 129111 USD

Exact free cash flow: -633720 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
USD 199,394
Exact value

Exact value: 199394 USD

2002-01-01 – 2002-12-31: 199394 USD Inspect Net Income Open source
Share or cite

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

USD 241,253
Exact value

Exact value: 241253 USD

2002-01-01 – 2002-12-31: 241253 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 40,735
Exact value

Exact value: 40735 USD

2002-01-01 – 2002-12-31: 40735 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 200,518
Calculation and evidence

241253 − 40735 USD

Exact free cash flow: 200518 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 1.02 million
Exact value

Exact value: -1022161 USD

2003-01-01 – 2003-12-31: -1022161 USD Inspect Net Income Open source
Share or cite

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

−USD 1.11 million
Exact value

Exact value: -1106769 USD

2003-01-01 – 2003-12-31: -1106769 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 9,886
Exact value

Exact value: 9886 USD

2003-01-01 – 2003-12-31: 9886 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.12 million
Calculation and evidence

-1106769 − 9886 USD

Exact free cash flow: -1116655 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.

63 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001001903, 1001903, edgar:1001903

Also known as KINETIKS COM INC