ADVANCED ID CORP

EDGAR

51 filing records in this dataset, filed from 1999-06-15 to 2009-11-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

60 thousand USD

2009-09-30 · USD

Exact inputs and evidence

Operating margin

-176.63%

2009-09-30 · %

Exact inputs and evidence
  • Operating Income: -105970 USD Source
  • Revenue: 59997 USD Source

Operating cash flow

-62.2 thousand USD

2009-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -213660 USD Source
  • Operating Cash Flow: -151462 USD Source

Free cash flow

-62.2 thousand USD

2009-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -213660 USD Source
  • Operating Cash Flow: -151462 USD Source
  • Capital Expenditure: 4746 USD Source
  • Capital Expenditure: 4746 USD Source
Cash and cash equivalents
6 thousand USD Source
Exact value

5997 USD

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

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

496 thousand USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Revenue: 1159039 USD · 2008-01-01 – 2008-12-31 Source
  • Revenue: 934250 USD · 2008-01-01 – 2008-09-30 Source
  • Revenue: 146494 USD · 2009-01-01 – 2009-03-31 Source
  • Revenue: 64410 USD · 2009-04-01 – 2009-06-30 Source
  • Revenue: 59997 USD · 2009-07-01 – 2009-09-30 Source

Net income

-1.03 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Net income: -2516131 USD · 2008-01-01 – 2008-12-31 Source
  • Net income: -1856354 USD · 2008-01-01 – 2008-09-30 Source
  • Net income: -268547 USD · 2009-01-01 – 2009-03-31 Source
  • Net income: 5976 USD · 2009-04-01 – 2009-06-30 Source
  • Net income: -110397 USD · 2009-07-01 – 2009-09-30 Source

Operating cash flow

-552 thousand USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Operating cash flow: -1255489 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: -917369 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -81850 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -151462 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -81850 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -213660 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: -151462 USD · 2009-01-01 – 2009-06-30 Source

Capital expenditure

46.8 thousand USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Capital expenditure: 56035 USD · 2008-01-01 – 2008-12-31 Source
  • Capital expenditure: 13989 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 2046 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 4746 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 2046 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 4746 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 4746 USD · 2009-01-01 – 2009-06-30 Source

Free cash flow

-599 thousand USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Operating cash flow: -1255489 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: -917369 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -81850 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -151462 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -81850 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -213660 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: -151462 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 56035 USD · 2008-01-01 – 2008-12-31 Source
  • Capital expenditure: 13989 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 2046 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 4746 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 2046 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 4746 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 4746 USD · 2009-01-01 – 2009-06-30 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: 2009-11-20.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2008-12-31
  • Operating income: 6 of 11 periods available· newest 2008-12-31
  • Net income: 9 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2008-12-31
  • Total assets: 9 of 11 periods available· newest 2008-12-31
  • Total liabilities: 4 of 11 periods available· newest 2008-12-31
  • Current assets: 9 of 11 periods available· newest 2008-12-31
  • Current liabilities: 9 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2008-12-31
  • 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

    +14.8%

    Prior period

    USD 1.01 million

    –

    Current period

    USD 1.16 million

    –

    Exact inputs and evidence

    1159039 − 1010003 = 149036 USD

    1010003 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    1159039 USD · 2008-01-01 – 2008-12-31

    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 205,852

    Prior period

    −USD 2.72 million

    –

    Current period

    −USD 2.52 million

    –

    Exact inputs and evidence

    -2516131 − -2721983 = 205852 USD

    -2721983 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -2516131 USD · 2008-01-01 – 2008-12-31

    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 516,806

    Prior period

    −USD 738,683

    –

    Current period

    −USD 1.26 million

    –

    Exact inputs and evidence

    -1255489 − -738683 = -516806 USD

    -738683 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -1255489 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +244.7%

    Prior period

    USD 16,254

    –

    Current period

    USD 56,035

    –

    Exact inputs and evidence

    56035 − 16254 = 39781 USD

    16254 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    56035 USD · 2008-01-01 – 2008-12-31

    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.

2008 2008-01-01 – 2008-12-31

  • Revenue USD 1.16 million 100% of revenue
  • Cost of revenue USD 603,992 52% of revenue
  • Operating expenses USD 2.45 million 211% of revenue
  • Other operating costs Derived USD 330,319 28% of revenue
  • Operating income −USD 2.23 million −192% of revenue
  • Tax, interest and other Derived USD 291,083 25% of revenue
  • Net income −USD 2.52 million −217% of revenue

Cash

  • Operating cash flow −USD 1.26 million −108% of revenue
  • Capital expenditure USD 56,035 4.8% of revenue
  • Free cash flow Derived −USD 1.31 million −113% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Net loss: net income was −13% of revenue.
  • 2002 Operating loss: operating costs were 114% of revenue.
  • 2005 Operating loss: operating costs were 199% of revenue.
  • 2006 Operating loss: operating costs were 379% of revenue.
  • 2007 Operating loss: operating costs were 356% of revenue.
  • 2008 Operating loss: operating costs were 292% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-310 UnavailableUnavailableUnavailable-88558 Unavailable
Source
1999 1999-01-01 – 1999-12-310 UnavailableUnavailableUnavailable-106546 Unavailable
Source
2000 2000-01-01 – 2000-12-310 UnavailableUnavailableUnavailable-104080 Unavailable
Source
2001 2001-01-01 – 2001-12-31536315 534165 Derived 2150 69373 Derived -67223 -84340 Derived
Source
2002 2002-01-01 – 2002-12-31649833 738694 Derived -88861 -14054 Derived -74807 -187458 Derived
Source
2005 2005-01-01 – 2005-12-311027723 2048154 Derived -1020431 29774 Derived -1050205 Unavailable
Source
2006 2006-01-01 – 2006-12-31797991 3021893 Derived -2223902 -12599 Derived -2211303 -741594 Derived
Source
2007 2007-01-01 – 2007-12-311010003 3593975 Derived -2583972 138011 Derived -2721983 -754937 Derived
Source
2008 2008-01-01 – 2008-12-311159039 3384087 Derived -2225048 291083 Derived -2516131 -1311524 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 1.2M 2008
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.1.3M938.8K625.9K312.9K0.0199820022008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue0
1999Revenue0
2000Revenue0
2001Revenue536315
2002Revenue649833
2005Revenue1027723
2006Revenue797991
2007Revenue1010003
2008Revenue1159039

Revenue growth

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

14.8% 2008
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.30%16%2%-12%-26%199820022008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over yearNo prior comparable period
2000Year over yearNo prior comparable period
2001Year over yearNo prior comparable period
2002Year over year21.2%
2005Year over yearNo prior comparable period
2006Year over year-22.4%
2007Year over year26.6%
2008Year over year14.8%

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 -192% 2008
Net margin -217.1% 2008
Free cash flow margin -113.2% 2008
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.23%-58%-139%-220%-301%1998-12-3120022008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Operating marginNot reported
1999-12-31Operating marginNot reported
2000-12-31Operating marginNot reported
2001Operating margin0.4%
2002Operating margin-13.7%
2005Operating margin-99.3%
2006Operating margin-278.7%
2007Operating margin-255.8%
2008Operating margin-192%
1998Net marginNot reported
1999Net marginNot reported
2000Net marginNot reported
2001Net margin-12.5%
2002Net margin-11.5%
2005Net margin-102.2%
2006Net margin-277.1%
2007Net margin-269.5%
2008Net margin-217.1%
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow margin-15.7%
2002Free cash flow margin-28.8%
2005Free cash flow marginNot reported
2006Free cash flow margin-92.9%
2007Free cash flow margin-74.7%
2008Free cash flow margin-113.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.3M 2008
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.100.4K-263.7K-627.7K-991.8K-1.4M199820022008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-21505
1999Operating cash flow-20188
2000Operating cash flow-267513
2001Operating cash flow-84340
2002Operating cash flow-183747
2005Operating cash flow-617042
2006Operating cash flow-736802
2007Operating cash flow-738683
2008Operating cash flow-1255489

Free cash flow

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

USD -1.3M 2008
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.104.9K-275.4K-655.8K-1.0M-1.4M199820022008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flow-84340
2002Free cash flow-187458
2005Free cash flowUnavailable
2006Free cash flow-741594
2007Free cash flow-754937
2008Free cash flow-1311524

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.

127.8% 2008
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.195%146%97%49%0%1998-12-312002-12-312008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2005Liabilities / assets81.3%
2006Liabilities / assets58.5%
2007Liabilities / assets180.4%
2008Liabilities / assets127.8%

Current assets to current liabilities

Current assets divided by current liabilities.

1.04× 2008
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.1.31×0.98×0.66×0.33×0.00×199820022008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities0.01×
1999Current assets / current liabilities0.01×
2000Current assets / current liabilities0×
2001Current assets / current liabilities0×
2002Current assets / current liabilities0.36×
2005Current assets / current liabilities0.99×
2006Current assets / current liabilities1.21×
2007Current assets / current liabilities0.3×
2008Current assets / current liabilities1.04×

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
1998 1998-01-01 – 1998-12-31
−USD 88,558
Exact value

Exact value: -88558 USD

1998-01-01 – 1998-12-31: -88558 USD Inspect Net Income Open source
Share or cite

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

−USD 21,505
Exact value

Exact value: -21505 USD

1998-01-01 – 1998-12-31: -21505 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.

1999 1999-01-01 – 1999-12-31
−USD 106,546
Exact value

Exact value: -106546 USD

1999-01-01 – 1999-12-31: -106546 USD Inspect Net Income Open source
Share or cite

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

−USD 20,188
Exact value

Exact value: -20188 USD

1999-01-01 – 1999-12-31: -20188 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.

2000 2000-01-01 – 2000-12-31
−USD 104,080
Exact value

Exact value: -104080 USD

2000-01-01 – 2000-12-31: -104080 USD Inspect Net Income Open source
Share or cite

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

−USD 267,513
Exact value

Exact value: -267513 USD

2000-01-01 – 2000-12-31: -267513 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.

2001 2001-01-01 – 2001-12-31
−USD 67,223
Exact value

Exact value: -67223 USD

2001-01-01 – 2001-12-31: -67223 USD Inspect Net Income Open source
Share or cite

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

−USD 84,340
Exact value

Exact value: -84340 USD

2001-01-01 – 2001-12-31: -84340 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

2001-01-01 – 2001-12-31: 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 84,340
Calculation and evidence

-84340 − 0 USD

Exact free cash flow: -84340 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 74,807
Exact value

Exact value: -74807 USD

2002-01-01 – 2002-12-31: -74807 USD Inspect Net Income Open source
Share or cite

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

−USD 183,747
Exact value

Exact value: -183747 USD

2002-01-01 – 2002-12-31: -183747 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 3,711
Exact value

Exact value: 3711 USD

2002-01-01 – 2002-12-31: 3711 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 187,458
Calculation and evidence

-183747 − 3711 USD

Exact free cash flow: -187458 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 1.05 million
Exact value

Exact value: -1050205 USD

2005-01-01 – 2005-12-31: -1050205 USD Inspect Net Income Open source
Share or cite

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

−USD 617,042
Exact value

Exact value: -617042 USD

2005-01-01 – 2005-12-31: -617042 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.

2006 2006-01-01 – 2006-12-31
−USD 2.21 million
Exact value

Exact value: -2211303 USD

2006-01-01 – 2006-12-31: -2211303 USD Inspect Net Income Open source
Share or cite

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

−USD 736,802
Exact value

Exact value: -736802 USD

2006-01-01 – 2006-12-31: -736802 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 4,792
Exact value

Exact value: 4792 USD

2006-01-01 – 2006-12-31: 4792 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 741,594
Calculation and evidence

-736802 − 4792 USD

Exact free cash flow: -741594 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 2.72 million
Exact value

Exact value: -2721983 USD

2007-01-01 – 2007-12-31: -2721983 USD Inspect Net Income Open source
Share or cite

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

−USD 738,683
Exact value

Exact value: -738683 USD

2007-01-01 – 2007-12-31: -738683 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 16,254
Exact value

Exact value: 16254 USD

2007-01-01 – 2007-12-31: 16254 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 754,937
Calculation and evidence

-738683 − 16254 USD

Exact free cash flow: -754937 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 2.52 million
Exact value

Exact value: -2516131 USD

2008-01-01 – 2008-12-31: -2516131 USD Inspect Net Income Open source
Share or cite

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

−USD 1.26 million
Exact value

Exact value: -1255489 USD

2008-01-01 – 2008-12-31: -1255489 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 56,035
Exact value

Exact value: 56035 USD

2008-01-01 – 2008-12-31: 56035 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.31 million
Calculation and evidence

-1255489 − 56035 USD

Exact free cash flow: -1311524 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.

51 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001005356, 1005356, edgar:1005356

Also known as USA SUNRISE BEVERAGES INC