MIGO SOFTWARE, INC.

EDGAR

59 filing records in this dataset, filed from 1996-11-14 to 2007-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.2 million USD

2007-09-30 · USD

Exact inputs and evidence

Operating margin

-84.53%

2007-09-30 · %

Exact inputs and evidence
  • Operating Income: -1862599 USD Source
  • Revenue: 2203441 USD Source

Operating cash flow

-2.7 million USD

2007-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5173374 USD Source
  • Operating Cash Flow: -2473067 USD Source
Cash and cash equivalents
149 thousand USD Source
Exact value

148645 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: 2007-11-14.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2006-12-31
  • Operating income: 6 of 11 periods available· newest 2001-03-31
  • Net income: 10 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2006-12-31
  • Total assets: 8 of 11 periods available· newest 2006-12-31
  • Total liabilities: 8 of 11 periods available· newest 2006-12-31
  • Current assets: 4 of 11 periods available· newest 2006-12-31
  • Current liabilities: 4 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2006-12-31
  • 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.

No unambiguous prior-year comparison is available for the latest reporting period.

Comparable inputs unavailable for: Revenue, Net income, Operating cash flow, 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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 345,228 100% 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 11.47 million −3,321% of revenue

Cash

  • Operating cash flow −USD 4.79 million −1,389% of revenue
  • Capital expenditure USD 5,516 1.6% of revenue
  • Free cash flow Derived −USD 4.8 million −1,390% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Net loss: net income was −19% of revenue.
  • 1997 Operating loss: operating costs were 100% of revenue.
  • 1998 Operating loss: operating costs were 333% of revenue.
  • 1998 Net loss: net income was −12% of revenue.
  • 2000 Operating loss: operating costs were 235% of revenue.
  • 2001 Operating loss: operating costs were 231% of revenue.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 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
1996 1996-01-01 – 1996-12-31735863 551601 Derived 184262 323674 Derived -139412 -60606 Derived
Source
1997 1997-01-01 – 1997-12-31743935 745677 Derived -1742 160825 Derived -162567 -18191 Derived
Source
1998 1997-04-01 – 1998-03-31947543 3156200 Derived -2208657 -106166 Derived -2102491 -2127742 Derived
Source
1998 1998-01-01 – 1998-12-31802908 599378 Derived 203530 298367 Derived -94837 -55446 Derived
Source
2000 1999-04-01 – 2000-03-311400153 3287974 Derived -1887821 -15493 Derived -1872328 -1930443 Derived
Source
2001 2000-04-01 – 2001-03-311761736 4070030 Derived -2308294 50906 Derived -2359200 Unavailable
Source
2005 2004-04-01 – 2005-03-31308189 UnavailableUnavailableUnavailable-10145175 -6302207 Derived
Source
2006 2006-01-01 – 2006-12-31345228 UnavailableUnavailableUnavailable-11466724 -4799951 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 345.2K 2006
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.1.9M1.4M951.3K475.7K0.0199620002006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue735863
1997Revenue743935
1998Revenue947543
1998Revenue802908
2000Revenue1400153
2001Revenue1761736
2005Revenue308189
2006Revenue345228

Revenue growth

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

25.8% 2001
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.27.9%20.9%13.9%7.0%0.0%199620002006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year1.1%
1998Year over yearNo prior comparable period
1998Year over year7.9%
2000Year over yearNo prior comparable period
2001Year over year25.8%
2005Year over yearNo prior comparable period
2006Year 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 -131% 2001
Net margin -3,321.5% 2006
Free cash flow margin -1,390.4% 2006
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.293%-677%-1,648%-2,619%-3,589%199620002006-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin25%
1997Operating margin-0.2%
1998Operating margin-233.1%
1998Operating margin25.3%
2000Operating margin-134.8%
2001Operating margin-131%
2005-03-31Operating marginNot reported
2006-12-31Operating marginNot reported
1996Net margin-18.9%
1997Net margin-21.9%
1998Net margin-221.9%
1998Net margin-11.8%
2000Net margin-133.7%
2001Net margin-133.9%
2005Net margin-3,291.9%
2006Net margin-3,321.5%
1996Free cash flow margin-8.2%
1997Free cash flow margin-2.4%
1998Free cash flow margin-224.6%
1998Free cash flow margin-6.9%
2000Free cash flow margin-137.9%
2001Free cash flow marginNot reported
2005Free cash flow margin-2,044.9%
2006Free cash flow margin-1,390.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.8M 2006
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.527.6K-1.3M-3.1M-5.0M-6.8M199620002006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-42848
1997Operating cash flow22875
1998Operating cash flow-2101109
1998Operating cash flow-9465
2000Operating cash flow-1889526
2001Operating cash flowNot reportedNo source recorded
2005Operating cash flow-6286360
2006Operating cash flow-4794435

Free cash flow

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

USD -4.8M 2006
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.504.2K-1.3M-3.2M-5.0M-6.8M199620002006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-60606
1997Free cash flow-18191
1998Free cash flow-2127742
1998Free cash flow-55446
2000Free cash flow-1930443
2001Free cash flowUnavailableNo source recorded
2005Free cash flow-6302207
2006Free cash flow-4799951

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.

17.3% 2006
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.206%155%103%52%0%199620002006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996Liabilities / assets101.9%
1997Liabilities / assets104.3%
1998Liabilities / assets104.2%
1998Liabilities / assets102.8%
2000Liabilities / assets54.7%
2001Liabilities / assets191.1%
2005Liabilities / assets71.3%
2006Liabilities / assets17.3%

Current assets to current liabilities

Current assets divided by current liabilities.

2.21× 2006
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.2.39×1.79×1.19×0.60×0.00×1996-12-3120002006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Current assets / current liabilitiesNot reportedNo source recorded
1997-12-31Current assets / current liabilitiesNot reportedNo source recorded
1998-03-31Current assets / current liabilitiesNot reportedNo source recorded
1998-12-31Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities1.57×
2001Current assets / current liabilities0.28×
2005Current assets / current liabilities0.27×
2006Current assets / current liabilities2.21×

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 139,412
Exact value

Exact value: -139412 USD

1996-01-01 – 1996-12-31: -139412 USD Inspect Net Income Open source
Share or cite

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

−USD 42,848
Exact value

Exact value: -42848 USD

1996-01-01 – 1996-12-31: -42848 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 17,758
Exact value

Exact value: 17758 USD

1996-01-01 – 1996-12-31: 17758 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 60,606
Calculation and evidence

-42848 − 17758 USD

Exact free cash flow: -60606 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 162,567
Exact value

Exact value: -162567 USD

1997-01-01 – 1997-12-31: -162567 USD Inspect Net Income Open source
Share or cite

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

USD 22,875
Exact value

Exact value: 22875 USD

1997-01-01 – 1997-12-31: 22875 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 41,066
Exact value

Exact value: 41066 USD

1997-01-01 – 1997-12-31: 41066 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18,191
Calculation and evidence

22875 − 41066 USD

Exact free cash flow: -18191 USD

Share or cite

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

1998 1997-04-01 – 1998-03-31
−USD 2.1 million
Exact value

Exact value: -2102491 USD

1997-04-01 – 1998-03-31: -2102491 USD Inspect Net Income Open source
Share or cite

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

−USD 2.1 million
Exact value

Exact value: -2101109 USD

1997-04-01 – 1998-03-31: -2101109 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 26,633
Exact value

Exact value: 26633 USD

1997-04-01 – 1998-03-31: 26633 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.13 million
Calculation and evidence

-2101109 − 26633 USD

Exact free cash flow: -2127742 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 94,837
Exact value

Exact value: -94837 USD

1998-01-01 – 1998-12-31: -94837 USD Inspect Net Income Open source
Share or cite

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

−USD 9,465
Exact value

Exact value: -9465 USD

1998-01-01 – 1998-12-31: -9465 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 45,981
Exact value

Exact value: 45981 USD

1998-01-01 – 1998-12-31: 45981 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 55,446
Calculation and evidence

-9465 − 45981 USD

Exact free cash flow: -55446 USD

Share or cite

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

2000 1999-04-01 – 2000-03-31
−USD 1.87 million
Exact value

Exact value: -1872328 USD

1999-04-01 – 2000-03-31: -1872328 USD Inspect Net Income Open source
Share or cite

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

−USD 1.89 million
Exact value

Exact value: -1889526 USD

1999-04-01 – 2000-03-31: -1889526 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 40,917
Exact value

Exact value: 40917 USD

1999-04-01 – 2000-03-31: 40917 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.93 million
Calculation and evidence

-1889526 − 40917 USD

Exact free cash flow: -1930443 USD

Share or cite

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

2001 2000-04-01 – 2001-03-31
−USD 2.36 million
Exact value

Exact value: -2359200 USD

2000-04-01 – 2001-03-31: -2359200 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.

2003 2002-04-01 – 2003-03-31
−USD 2.33 million
Exact value

Exact value: -2328160 USD

2002-04-01 – 2003-03-31: -2328160 USD Inspect Net Income Open source
Share or cite

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

−USD 2.02 million
Exact value

Exact value: -2017671 USD

2002-04-01 – 2003-03-31: -2017671 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.

2004 2003-04-01 – 2004-03-31
−USD 6.4 million
Exact value

Exact value: -6398093 USD

2003-04-01 – 2004-03-31: -6398093 USD Inspect Net Income Open source
Share or cite

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

−USD 3.8 million
Exact value

Exact value: -3802779 USD

2003-04-01 – 2004-03-31: -3802779 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.

2005 2004-04-01 – 2005-03-31
−USD 10.15 million
Exact value

Exact value: -10145175 USD

2004-04-01 – 2005-03-31: -10145175 USD Inspect Net Income Open source
Share or cite

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

−USD 6.29 million
Exact value

Exact value: -6286360 USD

2004-04-01 – 2005-03-31: -6286360 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 15,847
Exact value

Exact value: 15847 USD

2004-04-01 – 2005-03-31: 15847 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.3 million
Calculation and evidence

-6286360 − 15847 USD

Exact free cash flow: -6302207 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 11.47 million
Exact value

Exact value: -11466724 USD

2006-01-01 – 2006-12-31: -11466724 USD Inspect Net Income Open source
Share or cite

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

−USD 4.79 million
Exact value

Exact value: -4794435 USD

2006-01-01 – 2006-12-31: -4794435 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 5,516
Exact value

Exact value: 5516 USD

2006-01-01 – 2006-12-31: 5516 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.8 million
Calculation and evidence

-4794435 − 5516 USD

Exact free cash flow: -4799951 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.

59 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001006762, 1006762, edgar:1006762

Also known as AGATE TECHNOLOGIES INC DE, ARCA CORP, POWERHOUSE TECHNOLOGIES GROUP INC