BPO Management Services

EDGAR

72 filing records in this dataset, filed from 1996-09-03 to 2008-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

5.89 million USD

2008-09-30 · USD

Exact inputs and evidence

Operating margin

-29.74%

2008-09-30 · %

Exact inputs and evidence
  • Operating Income: -1752686 USD Source
  • Revenue: 5892857 USD Source
Cash and cash equivalents
2.91 million USD Source
Exact value

2911367 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: 2008-11-14.

Financial data available through: 2006-12-31.

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: 9 of 11 periods available· newest 2006-12-31
  • Operating income: 9 of 11 periods available· newest 2006-12-31
  • Net income: 9 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2006-12-31
  • Total assets: 7 of 11 periods available· newest 2006-12-31
  • Total liabilities: 9 of 11 periods available· newest 2006-12-31
  • Current assets: 9 of 11 periods available· newest 2006-12-31
  • Current liabilities: 9 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 9 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.

  • Revenue

    +100.7%

    Prior period

    USD 2.35 million

    –

    Current period

    USD 4.71 million

    –

    Exact inputs and evidence

    4711139 − 2347534 = 2363605 USD

    2347534 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    4711139 USD · 2006-01-01 – 2006-12-31

    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 2.5 million

    Prior period

    −USD 800,520

    –

    Current period

    −USD 3.3 million

    –

    Exact inputs and evidence

    -3300186 − -800520 = -2499666 USD

    -800520 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -3300186 USD · 2006-01-01 – 2006-12-31

    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

    -142.7%

    Prior period

    USD 1.23 million

    –

    Current period

    −USD 525,972

    –

    Exact inputs and evidence

    -525972 − 1232169 = -1758141 USD

    1232169 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -525972 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +790.8%

    Prior period

    USD 7,839

    –

    Current period

    USD 69,831

    –

    Exact inputs and evidence

    69831 − 7839 = 61992 USD

    7839 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    69831 USD · 2006-01-01 – 2006-12-31

    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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 4.71 million 100% of revenue
  • Operating costs Derived USD 7.66 million 162% of revenue
  • Operating income −USD 2.94 million −62% of revenue
  • Tax, interest and other Derived USD 356,211 7.6% of revenue
  • Net income −USD 3.3 million −70% of revenue

Cash

  • Operating cash flow −USD 525,972 −11% of revenue
  • Capital expenditure USD 69,831 1.5% of revenue
  • Free cash flow Derived −USD 595,803 −13% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Operating loss: operating costs were 108% of revenue.
  • 2001 Operating loss: operating costs were 121% of revenue.
  • 2002 Operating loss: operating costs were 131% of revenue.
  • 2003 Operating loss: operating costs were 125% of revenue.
  • 2004 Operating loss: operating costs were 112% of revenue.
  • 2005 Operating loss: operating costs were 153% of revenue.
  • 2005 Operating loss: operating costs were 134% of revenue.
  • 2006 Operating loss: operating costs were 258% of revenue.
  • 2006 Operating loss: operating costs were 162% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-04-01 – 2000-03-3119936000 21489000 Derived -1553000 -198000 Derived -1355000 -3370000 Derived
Source
2001 2000-04-01 – 2001-03-3131302000 37821000 Derived -6519000 118000 Derived -6637000 -5259000 Derived
Source
2002 2001-04-01 – 2002-03-3124284000 31856000 Derived -7572000 1372000 Derived -8944000 -3619000 Derived
Source
2003 2002-04-01 – 2003-03-3118288000 22895000 Derived -4607000 5922000 Derived -10529000 -2094000 Derived
Source
2004 2003-04-01 – 2004-03-3116562000 18619000 Derived -2057000 1053000 Derived -3110000 -1123000 Derived
Source
2005 2004-04-01 – 2005-03-314549000 6938000 Derived -2389000 -1601000 Derived -788000 1824000 Derived
Source
2005 2005-01-01 – 2005-12-312347534 3156163 Derived -808629 -8109 Derived -800520 1224330 Derived
Source
2006 2005-04-01 – 2006-03-313871000 9998000 Derived -6127000 -20796000 Derived 14669000 Unavailable
Source
2006 2006-01-01 – 2006-12-314711139 7655114 Derived -2943975 356211 Derived -3300186 -595803 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 4.7M 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.33.8M25.4M16.9M8.5M0.0200020042006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue19936000
2001Revenue31302000
2002Revenue24284000
2003Revenue18288000
2004Revenue16562000
2005Revenue4549000
2005Revenue2347534
2006Revenue3871000
2006Revenue4711139

Revenue growth

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

100.7% 2006
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.115%64%14%-36%-86%200020042006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year57%
2002Year over year-22.4%
2003Year over year-24.7%
2004Year over year-9.4%
2005Year over year-72.5%
2005Year over yearNo prior comparable period
2006Year over year-14.9%
2006Year over year100.7%

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 -62.5% 2006
Net margin -70.1% 2006
Free cash flow margin -12.6% 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.422%266%110%-45%-201%200020042006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-7.8%
2001Operating margin-20.8%
2002Operating margin-31.2%
2003Operating margin-25.2%
2004Operating margin-12.4%
2005Operating margin-52.5%
2005Operating margin-34.4%
2006Operating margin-158.3%
2006Operating margin-62.5%
2000Net margin-6.8%
2001Net margin-21.2%
2002Net margin-36.8%
2003Net margin-57.6%
2004Net margin-18.8%
2005Net margin-17.3%
2005Net margin-34.1%
2006Net margin378.9%
2006Net margin-70.1%
2000Free cash flow margin-16.9%
2001Free cash flow margin-16.8%
2002Free cash flow margin-14.9%
2003Free cash flow margin-11.5%
2004Free cash flow margin-6.8%
2005Free cash flow margin40.1%
2005Free cash flow margin52.2%
2006Free cash flow marginNot reported
2006Free cash flow margin-12.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -526K 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.2.7M1.1M-496.5K-2.1M-3.7M200020042006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-2464000
2001Operating cash flow-661000
2002Operating cash flow-3225000
2003Operating cash flow-1872000
2004Operating cash flow-1029000
2005Operating cash flow2232000
2005Operating cash flow1232169
2006Operating cash flow-214000
2006Operating cash flow-525972

Free cash flow

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

USD -595.8K 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.2.4M336.6K-1.7M-3.8M-5.8M200020042006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-3370000
2001Free cash flow-5259000
2002Free cash flow-3619000
2003Free cash flow-2094000
2004Free cash flow-1123000
2005Free cash flow1824000
2005Free cash flow1224330
2006Free cash flowUnavailable
2006Free cash flow-595803

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.

68.2% 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.84%63%42%21%0%200020042006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000Liabilities / assets23.5%
2001Liabilities / assets26%
2002Liabilities / assets33.5%
2003Liabilities / assetsNot reported
2004Liabilities / assetsNot reported
2005Liabilities / assets63.5%
2005Liabilities / assets78.1%
2006Liabilities / assets47.5%
2006Liabilities / assets68.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.37× 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.4.21×3.16×2.11×1.05×0.00×200020042006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities3.9×
2001Current assets / current liabilities2.46×
2002Current assets / current liabilities1.73×
2003Current assets / current liabilities1.23×
2004Current assets / current liabilities1.31×
2005Current assets / current liabilities1.7×
2005Current assets / current liabilities1.28×
2006Current assets / current liabilities2.6×
2006Current assets / current liabilities0.37×

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
2000 1999-04-01 – 2000-03-31
−USD 1.36 million
Exact value

Exact value: -1355000 USD

1999-04-01 – 2000-03-31: -1355000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.46 million
Exact value

Exact value: -2464000 USD

1999-04-01 – 2000-03-31: -2464000 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 906,000
Exact value

Exact value: 906000 USD

1999-04-01 – 2000-03-31: 906000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.37 million
Calculation and evidence

-2464000 − 906000 USD

Exact free cash flow: -3370000 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 6.64 million
Exact value

Exact value: -6637000 USD

2000-04-01 – 2001-03-31: -6637000 USD Inspect Net Income Open source
Share or cite

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

−USD 661,000
Exact value

Exact value: -661000 USD

2000-04-01 – 2001-03-31: -661000 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 4.6 million
Exact value

Exact value: 4598000 USD

2000-04-01 – 2001-03-31: 4598000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.26 million
Calculation and evidence

-661000 − 4598000 USD

Exact free cash flow: -5259000 USD

Share or cite

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

2002 2001-04-01 – 2002-03-31
−USD 8.94 million
Exact value

Exact value: -8944000 USD

2001-04-01 – 2002-03-31: -8944000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.23 million
Exact value

Exact value: -3225000 USD

2001-04-01 – 2002-03-31: -3225000 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 394,000
Exact value

Exact value: 394000 USD

2001-04-01 – 2002-03-31: 394000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.62 million
Calculation and evidence

-3225000 − 394000 USD

Exact free cash flow: -3619000 USD

Share or cite

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

2003 2002-04-01 – 2003-03-31
−USD 10.53 million
Exact value

Exact value: -10529000 USD

2002-04-01 – 2003-03-31: -10529000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.87 million
Exact value

Exact value: -1872000 USD

2002-04-01 – 2003-03-31: -1872000 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 222,000
Exact value

Exact value: 222000 USD

2002-04-01 – 2003-03-31: 222000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.09 million
Calculation and evidence

-1872000 − 222000 USD

Exact free cash flow: -2094000 USD

Share or cite

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

2004 2003-04-01 – 2004-03-31
−USD 3.11 million
Exact value

Exact value: -3110000 USD

2003-04-01 – 2004-03-31: -3110000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.03 million
Exact value

Exact value: -1029000 USD

2003-04-01 – 2004-03-31: -1029000 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 94,000
Exact value

Exact value: 94000 USD

2003-04-01 – 2004-03-31: 94000 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

-1029000 − 94000 USD

Exact free cash flow: -1123000 USD

Share or cite

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

2005 2004-04-01 – 2005-03-31
−USD 788,000
Exact value

Exact value: -788000 USD

2004-04-01 – 2005-03-31: -788000 USD Inspect Net Income Open source
Share or cite

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

USD 2.23 million
Exact value

Exact value: 2232000 USD

2004-04-01 – 2005-03-31: 2232000 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 408,000
Exact value

Exact value: 408000 USD

2004-04-01 – 2005-03-31: 408000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.82 million
Calculation and evidence

2232000 − 408000 USD

Exact free cash flow: 1824000 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 800,520
Exact value

Exact value: -800520 USD

2005-01-01 – 2005-12-31: -800520 USD Inspect Net Income Open source
Share or cite

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

USD 1.23 million
Exact value

Exact value: 1232169 USD

2005-01-01 – 2005-12-31: 1232169 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 7,839
Exact value

Exact value: 7839 USD

2005-01-01 – 2005-12-31: 7839 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

1232169 − 7839 USD

Exact free cash flow: 1224330 USD

Share or cite

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

2006 2005-04-01 – 2006-03-31
USD 14.67 million
Exact value

Exact value: 14669000 USD

2005-04-01 – 2006-03-31: 14669000 USD Inspect Net Income Open source
Share or cite

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

−USD 214,000
Exact value

Exact value: -214000 USD

2005-04-01 – 2006-03-31: -214000 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 3.3 million
Exact value

Exact value: -3300186 USD

2006-01-01 – 2006-12-31: -3300186 USD Inspect Net Income Open source
Share or cite

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

−USD 525,972
Exact value

Exact value: -525972 USD

2006-01-01 – 2006-12-31: -525972 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 69,831
Exact value

Exact value: 69831 USD

2006-01-01 – 2006-12-31: 69831 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 595,803
Calculation and evidence

-525972 − 69831 USD

Exact free cash flow: -595803 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.

72 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001015920, 1015920, edgar:1015920

Also known as NETGURU INC, RESEARCH ENGINEERS, RESEARCH ENGINEERS INC