AQUAPRO CORP

EDGAR

24 filing records in this dataset, filed from 1997-09-29 to 2003-02-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2002-12-31 · USD

Exact inputs and evidence

Operating cash flow

-491 thousand USD

2002-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1037751 USD Source
  • Operating Cash Flow: -547192 USD Source

Free cash flow

-500 thousand USD

2002-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1037751 USD Source
  • Operating Cash Flow: -547192 USD Source
  • Capital Expenditure: 33426 USD Source
  • Capital Expenditure: 24380 USD Source
Cash and cash equivalents
55.8 thousand USD Source
Exact value

55842 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

1.78 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Revenue: 1310505 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 3990198 USD · 2001-07-01 – 2002-06-30 Source
  • Revenue: 3518645 USD · 2001-07-01 – 2002-03-31 Source
  • Revenue: 0 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 0 USD · 2002-07-01 – 2002-12-31 Source
  • Revenue: 0 USD · 2002-07-01 – 2002-09-30 Source

Net income

-11.5 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Net income: -1275939 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -9028607 USD · 2001-07-01 – 2002-06-30 Source
  • Net income: -2682323 USD · 2001-07-01 – 2002-03-31 Source
  • Net income: -481338 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: -3880212 USD · 2002-07-01 – 2002-12-31 Source
  • Net income: -481338 USD · 2002-07-01 – 2002-09-30 Source

Operating cash flow

-892 thousand USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Operating cash flow: 1267738 USD · 2001-07-01 – 2002-03-31 Source
  • Operating cash flow: 174736 USD · 2001-07-01 – 2001-12-31 Source
  • Operating cash flow: 320262 USD · 2001-07-01 – 2002-06-30 Source
  • Operating cash flow: 1267738 USD · 2001-07-01 – 2002-03-31 Source
  • Operating cash flow: -547192 USD · 2002-07-01 – 2002-09-30 Source
  • Operating cash flow: -1037751 USD · 2002-07-01 – 2002-12-31 Source
  • Operating cash flow: -547192 USD · 2002-07-01 – 2002-09-30 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: 2003-02-14.

Financial data available through: 2002-06-30.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2002-06-30
  • Operating income: 7 of 11 periods available· newest 2002-06-30
  • Net income: 7 of 11 periods available· newest 2002-06-30
  • Operating cash flow: 6 of 11 periods available· newest 2002-06-30
  • Capital expenditure: 6 of 11 periods available· newest 2002-06-30
  • Total assets: 6 of 11 periods available· newest 2002-06-30
  • Total liabilities: 5 of 11 periods available· newest 2002-06-30
  • Current assets: 6 of 11 periods available· newest 2002-06-30
  • Current liabilities: 6 of 11 periods available· newest 2002-06-30
  • Cash and cash equivalents: 7 of 11 periods available· newest 2002-06-30
  • 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

    -16.7%

    Prior period

    USD 4.79 million

    –

    Current period

    USD 3.99 million

    –

    Exact inputs and evidence

    3990198 − 4787464 = -797266 USD

    4787464 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    3990198 USD · 2001-07-01 – 2002-06-30

    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 7.42 million

    Prior period

    −USD 1.6 million

    –

    Current period

    −USD 9.03 million

    –

    Exact inputs and evidence

    -9028607 − -1603833 = -7424774 USD

    -1603833 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    -9028607 USD · 2001-07-01 – 2002-06-30

    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 1.26 million

    Prior period

    −USD 935,654

    –

    Current period

    USD 320,262

    –

    Exact inputs and evidence

    320262 − -935654 = 1255916 USD

    -935654 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    320262 USD · 2001-07-01 – 2002-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -99%

    Prior period

    USD 103,817

    –

    Current period

    USD 995

    –

    Exact inputs and evidence

    995 − 103817 = -102822 USD

    103817 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    995 USD · 2001-07-01 – 2002-06-30

    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.

2002 2001-07-01 – 2002-06-30

  • Revenue USD 3.99 million 100% of revenue
  • Operating costs Derived USD 6.58 million 165% of revenue
  • Operating income −USD 2.59 million −65% of revenue
  • Tax, interest and other Derived USD 6.44 million 161% of revenue
  • Net income −USD 9.03 million −226% of revenue

Cash

  • Operating cash flow USD 320,262 8% of revenue
  • Capital expenditure USD 995 0% of revenue
  • Free cash flow Derived USD 319,267 8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Operating loss: operating costs were 150% of revenue.
  • 1997 Operating loss: operating costs were 185% of revenue.
  • 1998 Operating loss: operating costs were 118% of revenue.
  • 1999 Operating loss: operating costs were 108% of revenue.
  • 2000 Net loss: net income was −2.1% of revenue.
  • 2001 Operating loss: operating costs were 123% of revenue.
  • 2002 Operating loss: operating costs were 165% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-07-01 – 1996-06-303924954 5893904 Derived -1968950 537905 Derived -2506855 -2006888 Derived
Source
1997 1996-07-01 – 1997-06-301212468 2243699 Derived -1031231 456294 Derived -1487525 Unavailable
Source
1998 1997-07-01 – 1998-06-305041463 5968602 Derived -927139 609022 Derived -1536161 -2308737 Derived
Source
1999 1998-07-01 – 1999-06-305614284 6056309 Derived -442025 1101160 Derived -1543185 -583426 Derived
Source
2000 1999-07-01 – 2000-06-306993856 6730070 Derived 263786 412615 Derived -148829 110768 Derived
Source
2001 2000-07-01 – 2001-06-304787464 5876580 Derived -1089116 514717 Derived -1603833 -1039471 Derived
Source
2002 2001-07-01 – 2002-06-303990198 6577917 Derived -2587719 6440888 Derived -9028607 319267 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 4M 2002
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.7.6M5.7M3.8M1.9M0.0199619992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue3924954
1997Revenue1212468
1998Revenue5041463
1999Revenue5614284
2000Revenue6993856
2001Revenue4787464
2002Revenue3990198

Revenue growth

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

-16.7% 2002
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.347%235%123%12%-100%199619992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year-69.1%
1998Year over year315.8%
1999Year over year11.4%
2000Year over year24.6%
2001Year over year-31.5%
2002Year over year-16.7%

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 -64.9% 2002
Net margin -226.3% 2002
Free cash flow margin 8% 2002
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.27%-41%-109%-177%-245%199619992002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-50.2%
1997Operating margin-85.1%
1998Operating margin-18.4%
1999Operating margin-7.9%
2000Operating margin3.8%
2001Operating margin-22.7%
2002Operating margin-64.9%
1996Net margin-63.9%
1997Net margin-122.7%
1998Net margin-30.5%
1999Net margin-27.5%
2000Net margin-2.1%
2001Net margin-33.5%
2002Net margin-226.3%
1996Free cash flow margin-51.1%
1997Free cash flow marginNot reported
1998Free cash flow margin-45.8%
1999Free cash flow margin-10.4%
2000Free cash flow margin1.6%
2001Free cash flow margin-21.7%
2002Free cash flow margin8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 320.3K 2002
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.1.1M416.8K-255.8K-928.4K-1.6M199619992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-1415414
1997Operating cash flowNot reportedNo source recorded
1998Operating cash flow-1256140
1999Operating cash flow-117348
2000Operating cash flow903816
2001Operating cash flow-935654
2002Operating cash flow320262

Free cash flow

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

USD 319.3K 2002
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.529.5K-232.6K-994.7K-1.8M-2.5M199619992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-2006888
1997Free cash flowUnavailableNo source recorded
1998Free cash flow-2308737
1999Free cash flow-583426
2000Free cash flow110768
2001Free cash flow-1039471
2002Free cash flow319267

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.

175% 2002
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.189%142%95%47%0%1996-06-3019992002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-06-30Liabilities / assetsNot reportedNo source recorded
1997-06-30Liabilities / assetsNot reported
1998Liabilities / assets39.1%
1999Liabilities / assets55.1%
2000Liabilities / assets57.3%
2001Liabilities / assets67.3%
2002Liabilities / assets175%

Current assets to current liabilities

Current assets divided by current liabilities.

0.14× 2002
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.5.15×3.86×2.57×1.29×0.00×1996-06-3019992002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-06-30Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities3.38×
1998Current assets / current liabilities4.77×
1999Current assets / current liabilities1.89×
2000Current assets / current liabilities1.88×
2001Current assets / current liabilities1.44×
2002Current assets / current liabilities0.14×

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 1995-07-01 – 1996-06-30
−USD 2.51 million
Exact value

Exact value: -2506855 USD

1995-07-01 – 1996-06-30: -2506855 USD Inspect Net Income Open source
Share or cite

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

−USD 1.42 million
Exact value

Exact value: -1415414 USD

1995-07-01 – 1996-06-30: -1415414 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 591,474
Exact value

Exact value: 591474 USD

1995-07-01 – 1996-06-30: 591474 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.01 million
Calculation and evidence

-1415414 − 591474 USD

Exact free cash flow: -2006888 USD

Share or cite

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

1997 1996-07-01 – 1997-06-30
−USD 1.49 million
Exact value

Exact value: -1487525 USD

1996-07-01 – 1997-06-30: -1487525 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.

1998 1997-07-01 – 1998-06-30
−USD 1.54 million
Exact value

Exact value: -1536161 USD

1997-07-01 – 1998-06-30: -1536161 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: -1256140 USD

1997-07-01 – 1998-06-30: -1256140 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 1.05 million
Exact value

Exact value: 1052597 USD

1997-07-01 – 1998-06-30: 1052597 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.31 million
Calculation and evidence

-1256140 − 1052597 USD

Exact free cash flow: -2308737 USD

Share or cite

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

1999 1998-07-01 – 1999-06-30
−USD 1.54 million
Exact value

Exact value: -1543185 USD

1998-07-01 – 1999-06-30: -1543185 USD Inspect Net Income Open source
Share or cite

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

−USD 117,348
Exact value

Exact value: -117348 USD

1998-07-01 – 1999-06-30: -117348 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 466,078
Exact value

Exact value: 466078 USD

1998-07-01 – 1999-06-30: 466078 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 583,426
Calculation and evidence

-117348 − 466078 USD

Exact free cash flow: -583426 USD

Share or cite

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

2000 1999-07-01 – 2000-06-30
−USD 148,829
Exact value

Exact value: -148829 USD

1999-07-01 – 2000-06-30: -148829 USD Inspect Net Income Open source
Share or cite

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

USD 903,816
Exact value

Exact value: 903816 USD

1999-07-01 – 2000-06-30: 903816 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 793,048
Exact value

Exact value: 793048 USD

1999-07-01 – 2000-06-30: 793048 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 110,768
Calculation and evidence

903816 − 793048 USD

Exact free cash flow: 110768 USD

Share or cite

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

2001 2000-07-01 – 2001-06-30
−USD 1.6 million
Exact value

Exact value: -1603833 USD

2000-07-01 – 2001-06-30: -1603833 USD Inspect Net Income Open source
Share or cite

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

−USD 935,654
Exact value

Exact value: -935654 USD

2000-07-01 – 2001-06-30: -935654 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 103,817
Exact value

Exact value: 103817 USD

2000-07-01 – 2001-06-30: 103817 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.04 million
Calculation and evidence

-935654 − 103817 USD

Exact free cash flow: -1039471 USD

Share or cite

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

2002 2001-07-01 – 2002-06-30
−USD 9.03 million
Exact value

Exact value: -9028607 USD

2001-07-01 – 2002-06-30: -9028607 USD Inspect Net Income Open source
Share or cite

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

USD 320,262
Exact value

Exact value: 320262 USD

2001-07-01 – 2002-06-30: 320262 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 995
Exact value

Exact value: 995 USD

2001-07-01 – 2002-06-30: 995 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 319,267
Calculation and evidence

320262 − 995 USD

Exact free cash flow: 319267 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.

24 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001023367, 1023367, edgar:1023367