TERRA SYSTEMS CORP

EDGAR

31 filing records in this dataset, filed from 2000-11-14 to 2008-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2008-03-31 · USD

Exact inputs and evidence

Operating cash flow

-135 thousand USD

2008-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -134510 USD Source
Cash and cash equivalents
26.8 thousand USD Source
Exact value

26807 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.

Net income

-4.35 million USD

2007-04-01 – 2008-03-31

Exact inputs and evidence
  • Net income: -2519073 USD · 2007-01-01 – 2007-06-30 Source
  • Net income: -1042301 USD · 2007-01-01 – 2007-03-31 Source
  • Net income: -598556 USD · 2007-07-01 – 2007-09-30 Source
  • Net income: -4832509 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -3117629 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -556583 USD · 2008-01-01 – 2008-03-31 Source

Operating cash flow

-496 thousand USD

2007-04-01 – 2008-03-31

Exact inputs and evidence
  • Operating cash flow: -196352 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -110880 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -312538 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -196352 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -472705 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -312538 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -134510 USD · 2008-01-01 – 2008-03-31 Source

Capital expenditure

123 thousand USD

2005-01-01 – 2005-12-31

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 12603 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 0 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 110243 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 12603 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 123245 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 110243 USD · 2005-01-01 – 2005-09-30 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: 2008-05-15.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2007-12-31
  • Operating income: 9 of 11 periods available· newest 2007-12-31
  • Net income: 9 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2007-12-31
  • Total assets: 9 of 11 periods available· newest 2007-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 9 of 11 periods available· newest 2007-12-31
  • Current liabilities: 9 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2007-12-31
  • 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

    +226.8%

    Prior period

    USD 45,897

    –

    Current period

    USD 149,994

    –

    Exact inputs and evidence

    149994 − 45897 = 104097 USD

    45897 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    149994 USD · 2007-01-01 – 2007-12-31

    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 3.42 million

    Prior period

    −USD 1.41 million

    –

    Current period

    −USD 4.83 million

    –

    Exact inputs and evidence

    -4832509 − -1412231 = -3420278 USD

    -1412231 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -4832509 USD · 2007-01-01 – 2007-12-31

    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 96,078

    Prior period

    −USD 568,783

    –

    Current period

    −USD 472,705

    –

    Exact inputs and evidence

    -472705 − -568783 = 96078 USD

    -568783 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -472705 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 109,276

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 109276 = -109276 USD

    109276 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    0 USD · 2007-01-01 – 2007-12-31

    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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 149,994 100% of revenue
  • Cost of revenue USD 114,659 76% of revenue
  • Operating expenses USD 4.74 million 3,160% of revenue
  • Operating income −USD 4.7 million −3,137% of revenue
  • Tax, interest and other Derived USD 127,669 85% of revenue
  • Net income −USD 4.83 million −3,222% of revenue

Cash

  • Operating cash flow −USD 472,705 −315% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 472,705 −315% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 807% of revenue.
  • 2000 Operating loss: operating costs were 13,718% of revenue.
  • 2001 Operating loss: operating costs were 33,131% of revenue.
  • 2002 Operating loss: operating costs were 435% of revenue.
  • 2003 Operating loss: operating costs were 1,353% of revenue.
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 Operating loss: operating costs were 2,942% of revenue.
  • 2007 Operating loss: operating costs were 3,237% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-31159705 1288942 Derived -1129237 100626 Derived -1229863 -260505 Derived
Source
2000 2000-01-01 – 2000-12-3110515 1442483 Derived -1431968 88241 Derived -1520209 -250398 Derived
Source
2001 2001-01-01 – 2001-12-316255 2072375 Derived -2066120 290498 Derived -2356618 -307501 Derived
Source
2002 2002-01-01 – 2002-12-31149934 652443 Derived -502509 56744 Derived -559253 -59180 Derived
Source
2003 2003-01-01 – 2003-12-3175869 1026724 Derived -950855 81892 Derived -1032747 -41319 Derived
Source
2004 2004-01-01 – 2004-12-310 510969 Derived -510969 100823 Derived -611792 -39062 Derived
Source
2005 2005-01-01 – 2005-12-310 6131078 Derived -6131078 356168 Derived -6487246 -812275 Derived
Source
2006 2006-01-01 – 2006-12-3145897 1350169 Derived -1304272 107959 Derived -1412231 -678059 Derived
Source
2007 2007-01-01 – 2007-12-31149994 4854834 Derived -4704840 127669 Derived -4832509 -472705 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 150K 2007
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.172.5K129.4K86.2K43.1K0.0199920032007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue159705
2000Revenue10515
2001Revenue6255
2002Revenue149934
2003Revenue75869
2004Revenue0
2005Revenue0
2006Revenue45897
2007Revenue149994

Revenue growth

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

226.8% 2007
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.2,489%1,794%1,099%403%-292%199920032007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year-93.4%
2001Year over year-40.5%
2002Year over year2,297%
2003Year over year-49.4%
2004Year over year-100%
2005Year over yearNo prior comparable period
2006Year over yearNo prior comparable period
2007Year over year226.8%

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 -3,136.7% 2007
Net margin -3,221.8% 2007
Free cash flow margin -315.1% 2007
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.3,014%-7,912%-18,838%-29,764%-40,690%199920032007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-707.1%
2000Operating margin-13,618.3%
2001Operating margin-33,031.5%
2002Operating margin-335.2%
2003Operating margin-1,253.3%
2004Operating marginNot reported
2005Operating marginNot reported
2006Operating margin-2,841.7%
2007Operating margin-3,136.7%
1999Net margin-770.1%
2000Net margin-14,457.5%
2001Net margin-37,675.7%
2002Net margin-373%
2003Net margin-1,361.2%
2004Net marginNot reported
2005Net marginNot reported
2006Net margin-3,077%
2007Net margin-3,221.8%
1999Free cash flow margin-163.1%
2000Free cash flow margin-2,381.3%
2001Free cash flow margin-4,916.1%
2002Free cash flow margin-39.5%
2003Free cash flow margin-54.5%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow margin-1,477.3%
2007Free cash flow margin-315.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -472.7K 2007
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.106.7K-106.9K-320.6K-534.3K-748.0K199920032007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-260399
2000Operating cash flow-250398
2001Operating cash flow-307501
2002Operating cash flow-46680
2003Operating cash flow47791
2004Operating cash flow-32608
2005Operating cash flow-689030
2006Operating cash flow-568783
2007Operating cash flow-472705

Free cash flow

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

USD -472.7K 2007
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.65.0K-170.6K-406.1K-641.7K-877.3K199920032007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-260505
2000Free cash flow-250398
2001Free cash flow-307501
2002Free cash flow-59180
2003Free cash flow-41319
2004Free cash flow-39062
2005Free cash flow-812275
2006Free cash flow-678059
2007Free cash flow-472705

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.02× 2007
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.0.10×0.08×0.05×0.03×0.00×199920032007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities0×
2000Current assets / current liabilities0.01×
2001Current assets / current liabilities0×
2002Current assets / current liabilities0×
2003Current assets / current liabilities0×
2004Current assets / current liabilities0×
2005Current assets / current liabilities0.09×
2006Current assets / current liabilities0.02×
2007Current assets / current liabilities0.02×

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
1999 1999-01-01 – 1999-12-31
−USD 1.23 million
Exact value

Exact value: -1229863 USD

1999-01-01 – 1999-12-31: -1229863 USD Inspect Net Income Open source
Share or cite

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

−USD 260,399
Exact value

Exact value: -260399 USD

1999-01-01 – 1999-12-31: -260399 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 106
Exact value

Exact value: 106 USD

1999-01-01 – 1999-12-31: 106 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 260,505
Calculation and evidence

-260399 − 106 USD

Exact free cash flow: -260505 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 1.52 million
Exact value

Exact value: -1520209 USD

2000-01-01 – 2000-12-31: -1520209 USD Inspect Net Income Open source
Share or cite

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

−USD 250,398
Exact value

Exact value: -250398 USD

2000-01-01 – 2000-12-31: -250398 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

2000-01-01 – 2000-12-31: 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 250,398
Calculation and evidence

-250398 − 0 USD

Exact free cash flow: -250398 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 2.36 million
Exact value

Exact value: -2356618 USD

2001-01-01 – 2001-12-31: -2356618 USD Inspect Net Income Open source
Share or cite

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

−USD 307,501
Exact value

Exact value: -307501 USD

2001-01-01 – 2001-12-31: -307501 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 307,501
Calculation and evidence

-307501 − 0 USD

Exact free cash flow: -307501 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 559,253
Exact value

Exact value: -559253 USD

2002-01-01 – 2002-12-31: -559253 USD Inspect Net Income Open source
Share or cite

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

−USD 46,680
Exact value

Exact value: -46680 USD

2002-01-01 – 2002-12-31: -46680 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 12,500
Exact value

Exact value: 12500 USD

2002-01-01 – 2002-12-31: 12500 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 59,180
Calculation and evidence

-46680 − 12500 USD

Exact free cash flow: -59180 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 1.03 million
Exact value

Exact value: -1032747 USD

2003-01-01 – 2003-12-31: -1032747 USD Inspect Net Income Open source
Share or cite

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

USD 47,791
Exact value

Exact value: 47791 USD

2003-01-01 – 2003-12-31: 47791 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 89,110
Exact value

Exact value: 89110 USD

2003-01-01 – 2003-12-31: 89110 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 41,319
Calculation and evidence

47791 − 89110 USD

Exact free cash flow: -41319 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 611,792
Exact value

Exact value: -611792 USD

2004-01-01 – 2004-12-31: -611792 USD Inspect Net Income Open source
Share or cite

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

−USD 32,608
Exact value

Exact value: -32608 USD

2004-01-01 – 2004-12-31: -32608 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 6,454
Exact value

Exact value: 6454 USD

2004-01-01 – 2004-12-31: 6454 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 39,062
Calculation and evidence

-32608 − 6454 USD

Exact free cash flow: -39062 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 6.49 million
Exact value

Exact value: -6487246 USD

2005-01-01 – 2005-12-31: -6487246 USD Inspect Net Income Open source
Share or cite

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

−USD 689,030
Exact value

Exact value: -689030 USD

2005-01-01 – 2005-12-31: -689030 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 123,245
Exact value

Exact value: 123245 USD

2005-01-01 – 2005-12-31: 123245 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 812,275
Calculation and evidence

-689030 − 123245 USD

Exact free cash flow: -812275 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 1.41 million
Exact value

Exact value: -1412231 USD

2006-01-01 – 2006-12-31: -1412231 USD Inspect Net Income Open source
Share or cite

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

−USD 568,783
Exact value

Exact value: -568783 USD

2006-01-01 – 2006-12-31: -568783 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 109,276
Exact value

Exact value: 109276 USD

2006-01-01 – 2006-12-31: 109276 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 678,059
Calculation and evidence

-568783 − 109276 USD

Exact free cash flow: -678059 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 4.83 million
Exact value

Exact value: -4832509 USD

2007-01-01 – 2007-12-31: -4832509 USD Inspect Net Income Open source
Share or cite

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

−USD 472,705
Exact value

Exact value: -472705 USD

2007-01-01 – 2007-12-31: -472705 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

2007-01-01 – 2007-12-31: 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 472,705
Calculation and evidence

-472705 − 0 USD

Exact free cash flow: -472705 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.

31 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001027876, 1027876, edgar:1027876