Linkwell CORP

EDGAR

74 filing records in this dataset, filed from 1999-04-15 to 2012-11-15. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

5.41 million USD

2012 Q3 · USD

Exact inputs and evidence

Operating cash flow

-46.1 thousand USD

2012 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -153240 USD Source
  • Operating Cash Flow: -107144 USD Source
Cash and cash equivalents
978 thousand USD Source
Exact value

978247 USD

Long-term debt including current maturities
Not available
Shares outstanding
3.15 million shares Source
Exact value

3153516 shares

Reported share-count change

9.24% · 267 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 2886849 shares · 2010-12-31· Source
  • 3153516 shares · 2011-12-31· Source

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

2.4 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Net income: 1888286 USD · 2011-01-01 – 2011-12-31 Source
  • Net income: 1283920 USD · 2011-01-01 – 2011-09-30 Source
  • Net income: -26670 USD · 2012-01-01 – 2012-03-31 Source
  • Net income: 684640 USD · 2012-04-01 – 2012-06-30 Source
  • Net income: 1136351 USD · 2012-07-01 – 2012-09-30 Source

Operating cash flow

544 thousand USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Operating cash flow: -1641531 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: -2338317 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 15792 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -107144 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: 15792 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -153240 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -107144 USD · 2012-01-01 – 2012-06-30 Source

Capital expenditure

200 thousand USD

2011-01-01 – 2011-12-31

Exact inputs and evidence
  • Capital expenditure: 144 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 29754 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 144 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 81176 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 29754 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 199772 USD · 2011-01-01 – 2011-12-31 Source
  • Capital expenditure: 81176 USD · 2011-01-01 – 2011-09-30 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: 2012-11-15.

Financial data available through: 2011-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2011-12-31
  • Operating income: 11 of 11 periods available· newest 2011-12-31
  • Net income: 11 of 11 periods available· newest 2011-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2011-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2011-12-31
  • Total assets: 11 of 11 periods available· newest 2011-12-31
  • Total liabilities: 5 of 11 periods available· newest 2011-12-31
  • Current assets: 11 of 11 periods available· newest 2011-12-31
  • Current liabilities: 10 of 11 periods available· newest 2011-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2011-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2011-12-31

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

    +25.6%

    Prior period

    USD 13.51 million

    –

    Current period

    USD 16.96 million

    –

    Exact inputs and evidence

    16958240 − 13506405 = 3451835 USD

    13506405 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    16958240 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +101.2%

    Prior period

    USD 938,404

    –

    Current period

    USD 1.89 million

    –

    Exact inputs and evidence

    1888286 − 938404 = 949882 USD

    938404 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    1888286 USD · 2011-01-01 – 2011-12-31

    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

    -178.8%

    Prior period

    USD 2.08 million

    –

    Current period

    −USD 1.64 million

    –

    Exact inputs and evidence

    -1641531 − 2082114 = -3723645 USD

    2082114 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    -1641531 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -36%

    Prior period

    USD 312,357

    –

    Current period

    USD 199,772

    –

    Exact inputs and evidence

    199772 − 312357 = -112585 USD

    312357 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    199772 USD · 2011-01-01 – 2011-12-31

    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.

2011 2011-01-01 – 2011-12-31

  • Revenue USD 16.96 million 100% of revenue
  • Cost of revenue USD 9.53 million 56% of revenue
  • Operating expenses USD 4.63 million 27% of revenue
  • Operating income USD 2.79 million 16% of revenue
  • Tax, interest and other Derived USD 906,191 5.3% of revenue
  • Net income USD 1.89 million 11% of revenue

Cash

  • Operating cash flow −USD 1.64 million −9.7% of revenue
  • Capital expenditure USD 199,772 1.2% of revenue
  • Free cash flow Derived −USD 1.84 million −11% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 791% of revenue.
  • 2003 Operating loss: operating costs were 2,019% of revenue.
  • 2004 Net income was higher than operating income, so the split is not drawn.
  • 2005 10%83%
  • 2006 89%
  • 2007 95%
  • 2008 14%79%
  • 2009 21%72%
  • 2010 89%
  • 2011 11%84%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-3171439 565087 Derived -493648 -89935 Derived -403713 Unavailable
Source
2003 2003-01-01 – 2003-12-3156515 1140809 Derived -1084294 274051 Derived -1358345 Unavailable
Source
2004 2004-01-01 – 2004-12-3179089 -608989 Derived 688078 185370 Derived 502708 388769 Derived
Source
2005 2005-01-01 – 2005-12-315465933 4530257 Derived 935676 391547 Derived 544129 -757979 Derived
Source
2006 2006-01-01 – 2006-12-317745378 6913050 Derived 832328 264208 Derived 568120 -13779 Derived
Source
2007 2007-01-01 – 2007-12-318127717 7736622 Derived 391095 30960 Derived 360135 -732743 Derived
Source
2008 2008-01-01 – 2008-12-3111985924 9479588 Derived 2506336 877066 Derived 1629270 95389 Derived
Source
2009 2009-01-01 – 2009-12-3114666782 10508573 Derived 4158209 1097416 Derived 3060793 -877797 Derived
Source
2010 2010-01-01 – 2010-12-3113506405 12086715 Derived 1419690 481286 Derived 938404 1769757 Derived
Source
2011 2011-01-01 – 2011-12-3116958240 14163763 Derived 2794477 906191 Derived 1888286 -1841303 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 17M 2011
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.18.3M13.7M9.2M4.6M0.0200220072011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue71439
2003Revenue56515
2004Revenue79089
2005Revenue5465933
2006Revenue7745378
2007Revenue8127717
2008Revenue11985924
2009Revenue14666782
2010Revenue13506405
2011Revenue16958240

Revenue growth

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

25.6% 2011
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.7,358%5,376%3,395%1,414%-567%200220072011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over year3,113.6%
2003Year over year-20.9%
2004Year over year39.9%
2005Year over year6,811.1%
2006Year over year41.7%
2007Year over year4.9%
2008Year over year47.5%
2009Year over year22.4%
2010Year over year-7.9%
2011Year over year25.6%

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 16.5% 2011
Net margin 11.1% 2011
Free cash flow margin -10.9% 2011
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.1,132%183%-767%-1,716%-2,665%200220072011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-691%
2003Operating margin-1,918.6%
2004Operating margin870%
2005Operating margin17.1%
2006Operating margin10.7%
2007Operating margin4.8%
2008Operating margin20.9%
2009Operating margin28.4%
2010Operating margin10.5%
2011Operating margin16.5%
2002Net margin-565.1%
2003Net margin-2,403.5%
2004Net margin635.6%
2005Net margin10%
2006Net margin7.3%
2007Net margin4.4%
2008Net margin13.6%
2009Net margin20.9%
2010Net margin6.9%
2011Net margin11.1%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow margin491.6%
2005Free cash flow margin-13.9%
2006Free cash flow margin-0.2%
2007Free cash flow margin-9%
2008Free cash flow margin0.8%
2009Free cash flow margin-6%
2010Free cash flow margin13.1%
2011Free cash flow margin-10.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.6M 2011
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.2.4M1.3M220.3K-859.6K-1.9M200220072011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-203967
2003Operating cash flowNot reportedNo source recorded
2004Operating cash flow492493
2005Operating cash flow-276251
2006Operating cash flow135560
2007Operating cash flow-633394
2008Operating cash flow204377
2009Operating cash flow292353
2010Operating cash flow2082114
2011Operating cash flow-1641531

Free cash flow

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

USD -1.8M 2011
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.2.1M1.0M-35.8K-1.1M-2.1M200220072011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flowUnavailable
2003Free cash flowUnavailableNo source recorded
2004Free cash flow388769
2005Free cash flow-757979
2006Free cash flow-13779
2007Free cash flow-732743
2008Free cash flow95389
2009Free cash flow-877797
2010Free cash flow1769757
2011Free cash flow-1841303

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.

79% 2011
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.991%743%496%248%0%2002-12-312007-12-312011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004Liabilities / assets917.9%
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported
2008Liabilities / assets38.8%
2009Liabilities / assets32.6%
2010Liabilities / assets36.3%
2011Liabilities / assets79%

Current assets to current liabilities

Current assets divided by current liabilities.

4.05× 2011
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.4.63×3.47×2.32×1.16×0.00×200220072011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities0.05×
2003Current assets / current liabilities0.11×
2004Current assets / current liabilitiesNot reported
2005Current assets / current liabilities1.99×
2006Current assets / current liabilities2.37×
2007Current assets / current liabilities2.5×
2008Current assets / current liabilities4.29×
2009Current assets / current liabilities4.26×
2010Current assets / current liabilities3.37×
2011Current assets / current liabilities4.05×

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
2002 2002-01-01 – 2002-12-31
−USD 403,713
Exact value

Exact value: -403713 USD

2002-01-01 – 2002-12-31: -403713 USD Inspect Net Income Open source
Share or cite

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

−USD 203,967
Exact value

Exact value: -203967 USD

2002-01-01 – 2002-12-31: -203967 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.

2003 2003-01-01 – 2003-12-31
−USD 1.36 million
Exact value

Exact value: -1358345 USD

2003-01-01 – 2003-12-31: -1358345 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.

2004 2004-01-01 – 2004-12-31
USD 502,708
Exact value

Exact value: 502708 USD

2004-01-01 – 2004-12-31: 502708 USD Inspect Net Income Open source
Share or cite

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

USD 492,493
Exact value

Exact value: 492493 USD

2004-01-01 – 2004-12-31: 492493 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 103,724
Exact value

Exact value: 103724 USD

2004-01-01 – 2004-12-31: 103724 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 388,769
Calculation and evidence

492493 − 103724 USD

Exact free cash flow: 388769 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 544,129
Exact value

Exact value: 544129 USD

2005-01-01 – 2005-12-31: 544129 USD Inspect Net Income Open source
Share or cite

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

−USD 276,251
Exact value

Exact value: -276251 USD

2005-01-01 – 2005-12-31: -276251 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 481,728
Exact value

Exact value: 481728 USD

2005-01-01 – 2005-12-31: 481728 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 757,979
Calculation and evidence

-276251 − 481728 USD

Exact free cash flow: -757979 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 568,120
Exact value

Exact value: 568120 USD

2006-01-01 – 2006-12-31: 568120 USD Inspect Net Income Open source
Share or cite

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

USD 135,560
Exact value

Exact value: 135560 USD

2006-01-01 – 2006-12-31: 135560 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 149,339
Exact value

Exact value: 149339 USD

2006-01-01 – 2006-12-31: 149339 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13,779
Calculation and evidence

135560 − 149339 USD

Exact free cash flow: -13779 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 360,135
Exact value

Exact value: 360135 USD

2007-01-01 – 2007-12-31: 360135 USD Inspect Net Income Open source
Share or cite

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

−USD 633,394
Exact value

Exact value: -633394 USD

2007-01-01 – 2007-12-31: -633394 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 99,349
Exact value

Exact value: 99349 USD

2007-01-01 – 2007-12-31: 99349 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 732,743
Calculation and evidence

-633394 − 99349 USD

Exact free cash flow: -732743 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 1.63 million
Exact value

Exact value: 1629270 USD

2008-01-01 – 2008-12-31: 1629270 USD Inspect Net Income Open source
Share or cite

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

USD 204,377
Exact value

Exact value: 204377 USD

2008-01-01 – 2008-12-31: 204377 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 108,988
Exact value

Exact value: 108988 USD

2008-01-01 – 2008-12-31: 108988 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 95,389
Calculation and evidence

204377 − 108988 USD

Exact free cash flow: 95389 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
USD 3.06 million
Exact value

Exact value: 3060793 USD

2009-01-01 – 2009-12-31: 3060793 USD Inspect Net Income Open source
Share or cite

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

USD 292,353
Exact value

Exact value: 292353 USD

2009-01-01 – 2009-12-31: 292353 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 1.17 million
Exact value

Exact value: 1170150 USD

2009-01-01 – 2009-12-31: 1170150 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 877,797
Calculation and evidence

292353 − 1170150 USD

Exact free cash flow: -877797 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
USD 938,404
Exact value

Exact value: 938404 USD

2010-01-01 – 2010-12-31: 938404 USD Inspect Net Income Open source
Share or cite

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

USD 2.08 million
Exact value

Exact value: 2082114 USD

2010-01-01 – 2010-12-31: 2082114 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 312,357
Exact value

Exact value: 312357 USD

2010-01-01 – 2010-12-31: 312357 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.77 million
Calculation and evidence

2082114 − 312357 USD

Exact free cash flow: 1769757 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 1.89 million
Exact value

Exact value: 1888286 USD

2011-01-01 – 2011-12-31: 1888286 USD Inspect Net Income Open source
Share or cite

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

−USD 1.64 million
Exact value

Exact value: -1641531 USD

2011-01-01 – 2011-12-31: -1641531 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 199,772
Exact value

Exact value: 199772 USD

2011-01-01 – 2011-12-31: 199772 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.84 million
Calculation and evidence

-1641531 − 199772 USD

Exact free cash flow: -1841303 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.

74 filings · 626 latest values · 626 originally reported values

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

Identifiers: 0001042463, 1042463, LWLL, edgar:1042463

Also known as HBOA HOLDINGS INC, KIRSHNER ENTERTAINMENT & TECHNOLOGIES INC, LINKWELL CORP, Linkwell CORP, MIZAR ENERGY CO