COLOR KINETICS INC

EDGAR

18 filing records in this dataset, filed from 2004-08-05 to 2007-08-08. Explore the available filing history and original sources.

Watchlist

Holdings and insider activity

Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.

Insider filings have not been processed for this company yet.

See all insider transactions

Institutional holders (Form 13F) are not yet shown here.

Latest quarter

Revenue

21 million USD

2007-06-30 · USD

Exact inputs and evidence

Operating margin

-3.35%

2007-06-30 · %

Exact inputs and evidence
  • Operating Income: -705000 USD Source
  • Revenue: 21035000 USD Source

Operating cash flow

1.09 million USD

2007-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3436000 USD Source
  • Operating Cash Flow: 2347000 USD Source

Free cash flow

-1.49 million USD

2007-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3436000 USD Source
  • Operating Cash Flow: 2347000 USD Source
  • Capital Expenditure: 3323000 USD Source
  • Capital Expenditure: 742000 USD Source
Cash and cash equivalents
41.8 million USD Source
Exact value

41841000 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

75.1 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Revenue: 17070000 USD · 2006-07-01 – 2006-09-30 Source
  • Revenue: 65424000 USD · 2006-01-01 – 2006-12-31 Source
  • Revenue: 47262000 USD · 2006-01-01 – 2006-09-30 Source
  • Revenue: 18784000 USD · 2007-01-01 – 2007-03-31 Source
  • Revenue: 21035000 USD · 2007-04-01 – 2007-06-30 Source

Net income

4.68 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Net income: 1076000 USD · 2006-07-01 – 2006-09-30 Source
  • Net income: 3242000 USD · 2006-01-01 – 2006-12-31 Source
  • Net income: 1689000 USD · 2006-01-01 – 2006-09-30 Source
  • Net income: 1498000 USD · 2007-01-01 – 2007-03-31 Source
  • Net income: 552000 USD · 2007-04-01 – 2007-06-30 Source

Operating cash flow

7.9 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Operating cash flow: 3073000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 906000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 5370000 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: 3073000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 2347000 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: 3436000 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: 2347000 USD · 2007-01-01 – 2007-03-31 Source

Capital expenditure

4.59 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Capital expenditure: 1696000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 1194000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 2464000 USD · 2006-01-01 – 2006-12-31 Source
  • Capital expenditure: 1696000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 742000 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 3323000 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 742000 USD · 2007-01-01 – 2007-03-31 Source

Free cash flow

3.31 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Operating cash flow: 3073000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 906000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 5370000 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: 3073000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 2347000 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: 3436000 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: 2347000 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 1696000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 1194000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 2464000 USD · 2006-01-01 – 2006-12-31 Source
  • Capital expenditure: 1696000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 742000 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 3323000 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 742000 USD · 2007-01-01 – 2007-03-31 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: 2007-08-08.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2006-12-31
  • Operating income: 4 of 11 periods available· newest 2006-12-31
  • Net income: 5 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2006-12-31
  • Total assets: 4 of 11 periods available· newest 2006-12-31
  • liabilities: No compatible figures in this window
  • 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: 4 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

    +23.7%

    Prior period

    USD 52.91 million

    –

    Current period

    USD 65.42 million

    –

    Exact inputs and evidence

    65424000 − 52907000 = 12517000 USD

    52907000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    65424000 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

    -25.2%

    Prior period

    USD 4.33 million

    –

    Current period

    USD 3.24 million

    –

    Exact inputs and evidence

    3242000 − 4332000 = -1090000 USD

    4332000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    3242000 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

    +502%

    Prior period

    USD 892,000

    –

    Current period

    USD 5.37 million

    –

    Exact inputs and evidence

    5370000 − 892000 = 4478000 USD

    892000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    5370000 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

    +144.7%

    Prior period

    USD 1.01 million

    –

    Current period

    USD 2.46 million

    –

    Exact inputs and evidence

    2464000 − 1007000 = 1457000 USD

    1007000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    2464000 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 65.42 million 100% of revenue
  • Cost of revenue USD 28.8 million 44% of revenue
  • Operating expenses USD 36.22 million 55% of revenue
  • Operating income USD 399,000 0.6% of revenue
  • Tax, interest and other Derived −USD 2.84 million −4.3% of revenue
  • Net income USD 3.24 million 5% of revenue

Cash

  • Operating cash flow USD 5.37 million 8.2% of revenue
  • Capital expenditure USD 2.46 million 3.8% of revenue
  • Free cash flow Derived USD 2.91 million 4.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Operating loss: operating costs were 103% of revenue.
  • 2004 Net income was higher than operating income, so the split is not drawn.
  • 2005 Net income was higher than operating income, so the split is not drawn.
  • 2006 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2003-01-01 – 2003-12-3128849000 29626000 Derived -777000 -50000 Derived -727000 -2020000 Derived
Source
2004 2004-01-01 – 2004-12-3140150000 38619000 Derived 1531000 -852000 Derived 2383000 1159000 Derived
Source
2005 2005-01-01 – 2005-12-3152907000 50422000 Derived 2485000 -1847000 Derived 4332000 -115000 Derived
Source
2006 2006-01-01 – 2006-12-3165424000 65025000 Derived 399000 -2843000 Derived 3242000 2906000 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 65.4M 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.70.7M53.0M35.3M17.7M0.02003200420052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue28849000
2004Revenue40150000
2005Revenue52907000
2006Revenue65424000

Revenue growth

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

23.7% 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.42%32%21%11%0%2003200420052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year39.2%
2005Year over year31.8%
2006Year over year23.7%

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 0.6% 2006
Net margin 5% 2006
Free cash flow margin 4.4% 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.9.4%5.0%0.6%-3.8%-8.2%2003200420052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin-2.7%
2004Operating margin3.8%
2005Operating margin4.7%
2006Operating margin0.6%
2003Net margin-2.5%
2004Net margin5.9%
2005Net margin8.2%
2006Net margin5%
2003Free cash flow margin-7%
2004Free cash flow margin2.9%
2005Free cash flow margin-0.2%
2006Free cash flow margin4.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 5.4M 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.5.9M3.9M1.9M-58.1K-2.1M2003200420052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow-1501000
2004Operating cash flow1950000
2005Operating cash flow892000
2006Operating cash flow5370000

Free cash flow

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

USD 2.9M 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.3.3M1.9M443.0K-985.5K-2.4M2003200420052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow-2020000
2004Free cash flow1159000
2005Free cash flow-115000
2006Free cash flow2906000

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
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

11.68× 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.12.61×9.46×6.31×3.15×0.00×2003200420052006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities3.13×
2004Current assets / current liabilities10.29×
2005Current assets / current liabilities10.57×
2006Current assets / current liabilities11.68×

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 7.46 million
Exact value

Exact value: -7464000 USD

2002-01-01 – 2002-12-31: -7464000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.37 million
Exact value

Exact value: -5372000 USD

2002-01-01 – 2002-12-31: -5372000 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 467,000
Exact value

Exact value: 467000 USD

2002-01-01 – 2002-12-31: 467000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.84 million
Calculation and evidence

-5372000 − 467000 USD

Exact free cash flow: -5839000 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 727,000
Exact value

Exact value: -727000 USD

2003-01-01 – 2003-12-31: -727000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.5 million
Exact value

Exact value: -1501000 USD

2003-01-01 – 2003-12-31: -1501000 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 519,000
Exact value

Exact value: 519000 USD

2003-01-01 – 2003-12-31: 519000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.02 million
Calculation and evidence

-1501000 − 519000 USD

Exact free cash flow: -2020000 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 2.38 million
Exact value

Exact value: 2383000 USD

2004-01-01 – 2004-12-31: 2383000 USD Inspect Net Income Open source
Share or cite

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

USD 1.95 million
Exact value

Exact value: 1950000 USD

2004-01-01 – 2004-12-31: 1950000 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 791,000
Exact value

Exact value: 791000 USD

2004-01-01 – 2004-12-31: 791000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.16 million
Calculation and evidence

1950000 − 791000 USD

Exact free cash flow: 1159000 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 4.33 million
Exact value

Exact value: 4332000 USD

2005-01-01 – 2005-12-31: 4332000 USD Inspect Net Income Open source
Share or cite

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

USD 892,000
Exact value

Exact value: 892000 USD

2005-01-01 – 2005-12-31: 892000 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 1.01 million
Exact value

Exact value: 1007000 USD

2005-01-01 – 2005-12-31: 1007000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 115,000
Calculation and evidence

892000 − 1007000 USD

Exact free cash flow: -115000 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 3.24 million
Exact value

Exact value: 3242000 USD

2006-01-01 – 2006-12-31: 3242000 USD Inspect Net Income Open source
Share or cite

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

USD 5.37 million
Exact value

Exact value: 5370000 USD

2006-01-01 – 2006-12-31: 5370000 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 2.46 million
Exact value

Exact value: 2464000 USD

2006-01-01 – 2006-12-31: 2464000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.91 million
Calculation and evidence

5370000 − 2464000 USD

Exact free cash flow: 2906000 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.

18 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001048611, 1048611, edgar:1048611