US DATAWORKS INC

EDGAR

91 filing records in this dataset, filed from 1998-03-31 to 2013-02-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.81 million USD

2013 Q3 · USD

Exact inputs and evidence

Operating margin

-3.9%

2013 Q3 · %

Exact inputs and evidence
  • Operating Income: -70616 USD Source
  • Revenue: 1810727 USD Source

Operating cash flow

364 thousand USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -133966 USD Source
  • Operating Cash Flow: -497850 USD Source

Free cash flow

360 thousand USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -133966 USD Source
  • Operating Cash Flow: -497850 USD Source
  • Capital Expenditure: 15152 USD Source
  • Capital Expenditure: 11113 USD Source
Cash and cash equivalents
57.5 thousand USD Source
Exact value

57527 USD

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

33583606 shares

Reported share-count change

0.47% · 157 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
  • 33426148 shares · 2011-12-31· Source
  • 33583606 shares · 2012-12-31· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

6.29 million USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Revenue: 6645414 USD · 2011-04-01 – 2012-03-31 Source
  • Revenue: 5082911 USD · 2011-04-01 – 2011-12-31 Source
  • Revenue: 1211675 USD · 2012-04-01 – 2012-06-30 Source
  • Revenue: 1709659 USD · 2012-07-01 – 2012-09-30 Source
  • Revenue: 1810727 USD · 2012-10-01 – 2012-12-31 Source

Net income

-850 thousand USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Net income: -486242 USD · 2011-04-01 – 2012-03-31 Source
  • Net income: -445328 USD · 2011-04-01 – 2011-12-31 Source
  • Net income: -534698 USD · 2012-04-01 – 2012-06-30 Source
  • Net income: -43635 USD · 2012-07-01 – 2012-09-30 Source
  • Net income: -230865 USD · 2012-10-01 – 2012-12-31 Source

Operating cash flow

44.3 thousand USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Operating cash flow: 514608 USD · 2011-04-01 – 2012-03-31 Source
  • Operating cash flow: 336300 USD · 2011-04-01 – 2011-12-31 Source
  • Operating cash flow: -177934 USD · 2012-04-01 – 2012-06-30 Source
  • Operating cash flow: -497850 USD · 2012-04-01 – 2012-09-30 Source
  • Operating cash flow: -177934 USD · 2012-04-01 – 2012-06-30 Source
  • Operating cash flow: -133966 USD · 2012-04-01 – 2012-12-31 Source
  • Operating cash flow: -497850 USD · 2012-04-01 – 2012-09-30 Source

Capital expenditure

21.3 thousand USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Capital expenditure: 29197 USD · 2011-04-01 – 2012-03-31 Source
  • Capital expenditure: 23015 USD · 2011-04-01 – 2011-12-31 Source
  • Capital expenditure: 8580 USD · 2012-04-01 – 2012-06-30 Source
  • Capital expenditure: 11113 USD · 2012-04-01 – 2012-09-30 Source
  • Capital expenditure: 8580 USD · 2012-04-01 – 2012-06-30 Source
  • Capital expenditure: 15152 USD · 2012-04-01 – 2012-12-31 Source
  • Capital expenditure: 11113 USD · 2012-04-01 – 2012-09-30 Source

Free cash flow

23 thousand USD

2012-01-01 – 2012-12-31

Exact inputs and evidence
  • Operating cash flow: 514608 USD · 2011-04-01 – 2012-03-31 Source
  • Operating cash flow: 336300 USD · 2011-04-01 – 2011-12-31 Source
  • Operating cash flow: -177934 USD · 2012-04-01 – 2012-06-30 Source
  • Operating cash flow: -497850 USD · 2012-04-01 – 2012-09-30 Source
  • Operating cash flow: -177934 USD · 2012-04-01 – 2012-06-30 Source
  • Operating cash flow: -133966 USD · 2012-04-01 – 2012-12-31 Source
  • Operating cash flow: -497850 USD · 2012-04-01 – 2012-09-30 Source
  • Capital expenditure: 29197 USD · 2011-04-01 – 2012-03-31 Source
  • Capital expenditure: 23015 USD · 2011-04-01 – 2011-12-31 Source
  • Capital expenditure: 8580 USD · 2012-04-01 – 2012-06-30 Source
  • Capital expenditure: 11113 USD · 2012-04-01 – 2012-09-30 Source
  • Capital expenditure: 8580 USD · 2012-04-01 – 2012-06-30 Source
  • Capital expenditure: 15152 USD · 2012-04-01 – 2012-12-31 Source
  • Capital expenditure: 11113 USD · 2012-04-01 – 2012-09-30 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: 2013-02-14.

Financial data available through: 2012-03-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2012-03-31
  • Operating income: 4 of 11 periods available· newest 2012-03-31
  • Net income: 4 of 11 periods available· newest 2012-03-31
  • Operating cash flow: 4 of 11 periods available· newest 2012-03-31
  • Capital expenditure: 4 of 11 periods available· newest 2012-03-31
  • Total assets: 4 of 11 periods available· newest 2012-03-31
  • Total liabilities: 4 of 11 periods available· newest 2012-03-31
  • Current assets: 4 of 11 periods available· newest 2012-03-31
  • Current liabilities: 4 of 11 periods available· newest 2012-03-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2012-03-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2012-03-31

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

    -8.7%

    Prior period

    USD 7.28 million

    –

    Current period

    USD 6.65 million

    –

    Exact inputs and evidence

    6645414 − 7275518 = -630104 USD

    7275518 USD · 2010-04-01 – 2011-03-31

    Inspect prior input Prior source

    6645414 USD · 2011-04-01 – 2012-03-31

    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 121,541

    Prior period

    −USD 607,783

    –

    Current period

    −USD 486,242

    –

    Exact inputs and evidence

    -486242 − -607783 = 121541 USD

    -607783 USD · 2010-04-01 – 2011-03-31

    Inspect prior input Prior source

    -486242 USD · 2011-04-01 – 2012-03-31

    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 558,517

    Prior period

    −USD 43,909

    –

    Current period

    USD 514,608

    –

    Exact inputs and evidence

    514608 − -43909 = 558517 USD

    -43909 USD · 2010-04-01 – 2011-03-31

    Inspect prior input Prior source

    514608 USD · 2011-04-01 – 2012-03-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -85.1%

    Prior period

    USD 195,499

    –

    Current period

    USD 29,197

    –

    Exact inputs and evidence

    29197 − 195499 = -166302 USD

    195499 USD · 2010-04-01 – 2011-03-31

    Inspect prior input Prior source

    29197 USD · 2011-04-01 – 2012-03-31

    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.

2012 2011-04-01 – 2012-03-31

  • Revenue USD 6.65 million 100% of revenue
  • Cost of revenue USD 2.23 million 34% of revenue
  • Operating expenses USD 4.3 million 65% of revenue
  • Operating income USD 122,106 1.8% of revenue
  • Tax, interest and other Derived USD 608,348 9.2% of revenue
  • Net income −USD 486,242 −7.3% of revenue

Cash

  • Operating cash flow USD 514,608 7.7% of revenue
  • Capital expenditure USD 29,197 0.4% of revenue
  • Free cash flow Derived USD 485,411 7.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 547% of revenue.
  • 2003 Operating loss: operating costs were 179% of revenue.
  • 2011 Operating loss: operating costs were 101% of revenue.
  • 2012 Net loss: net income was −7.3% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-04-01 – 2002-03-311048954 5740745 Derived -4691791 6317830 Derived -11009621 -2296803 Derived
Source
2003 2002-04-01 – 2003-03-312168125 3873716 Derived -1705591 1411126 Derived -3116717 -1242047 Derived
Source
2011 2010-04-01 – 2011-03-317275518 7365478 Derived -89960 517823 Derived -607783 -239408 Derived
Source
2012 2011-04-01 – 2012-03-316645414 6523308 Derived 122106 608348 Derived -486242 485411 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 6.6M 2012
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.7.9M5.9M3.9M2.0M0.02002200320112012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue1048954
2003Revenue2168125
2011Revenue7275518
2012Revenue6645414

Revenue growth

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

-8.7% 2012
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.116%82%49%16%-18%2002200320112012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year106.7%
2011Year over yearNo prior comparable period
2012Year over year-8.7%

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 1.8% 2012
Net margin -7.3% 2012
Free cash flow margin 7.3% 2012
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.92%-215%-521%-828%-1,134%2002200320112012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-447.3%
2003Operating margin-78.7%
2011Operating margin-1.2%
2012Operating margin1.8%
2002Net margin-1,049.6%
2003Net margin-143.8%
2011Net margin-8.4%
2012Net margin-7.3%
2002Free cash flow margin-219%
2003Free cash flow margin-57.3%
2011Free cash flow margin-3.3%
2012Free cash flow margin7.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 514.6K 2012
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.737.6K-70.8K-879.3K-1.7M-2.5M2002200320112012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-2273286
2003Operating cash flow-1203109
2011Operating cash flow-43909
2012Operating cash flow514608

Free cash flow

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

USD 485.4K 2012
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.708.0K-98.9K-905.7K-1.7M-2.5M2002200320112012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow-2296803
2003Free cash flow-1242047
2011Free cash flow-239408
2012Free cash flow485411

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.

92.1% 2012
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.99%75%50%25%0%2002200320112012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets27.9%
2003Liabilities / assets40.7%
2011Liabilities / assets85.6%
2012Liabilities / assets92.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.45× 2012
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.0.75×0.56×0.37×0.19×0.00×2002200320112012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities0.09×
2003Current assets / current liabilities0.11×
2011Current assets / current liabilities0.69×
2012Current assets / current liabilities0.45×

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 2001-04-01 – 2002-03-31
−USD 11.01 million
Exact value

Exact value: -11009621 USD

2001-04-01 – 2002-03-31: -11009621 USD Inspect Net Income Open source
Share or cite

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

−USD 2.27 million
Exact value

Exact value: -2273286 USD

2001-04-01 – 2002-03-31: -2273286 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 23,517
Exact value

Exact value: 23517 USD

2001-04-01 – 2002-03-31: 23517 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.3 million
Calculation and evidence

-2273286 − 23517 USD

Exact free cash flow: -2296803 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 3.12 million
Exact value

Exact value: -3116717 USD

2002-04-01 – 2003-03-31: -3116717 USD Inspect Net Income Open source
Share or cite

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

−USD 1.2 million
Exact value

Exact value: -1203109 USD

2002-04-01 – 2003-03-31: -1203109 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 38,938
Exact value

Exact value: 38938 USD

2002-04-01 – 2003-03-31: 38938 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.24 million
Calculation and evidence

-1203109 − 38938 USD

Exact free cash flow: -1242047 USD

Share or cite

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

2011 2010-04-01 – 2011-03-31
−USD 607,783
Exact value

Exact value: -607783 USD

2010-04-01 – 2011-03-31: -607783 USD Inspect Net Income Open source
Share or cite

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

−USD 43,909
Exact value

Exact value: -43909 USD

2010-04-01 – 2011-03-31: -43909 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 195,499
Exact value

Exact value: 195499 USD

2010-04-01 – 2011-03-31: 195499 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 239,408
Calculation and evidence

-43909 − 195499 USD

Exact free cash flow: -239408 USD

Share or cite

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

2012 2011-04-01 – 2012-03-31
−USD 486,242
Exact value

Exact value: -486242 USD

2011-04-01 – 2012-03-31: -486242 USD Inspect Net Income Open source
Share or cite

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

USD 514,608
Exact value

Exact value: 514608 USD

2011-04-01 – 2012-03-31: 514608 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 29,197
Exact value

Exact value: 29197 USD

2011-04-01 – 2012-03-31: 29197 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 485,411
Calculation and evidence

514608 − 29197 USD

Exact free cash flow: 485411 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.

91 filings · 715 latest values · 715 originally reported values

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

Identifiers: 0001049505, 1049505, edgar:1049505, udwk

Also known as NEW WORLD PUBLISHING INC /CO/, SONICPORT COM, SONICPORT INC, US DATAWORKS INC