SIELOX INC

EDGAR

45 filing records in this dataset, filed from 2000-05-15 to 2009-11-17. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

5.45 million USD

2009-09-30 · USD

Exact inputs and evidence

Operating margin

-0.92%

2009-09-30 · %

Exact inputs and evidence
  • Operating Income: -50000 USD Source
  • Revenue: 5452000 USD Source

Operating cash flow

-238 thousand USD

2009-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1906000 USD Source
  • Operating Cash Flow: -1668000 USD Source
Cash and cash equivalents
267 thousand USD Source
Exact value

267000 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

22.7 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Revenue: 27391000 USD · 2008-01-01 – 2008-12-31 Source
  • Revenue: 20048000 USD · 2008-01-01 – 2008-09-30 Source
  • Revenue: 4676000 USD · 2009-01-01 – 2009-03-31 Source
  • Revenue: 5210000 USD · 2009-04-01 – 2009-06-30 Source
  • Revenue: 5452000 USD · 2009-07-01 – 2009-09-30 Source

Net income

-3.73 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Net income: -1211000 USD · 2008-01-01 – 2008-12-31 Source
  • Net income: -925000 USD · 2008-01-01 – 2008-09-30 Source
  • Net income: -774000 USD · 2009-01-01 – 2009-03-31 Source
  • Net income: -420000 USD · 2009-04-01 – 2009-06-30 Source
  • Net income: -2249000 USD · 2009-07-01 – 2009-09-30 Source

Operating cash flow

-1.91 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Operating cash flow: -479000 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: -475000 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -1306000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -1668000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -1306000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -1906000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: -1668000 USD · 2009-01-01 – 2009-06-30 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: 2009-11-17.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2008-12-31
  • Operating income: 11 of 11 periods available· newest 2008-12-31
  • Net income: 11 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2007-12-31
  • Total assets: 10 of 11 periods available· newest 2008-12-31
  • Total liabilities: 9 of 11 periods available· newest 2008-12-31
  • Current assets: 10 of 11 periods available· newest 2008-12-31
  • Current liabilities: 10 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2008-12-31
  • 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

    +28.8%

    Prior period

    USD 21.26 million

    –

    Current period

    USD 27.39 million

    –

    Exact inputs and evidence

    27391000 − 21259000 = 6132000 USD

    21259000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    27391000 USD · 2008-01-01 – 2008-12-31

    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 221,000

    Prior period

    −USD 990,000

    –

    Current period

    −USD 1.21 million

    –

    Exact inputs and evidence

    -1211000 − -990000 = -221000 USD

    -990000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -1211000 USD · 2008-01-01 – 2008-12-31

    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 1.66 million

    Prior period

    −USD 2.14 million

    –

    Current period

    −USD 479,000

    –

    Exact inputs and evidence

    -479000 − -2137000 = 1658000 USD

    -2137000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -479000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2008 2008-01-01 – 2008-12-31

  • Revenue USD 27.39 million 100% of revenue
  • Operating costs Derived USD 28.44 million 104% of revenue
  • Operating income −USD 1.04 million −3.8% of revenue
  • Tax, interest and other Derived USD 167,000 0.6% of revenue
  • Net income −USD 1.21 million −4.4% of revenue

Cash

  • Operating cash flow −USD 479,000 −1.7% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 903% of revenue.
  • 2000 Operating loss: operating costs were 610% of revenue.
  • 2001 Operating loss: operating costs were 603% of revenue.
  • 2002 Operating loss: operating costs were 506% of revenue.
  • 2003 Operating loss: operating costs were 191% 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 109% of revenue.
  • 2007 Operating loss: operating costs were 105% of revenue.
  • 2008 Operating loss: operating costs were 104% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-312121000 19146000 Derived -17025000 -516000 Derived -16509000 -10180000 Derived
Source
2000 2000-01-01 – 2000-12-3110937000 66732000 Derived -55795000 -4528000 Derived -51267000 -31430000 Derived
Source
2001 2001-01-01 – 2001-12-318571000 51688000 Derived -43117000 -2934000 Derived -40183000 -14045000 Derived
Source
2002 2002-01-01 – 2002-12-315747000 29075000 Derived -23328000 -1351000 Derived -21977000 -6317000 Derived
Source
2003 2003-01-01 – 2003-12-316673000 12752000 Derived -6079000 -1480000 Derived -4599000 -7175000 Derived
Source
2004 2004-01-01 – 2004-12-310 2227000 Derived -2227000 -265000 Derived -1962000 -2331000 Derived
Source
2005 2005-01-01 – 2005-12-310 1119000 Derived -1119000 -2375000 Derived 1256000 Unavailable
Source
2006 2006-01-01 – 2006-12-317613000 8278000 Derived -665000 -279000 Derived -386000 -1493000 Derived
Source
2007 2007-01-01 – 2007-12-3121259000 22293000 Derived -1034000 -44000 Derived -990000 -2354000 Derived
Source
2008 2008-01-01 – 2008-12-3127391000 28435000 Derived -1044000 167000 Derived -1211000 Unavailable
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 27.4M 2008
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.29.6M22.2M14.8M7.4M0.0199920042008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue2121000
2000Revenue10937000
2001Revenue8571000
2002Revenue5747000
2003Revenue6673000
2004Revenue0
2005Revenue0
2006Revenue7613000
2007Revenue21259000
2008Revenue27391000

Revenue growth

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

28.8% 2008
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.57,167%41,790%26,413%11,035%-4,342%199920042008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over year52,925%
2000Year over year415.7%
2001Year over year-21.6%
2002Year over year-32.9%
2003Year over year16.1%
2004Year over year-100%
2005Year over yearNo prior comparable period
2006Year over yearNo prior comparable period
2007Year over year179.2%
2008Year over year28.8%

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 -3.8% 2008
Net margin -4.4% 2008
Free cash flow margin -11.1% 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.64%-169%-401%-634%-867%199920042008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-802.7%
2000Operating margin-510.1%
2001Operating margin-503.1%
2002Operating margin-405.9%
2003Operating margin-91.1%
2004Operating marginNot reported
2005Operating marginNot reported
2006Operating margin-8.7%
2007Operating margin-4.9%
2008Operating margin-3.8%
1999Net margin-778.4%
2000Net margin-468.7%
2001Net margin-468.8%
2002Net margin-382.4%
2003Net margin-68.9%
2004Net marginNot reported
2005Net marginNot reported
2006Net margin-5.1%
2007Net margin-4.7%
2008Net margin-4.4%
1999Free cash flow margin-480%
2000Free cash flow margin-287.4%
2001Free cash flow margin-163.9%
2002Free cash flow margin-109.9%
2003Free cash flow margin-107.5%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow margin-19.6%
2007Free cash flow margin-11.1%
2008Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -479K 2008
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.2.0M-5.1M-12.2M-19.3M-26.4M199920042008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-5879000
2000Operating cash flow-24410000
2001Operating cash flow-13140000
2002Operating cash flow-6300000
2003Operating cash flow-7105000
2004Operating cash flow-2331000
2005Operating cash flow-412000
2006Operating cash flow-1466000
2007Operating cash flow-2137000
2008Operating cash flow-479000

Free cash flow

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

USD -2.4M 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.2.5M-6.6M-15.7M-24.8M-33.9M199920042008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-10180000
2000Free cash flow-31430000
2001Free cash flow-14045000
2002Free cash flow-6317000
2003Free cash flow-7175000
2004Free cash flow-2331000
2005Free cash flowUnavailable
2006Free cash flow-1493000
2007Free cash flow-2354000
2008Free cash flowUnavailable

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.

34% 2008
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.40.0%30.0%20.0%10.0%0.0%199920042008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999Liabilities / assets18.4%
2000Liabilities / assets6.6%
2001Liabilities / assets3.6%
2002Liabilities / assets7.4%
2003Liabilities / assets26%
2004Liabilities / assets17.4%
2005-12-31Liabilities / assetsNot reported
2006Liabilities / assets31.5%
2007Liabilities / assets37%
2008Liabilities / assets34%

Current assets to current liabilities

Current assets divided by current liabilities.

2.02× 2008
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.49.63×37.22×24.81×12.41×0.00×199920042008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities4.34×
2000Current assets / current liabilities15.35×
2001Current assets / current liabilities18.92×
2002Current assets / current liabilities13.44×
2003Current assets / current liabilities3.4×
2004Current assets / current liabilities5.15×
2005Current assets / current liabilities45.95×
2006Current assets / current liabilities3.93×
2007Current assets / current liabilities2.06×
2008Current assets / current liabilities2.02×

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 16.51 million
Exact value

Exact value: -16509000 USD

1999-01-01 – 1999-12-31: -16509000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.88 million
Exact value

Exact value: -5879000 USD

1999-01-01 – 1999-12-31: -5879000 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 4.3 million
Exact value

Exact value: 4301000 USD

1999-01-01 – 1999-12-31: 4301000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.18 million
Calculation and evidence

-5879000 − 4301000 USD

Exact free cash flow: -10180000 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 51.27 million
Exact value

Exact value: -51267000 USD

2000-01-01 – 2000-12-31: -51267000 USD Inspect Net Income Open source
Share or cite

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

−USD 24.41 million
Exact value

Exact value: -24410000 USD

2000-01-01 – 2000-12-31: -24410000 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 7.02 million
Exact value

Exact value: 7020000 USD

2000-01-01 – 2000-12-31: 7020000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 31.43 million
Calculation and evidence

-24410000 − 7020000 USD

Exact free cash flow: -31430000 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 40.18 million
Exact value

Exact value: -40183000 USD

2001-01-01 – 2001-12-31: -40183000 USD Inspect Net Income Open source
Share or cite

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

−USD 13.14 million
Exact value

Exact value: -13140000 USD

2001-01-01 – 2001-12-31: -13140000 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 905,000
Exact value

Exact value: 905000 USD

2001-01-01 – 2001-12-31: 905000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.05 million
Calculation and evidence

-13140000 − 905000 USD

Exact free cash flow: -14045000 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 21.98 million
Exact value

Exact value: -21977000 USD

2002-01-01 – 2002-12-31: -21977000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.3 million
Exact value

Exact value: -6300000 USD

2002-01-01 – 2002-12-31: -6300000 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 17,000
Exact value

Exact value: 17000 USD

2002-01-01 – 2002-12-31: 17000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.32 million
Calculation and evidence

-6300000 − 17000 USD

Exact free cash flow: -6317000 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 4.6 million
Exact value

Exact value: -4599000 USD

2003-01-01 – 2003-12-31: -4599000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.11 million
Exact value

Exact value: -7105000 USD

2003-01-01 – 2003-12-31: -7105000 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 70,000
Exact value

Exact value: 70000 USD

2003-01-01 – 2003-12-31: 70000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.18 million
Calculation and evidence

-7105000 − 70000 USD

Exact free cash flow: -7175000 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 1.96 million
Exact value

Exact value: -1962000 USD

2004-01-01 – 2004-12-31: -1962000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.33 million
Exact value

Exact value: -2331000 USD

2004-01-01 – 2004-12-31: -2331000 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

2004-01-01 – 2004-12-31: 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 2.33 million
Calculation and evidence

-2331000 − 0 USD

Exact free cash flow: -2331000 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 1.26 million
Exact value

Exact value: 1256000 USD

2005-01-01 – 2005-12-31: 1256000 USD Inspect Net Income Open source
Share or cite

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

−USD 412,000
Exact value

Exact value: -412000 USD

2005-01-01 – 2005-12-31: -412000 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.

2006 2006-01-01 – 2006-12-31
−USD 386,000
Exact value

Exact value: -386000 USD

2006-01-01 – 2006-12-31: -386000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.47 million
Exact value

Exact value: -1466000 USD

2006-01-01 – 2006-12-31: -1466000 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 27,000
Exact value

Exact value: 27000 USD

2006-01-01 – 2006-12-31: 27000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.49 million
Calculation and evidence

-1466000 − 27000 USD

Exact free cash flow: -1493000 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 990,000
Exact value

Exact value: -990000 USD

2007-01-01 – 2007-12-31: -990000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.14 million
Exact value

Exact value: -2137000 USD

2007-01-01 – 2007-12-31: -2137000 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 217,000
Exact value

Exact value: 217000 USD

2007-01-01 – 2007-12-31: 217000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.35 million
Calculation and evidence

-2137000 − 217000 USD

Exact free cash flow: -2354000 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 1.21 million
Exact value

Exact value: -1211000 USD

2008-01-01 – 2008-12-31: -1211000 USD Inspect Net Income Open source
Share or cite

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

−USD 479,000
Exact value

Exact value: -479000 USD

2008-01-01 – 2008-12-31: -479000 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.

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.

45 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001053676, 1053676, edgar:1053676

Also known as DYNABAZAAR INC, FAIRMARKET INC