POP N GO INC

EDGAR

50 filing records in this dataset, filed from 2000-02-18 to 2008-09-18. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

47.5 thousand USD

2008-06-30 · USD

Exact inputs and evidence

Operating margin

-838.62%

2008-06-30 · %

Exact inputs and evidence
  • Operating Income: -398351 USD Source
  • Revenue: 47501 USD Source
Cash and cash equivalents
44.6 thousand USD Source
Exact value

44621 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

-1.79 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Net income: -4420837 USD · 2006-10-01 – 2007-09-30 Source
  • Net income: -3943004 USD · 2006-10-01 – 2007-06-30 Source
  • Net income: -632235 USD · 2007-10-01 – 2007-12-31 Source
  • Net income: 122922 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: -804336 USD · 2008-04-01 – 2008-06-30 Source

Operating cash flow

-1.83 million USD

2007-01-01 – 2007-12-31

Exact inputs and evidence
  • Operating cash flow: -1486750 USD · 2006-10-01 – 2007-03-31 Source
  • Operating cash flow: -906490 USD · 2006-10-01 – 2006-12-31 Source
  • Operating cash flow: -2089709 USD · 2006-10-01 – 2007-06-30 Source
  • Operating cash flow: -1486750 USD · 2006-10-01 – 2007-03-31 Source
  • Operating cash flow: -2452390 USD · 2006-10-01 – 2007-09-30 Source
  • Operating cash flow: -2089709 USD · 2006-10-01 – 2007-06-30 Source
  • Operating cash flow: -286151 USD · 2007-10-01 – 2007-12-31 Source

Capital expenditure

0 USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2002-10-01 – 2002-12-31 Source
  • Capital expenditure: 0 USD · 2002-10-01 – 2003-03-31 Source
  • Capital expenditure: 0 USD · 2002-10-01 – 2002-12-31 Source
  • Capital expenditure: 0 USD · 2002-10-01 – 2003-06-30 Source
  • Capital expenditure: 0 USD · 2002-10-01 – 2003-03-31 Source
  • Capital expenditure: 0 USD · 2002-10-01 – 2003-09-30 Source
  • Capital expenditure: 0 USD · 2002-10-01 – 2003-06-30 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: 2008-09-18.

Financial data available through: 2006-09-30.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2006-09-30
  • Operating income: 5 of 11 periods available· newest 2006-09-30
  • Net income: 5 of 11 periods available· newest 2006-09-30
  • Operating cash flow: 5 of 11 periods available· newest 2006-09-30
  • Capital expenditure: 2 of 11 periods available· newest 2003-09-30
  • Total assets: 2 of 11 periods available· newest 2006-09-30
  • Total liabilities: 1 of 11 periods available· newest 2006-09-30
  • Current assets: 2 of 11 periods available· newest 2006-09-30
  • Current liabilities: 2 of 11 periods available· newest 2006-09-30
  • Cash and cash equivalents: 2 of 11 periods available· newest 2006-09-30
  • 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

    +113.4%

    Prior period

    USD 45,303

    –

    Current period

    USD 96,659

    –

    Exact inputs and evidence

    96659 − 45303 = 51356 USD

    45303 USD · 2004-10-01 – 2005-09-30

    Inspect prior input Prior source

    96659 USD · 2005-10-01 – 2006-09-30

    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 6.52 million

    Prior period

    −USD 2.53 million

    –

    Current period

    −USD 9.05 million

    –

    Exact inputs and evidence

    -9051435 − -2533153 = -6518282 USD

    -2533153 USD · 2004-10-01 – 2005-09-30

    Inspect prior input Prior source

    -9051435 USD · 2005-10-01 – 2006-09-30

    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 815,779

    Prior period

    −USD 1.81 million

    –

    Current period

    −USD 2.62 million

    –

    Exact inputs and evidence

    -2621048 − -1805269 = -815779 USD

    -1805269 USD · 2004-10-01 – 2005-09-30

    Inspect prior input Prior source

    -2621048 USD · 2005-10-01 – 2006-09-30

    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.

2006 2005-10-01 – 2006-09-30

  • Revenue USD 96,659 100% of revenue
  • Cost of revenue USD 45,182 47% of revenue
  • Operating expenses USD 2.11 million 2,187% of revenue
  • Operating income −USD 2.06 million −2,133% of revenue
  • Tax, interest and other Derived USD 6.99 million 7,231% of revenue
  • Net income −USD 9.05 million −9,364% of revenue

Cash

  • Operating cash flow −USD 2.62 million −2,712% 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
  • 2005 Operating loss: operating costs were 2,385% of revenue.
  • 2006 Operating loss: operating costs were 2,233% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2004-10-01 – 2005-09-3045303 1080585 Derived -1035282 1497871 Derived -2533153 Unavailable
Source
2006 2005-10-01 – 2006-09-3096659 2158690 Derived -2062031 6989404 Derived -9051435 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 96.7K 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.104.4K78.3K52.2K26.1K0.020052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue45303
2006Revenue96659

Revenue growth

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

113.4% 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.122%92%61%31%0%20052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over year113.4%

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 -2,133.3% 2006
Net margin -9,364.3% 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.749%-1,967%-4,682%-7,398%-10,113%20052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin-2,285.2%
2006Operating margin-2,133.3%
2005Net margin-5,591.6%
2006Net margin-9,364.3%
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.6M 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.209.7K-550.4K-1.3M-2.1M-2.8M20052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow-1805269
2006Operating cash flow-2621048

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flowUnavailable
2006Free 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.

1,470.5% 2006
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.1,588%1,191%794%397%0%2005-09-302006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005-09-30Liabilities / assetsNot reported
2006Liabilities / assets1,470.5%

Current assets to current liabilities

Current assets divided by current liabilities.

0.06× 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.0.06×0.05×0.03×0.02×0.00×20052006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005Current assets / current liabilities0.01×
2006Current assets / current liabilities0.06×

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 2001-10-01 – 2002-09-30
−USD 4.2 million
Exact value

Exact value: -4201874 USD

2001-10-01 – 2002-09-30: -4201874 USD Inspect Net Income Open source
Share or cite

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

−USD 921,906
Exact value

Exact value: -921906 USD

2001-10-01 – 2002-09-30: -921906 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 5,050
Exact value

Exact value: 5050 USD

2001-10-01 – 2002-09-30: 5050 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 926,956
Calculation and evidence

-921906 − 5050 USD

Exact free cash flow: -926956 USD

Share or cite

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

2003 2002-10-01 – 2003-09-30
−USD 1.95 million
Exact value

Exact value: -1945337 USD

2002-10-01 – 2003-09-30: -1945337 USD Inspect Net Income Open source
Share or cite

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

−USD 496,326
Exact value

Exact value: -496326 USD

2002-10-01 – 2003-09-30: -496326 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

2002-10-01 – 2003-09-30: 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 496,326
Calculation and evidence

-496326 − 0 USD

Exact free cash flow: -496326 USD

Share or cite

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

2004 2003-10-01 – 2004-09-30
−USD 2.99 million
Exact value

Exact value: -2985708 USD

2003-10-01 – 2004-09-30: -2985708 USD Inspect Net Income Open source
Share or cite

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

−USD 1.37 million
Exact value

Exact value: -1367226 USD

2003-10-01 – 2004-09-30: -1367226 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.

2005 2004-10-01 – 2005-09-30
−USD 2.53 million
Exact value

Exact value: -2533153 USD

2004-10-01 – 2005-09-30: -2533153 USD Inspect Net Income Open source
Share or cite

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

−USD 1.81 million
Exact value

Exact value: -1805269 USD

2004-10-01 – 2005-09-30: -1805269 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 2005-10-01 – 2006-09-30
−USD 9.05 million
Exact value

Exact value: -9051435 USD

2005-10-01 – 2006-09-30: -9051435 USD Inspect Net Income Open source
Share or cite

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

−USD 2.62 million
Exact value

Exact value: -2621048 USD

2005-10-01 – 2006-09-30: -2621048 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.

50 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001071819, 1071819, edgar:1071819