AURIGA LABORATORIES, INC.

EDGAR

41 filing records in this dataset, filed from 1999-06-25 to 2008-05-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

788 thousand USD

2008-03-31 · USD

Exact inputs and evidence

Operating margin

-164.85%

2008-03-31 · %

Exact inputs and evidence
  • Operating Income: -1298254 USD Source
  • Revenue: 787554 USD Source

Operating cash flow

-1.18 million USD

2008-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1180989 USD Source
Cash and cash equivalents
57.5 thousand USD Source
Exact value

57451 USD

Long-term debt including current maturities
0 USD Source
Exact value

0 USD

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

6.52 million USD

2007-04-01 – 2008-03-31

Exact inputs and evidence
  • Revenue: 4906605 USD · 2007-04-01 – 2007-06-30 Source
  • Revenue: 333719 USD · 2007-07-01 – 2007-09-30 Source
  • Revenue: 12501971 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 12006349 USD · 2007-01-01 – 2007-09-30 Source
  • Revenue: 787554 USD · 2008-01-01 – 2008-03-31 Source

Net income

-22 million USD

2007-04-01 – 2008-03-31

Exact inputs and evidence
  • Net income: -1235407 USD · 2007-04-01 – 2007-06-30 Source
  • Net income: -8060392 USD · 2007-07-01 – 2007-09-30 Source
  • Net income: -21674339 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -10272209 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -1265267 USD · 2008-01-01 – 2008-03-31 Source

Operating cash flow

-3.97 million USD

2007-04-01 – 2008-03-31

Exact inputs and evidence
  • Operating cash flow: -284761 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: 1534202 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -40080 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -284761 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -1250925 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -40080 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -1180989 USD · 2008-01-01 – 2008-03-31 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: 2008-05-20.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2007-12-31
  • Operating income: 8 of 11 periods available· newest 2007-12-31
  • Net income: 8 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2007-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 5 of 11 periods available· newest 2007-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2007-12-31
  • Current liabilities: 5 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2007-12-31
  • 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.

No unambiguous prior-year comparison is available for the latest reporting period.

Comparable inputs unavailable for: Revenue, Net income, Operating cash flow, 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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 12.5 million 100% of revenue
  • Cost of revenue USD 5.89 million 47% of revenue
  • Operating expenses USD 18.85 million 151% of revenue
  • Operating income −USD 12.24 million −98% of revenue
  • Tax, interest and other Derived USD 9.44 million 75% of revenue
  • Net income −USD 21.67 million −173% of revenue

Cash

  • Operating cash flow −USD 1.25 million −10% 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
  • 1998 Net loss: net income was −9% of revenue.
  • 1999 11%82%
  • 2000 Net loss: net income was −1.1% of revenue.
  • 2001 Operating loss: operating costs were 111% of revenue.
  • 2007 Operating loss: operating costs were 198% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-10-01 – 1998-09-301859276 1391375 Derived 467901 635518 Derived -167617 Unavailable
Source
1999 1998-10-01 – 1999-09-304588749 3745528 Derived 843221 342150 Derived 501071 Unavailable
Source
2000 1999-10-01 – 2000-09-3011284016 11075610 Derived 208406 337612 Derived -129206 Unavailable
Source
2001 2000-10-01 – 2001-09-3011268159 12458773 Derived -1190614 9315125 Derived -10505739 Unavailable
Source
2007 2007-01-01 – 2007-12-3112501971 24737985 Derived -12236014 9438325 Derived -21674339 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 12.5M 2007
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.13.5M10.1M6.8M3.4M0.019981999200020012007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue1859276
1999Revenue4588749
2000Revenue11284016
2001Revenue11268159
2007Revenue12501971

Revenue growth

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

-0.1% 2001
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.159%116%73%31%-12%19981999200020012007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year146.8%
2000Year over year145.9%
2001Year over year-0.1%
2007Year over yearNo prior comparable period

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 -97.9% 2007
Net margin -173.4% 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.41%-17%-74%-132%-189%19981999200020012007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin25.2%
1999Operating margin18.4%
2000Operating margin1.8%
2001Operating margin-10.6%
2007Operating margin-97.9%
1998Net margin-9%
1999Net margin10.9%
2000Net margin-1.1%
2001Net margin-93.2%
2007Net margin-173.4%
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2007Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.3M 2007
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.833.8K274.0K-285.8K-845.6K-1.4M19981999200020012007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-109431
1999Operating cash flow679410
2000Operating cash flow-140110
2001Operating cash flow-159495
2007Operating cash flow-1250925

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
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2007Free 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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-09-30Liabilities / assetsNot reported
1999-09-30Liabilities / assetsNot reported
2000-09-30Liabilities / assetsNot reported
2001-09-30Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.29× 2007
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.8.95×6.71×4.47×2.24×0.00×19981999200020012007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities0.59×
1999Current assets / current liabilities8.29×
2000Current assets / current liabilities1.05×
2001Current assets / current liabilities0.25×
2007Current assets / current liabilities0.29×

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
1998 1997-10-01 – 1998-09-30
−USD 167,617
Exact value

Exact value: -167617 USD

1997-10-01 – 1998-09-30: -167617 USD Inspect Net Income Open source
Share or cite

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

−USD 109,431
Exact value

Exact value: -109431 USD

1997-10-01 – 1998-09-30: -109431 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.

1999 1998-10-01 – 1999-09-30
USD 501,071
Exact value

Exact value: 501071 USD

1998-10-01 – 1999-09-30: 501071 USD Inspect Net Income Open source
Share or cite

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

USD 679,410
Exact value

Exact value: 679410 USD

1998-10-01 – 1999-09-30: 679410 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.

2000 1999-10-01 – 2000-09-30
−USD 129,206
Exact value

Exact value: -129206 USD

1999-10-01 – 2000-09-30: -129206 USD Inspect Net Income Open source
Share or cite

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

−USD 140,110
Exact value

Exact value: -140110 USD

1999-10-01 – 2000-09-30: -140110 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.

2001 2000-10-01 – 2001-09-30
−USD 10.51 million
Exact value

Exact value: -10505739 USD

2000-10-01 – 2001-09-30: -10505739 USD Inspect Net Income Open source
Share or cite

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

−USD 159,495
Exact value

Exact value: -159495 USD

2000-10-01 – 2001-09-30: -159495 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.

2002 2001-10-01 – 2002-09-30
−USD 352,241
Exact value

Exact value: -352241 USD

2001-10-01 – 2002-09-30: -352241 USD Inspect Net Income Open source
Share or cite

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

−USD 204,832
Exact value

Exact value: -204832 USD

2001-10-01 – 2002-09-30: -204832 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 2002-10-01 – 2003-09-30
USD 71,005
Exact value

Exact value: 71005 USD

2002-10-01 – 2003-09-30: 71005 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 2003-10-01 – 2004-09-30
−USD 19,080
Exact value

Exact value: -19080 USD

2003-10-01 – 2004-09-30: -19080 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.

2007 2007-01-01 – 2007-12-31
−USD 21.67 million
Exact value

Exact value: -21674339 USD

2007-01-01 – 2007-12-31: -21674339 USD Inspect Net Income Open source
Share or cite

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

−USD 1.25 million
Exact value

Exact value: -1250925 USD

2007-01-01 – 2007-12-31: -1250925 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.

41 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001072313, 1072313, edgar:1072313

Also known as MULTI LINK TELECOMMUNICATIONS INC