PBS HOLDING, INC

EDGAR

45 filing records in this dataset, filed from 1999-05-14 to 2007-05-17. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.24 million USD

2007-03-31 · USD

Exact inputs and evidence

Operating margin

-22.72%

2007-03-31 · %

Exact inputs and evidence
  • Operating Income: -282139 USD Source
  • Revenue: 1241681 USD Source
Cash and cash equivalents
48.9 thousand USD Source
Exact value

48916 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

5.65 million USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Revenue: 1563075 USD · 2006-04-01 – 2006-06-30 Source
  • Revenue: 1487284 USD · 2006-07-01 – 2006-09-30 Source
  • Revenue: 5637845 USD · 2006-01-01 – 2006-12-31 Source
  • Revenue: 4280199 USD · 2006-01-01 – 2006-09-30 Source
  • Revenue: 1241681 USD · 2007-01-01 – 2007-03-31 Source

Net income

-338 thousand USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Net income: -245078 USD · 2006-04-01 – 2006-06-30 Source
  • Net income: -18980 USD · 2006-07-01 – 2006-09-30 Source
  • Net income: -446365 USD · 2006-01-01 – 2006-12-31 Source
  • Net income: -654334 USD · 2006-01-01 – 2006-09-30 Source
  • Net income: -282139 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: 2007-05-17.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2006-12-31
  • Operating income: 5 of 11 periods available· newest 2006-12-31
  • Net income: 8 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2000-12-31
  • Total assets: 3 of 11 periods available· newest 2005-12-31
  • Total liabilities: 3 of 11 periods available· newest 2005-12-31
  • Current assets: 3 of 11 periods available· newest 2005-12-31
  • Current liabilities: 3 of 11 periods available· newest 2005-12-31
  • 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

    +14.6%

    Prior period

    USD 4.92 million

    –

    Current period

    USD 5.64 million

    –

    Exact inputs and evidence

    5637845 − 4919246 = 718599 USD

    4919246 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    5637845 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

    −USD 263,201

    Prior period

    −USD 183,164

    –

    Current period

    −USD 446,365

    –

    Exact inputs and evidence

    -446365 − -183164 = -263201 USD

    -183164 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -446365 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

    +USD 54,751

    Prior period

    −USD 68,141

    –

    Current period

    −USD 13,390

    –

    Exact inputs and evidence

    -13390 − -68141 = 54751 USD

    -68141 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -13390 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.

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 2006-01-01 – 2006-12-31

  • Revenue USD 5.64 million 100% of revenue
  • Cost of revenue USD 3.52 million 62% of revenue
  • Operating expenses USD 2.39 million 42% of revenue
  • Operating income −USD 267,681 −4.7% of revenue
  • Tax, interest and other Derived USD 178,684 3.2% of revenue
  • Net income −USD 446,365 −7.9% of revenue

Cash

  • Operating cash flow −USD 13,390 −0.2% 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
  • 2001 Operating loss: operating costs were 102% of revenue.
  • 2002 Operating loss: operating costs were 126% of revenue.
  • 2005 Net loss: net income was −3.7% of revenue.
  • 2006 Operating loss: operating costs were 105% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2001-01-01 – 2001-12-312020405 2062451 Derived -42046 -5550 Derived -36496 Unavailable
Source
2002 2002-01-01 – 2002-12-313303918 4155186 Derived -851268 -11000 Derived -840268 Unavailable
Source
2005 2005-01-01 – 2005-12-314919246 4880028 Derived 39218 222382 Derived -183164 Unavailable
Source
2006 2006-01-01 – 2006-12-315637845 5905526 Derived -267681 178684 Derived -446365 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 5.6M 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.6.1M4.6M3.0M1.5M0.02001200220052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue2020405
2002Revenue3303918
2005Revenue4919246
2006Revenue5637845

Revenue growth

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

14.6% 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.69%51%34%17%0%2001200220052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over year63.5%
2005Year over yearNo prior comparable period
2006Year over year14.6%

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 -4.7% 2006
Net margin -7.9% 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.2.9%-4.8%-12.5%-20.2%-27.9%2001200220052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin-2.1%
2002Operating margin-25.8%
2005Operating margin0.8%
2006Operating margin-4.7%
2001Net margin-1.8%
2002Net margin-25.4%
2005Net margin-3.7%
2006Net margin-7.9%
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -13.4K 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.63.1K-2.2K-67.6K-132.9K-198.2K2001200220052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow45043
2002Operating cash flow-180144
2005Operating cash flow-68141
2006Operating cash flow-13390

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
2001Free cash flowUnavailable
2002Free cash flowUnavailable
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.

143.2% 2005
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.177%132%88%44%0%2001200220052006-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001Liabilities / assets163.4%
2002Liabilities / assets81.4%
2005Liabilities / assets143.2%
2006-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

0.65× 2005
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.0.82×0.62×0.41×0.21×0.00×2001200220052006-12-31
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001Current assets / current liabilities0.38×
2002Current assets / current liabilities0.76×
2005Current assets / current liabilities0.65×
2006-12-31Current assets / current liabilitiesNot reportedNo source recorded

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
1997 1997-01-01 – 1997-12-31
−USD 94,232
Exact value

Exact value: -94232 USD

1997-01-01 – 1997-12-31: -94232 USD Inspect Net Income Open source
Share or cite

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

−USD 61,282
Exact value

Exact value: -61282 USD

1997-01-01 – 1997-12-31: -61282 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 8,749
Exact value

Exact value: 8749 USD

1997-01-01 – 1997-12-31: 8749 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 70,031
Calculation and evidence

-61282 − 8749 USD

Exact free cash flow: -70031 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 601,277
Exact value

Exact value: -601277 USD

1998-01-01 – 1998-12-31: -601277 USD Inspect Net Income Open source
Share or cite

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

−USD 103,592
Exact value

Exact value: -103592 USD

1998-01-01 – 1998-12-31: -103592 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 8,746
Exact value

Exact value: 8746 USD

1998-01-01 – 1998-12-31: 8746 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 112,338
Calculation and evidence

-103592 − 8746 USD

Exact free cash flow: -112338 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 919,389
Exact value

Exact value: -919389 USD

1999-01-01 – 1999-12-31: -919389 USD Inspect Net Income Open source
Share or cite

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

−USD 448,278
Exact value

Exact value: -448278 USD

1999-01-01 – 1999-12-31: -448278 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 102,708
Exact value

Exact value: 102708 USD

1999-01-01 – 1999-12-31: 102708 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 550,986
Calculation and evidence

-448278 − 102708 USD

Exact free cash flow: -550986 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 8,066
Exact value

Exact value: 8066 USD

2000-01-01 – 2000-12-31: 8066 USD Inspect Net Income Open source
Share or cite

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

USD 30,217
Exact value

Exact value: 30217 USD

2000-01-01 – 2000-12-31: 30217 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 10,105
Exact value

Exact value: 10105 USD

2000-01-01 – 2000-12-31: 10105 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 20,112
Calculation and evidence

30217 − 10105 USD

Exact free cash flow: 20112 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 36,496
Exact value

Exact value: -36496 USD

2001-01-01 – 2001-12-31: -36496 USD Inspect Net Income Open source
Share or cite

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

USD 45,043
Exact value

Exact value: 45043 USD

2001-01-01 – 2001-12-31: 45043 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 2002-01-01 – 2002-12-31
−USD 840,268
Exact value

Exact value: -840268 USD

2002-01-01 – 2002-12-31: -840268 USD Inspect Net Income Open source
Share or cite

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

−USD 180,144
Exact value

Exact value: -180144 USD

2002-01-01 – 2002-12-31: -180144 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 2005-01-01 – 2005-12-31
−USD 183,164
Exact value

Exact value: -183164 USD

2005-01-01 – 2005-12-31: -183164 USD Inspect Net Income Open source
Share or cite

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

−USD 68,141
Exact value

Exact value: -68141 USD

2005-01-01 – 2005-12-31: -68141 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 446,365
Exact value

Exact value: -446365 USD

2006-01-01 – 2006-12-31: -446365 USD Inspect Net Income Open source
Share or cite

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

−USD 13,390
Exact value

Exact value: -13390 USD

2006-01-01 – 2006-12-31: -13390 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: 0001077150, 1077150, edgar:1077150

Also known as ANONYMOUS DATA CORP, PRIMARY BUSINESS SYSTEMS INC, SHARECOM INC /IL/