GREENTECH USA INC

EDGAR

24 filing records in this dataset, filed from 1999-11-22 to 2004-11-26. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.02 million USD

2004-09-30 · USD

Exact inputs and evidence

Operating margin

25.36%

2004-09-30 · %

Exact inputs and evidence
  • Operating Income: 259879 USD Source
  • Revenue: 1024591 USD Source
Cash and cash equivalents
-544 thousand USD Source
Exact value

-544015 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

3.48 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Revenue: 2199644 USD · 2003-01-01 – 2003-12-31 Source
  • Revenue: 1583945 USD · 2003-01-01 – 2003-09-30 Source
  • Revenue: 759805 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 1083290 USD · 2004-04-01 – 2004-06-30 Source
  • Revenue: 1024591 USD · 2004-07-01 – 2004-09-30 Source

Operating cash flow

-566 thousand USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: -458584 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -244662 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -31143 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -196061 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -31143 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -352555 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -196061 USD · 2003-01-01 – 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: 2004-11-26.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2003-12-31
  • Operating income: 5 of 11 periods available· newest 2003-12-31
  • Net income: 5 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2003-12-31
  • Total assets: 5 of 11 periods available· newest 2003-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2003-12-31
  • Current liabilities: 5 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2003-12-31
  • 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

    +63.8%

    Prior period

    USD 1.34 million

    –

    Current period

    USD 2.2 million

    –

    Exact inputs and evidence

    2199644 − 1342689 = 856955 USD

    1342689 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    2199644 USD · 2003-01-01 – 2003-12-31

    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 383,551

    Prior period

    −USD 1.21 million

    –

    Current period

    −USD 1.59 million

    –

    Exact inputs and evidence

    -1589300 − -1205749 = -383551 USD

    -1205749 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -1589300 USD · 2003-01-01 – 2003-12-31

    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 1.32 million

    Prior period

    −USD 458,584

    –

    Current period

    −USD 1.78 million

    –

    Exact inputs and evidence

    -1775818 − -458584 = -1317234 USD

    -458584 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -1775818 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +USD 30,069

    Prior period

    −USD 20,918

    –

    Current period

    USD 9,151

    –

    Exact inputs and evidence

    9151 − -20918 = 30069 USD

    -20918 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    9151 USD · 2003-01-01 – 2003-12-31

    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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 2.2 million 100% of revenue
  • Cost of revenue USD 1.32 million 60% of revenue
  • Operating expenses USD 1.75 million 79% of revenue
  • Operating income −USD 864,802 −39% of revenue
  • Tax, interest and other Derived USD 724,498 33% of revenue
  • Net income −USD 1.59 million −72% of revenue

Cash

  • Operating cash flow −USD 1.78 million −81% of revenue
  • Capital expenditure USD 9,151 0.4% of revenue
  • Free cash flow Derived −USD 1.78 million −81% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 354% of revenue.
  • 2000 Operating loss: operating costs were 224% of revenue.
  • 2001 Operating loss: operating costs were 381% of revenue.
  • 2002 Operating loss: operating costs were 141% of revenue.
  • 2003 Operating loss: operating costs were 139% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-31454982 1610049 Derived -1155067 38380 Derived -1193447 -826372 Derived
Source
2000 2000-01-01 – 2000-12-311134380 2538987 Derived -1404607 161005 Derived -1565612 -519138 Derived
Source
2001 2001-01-01 – 2001-12-31417960 1591223 Derived -1173263 106442 Derived -1279705 -131935 Derived
Source
2002 2002-01-01 – 2002-12-311342689 1897113 Derived -554424 651325 Derived -1205749 Unavailable
Source
2003 2003-01-01 – 2003-12-312199644 3064446 Derived -864802 724498 Derived -1589300 -1784969 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 2.2M 2003
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.2.4M1.8M1.2M593.9K0.019992000200120022003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue454982
2000Revenue1134380
2001Revenue417960
2002Revenue1342689
2003Revenue2199644

Revenue growth

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

63.8% 2003
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.244%162%79%-3%-86%19992000200120022003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year149.3%
2001Year over year-63.2%
2002Year over year221.2%
2003Year over year63.8%

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 -39.3% 2003
Net margin -72.3% 2003
Free cash flow margin -81.1% 2003
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.24%-64%-153%-242%-331%19992000200120022003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-253.9%
2000Operating margin-123.8%
2001Operating margin-280.7%
2002Operating margin-41.3%
2003Operating margin-39.3%
1999Net margin-262.3%
2000Net margin-138%
2001Net margin-306.2%
2002Net margin-89.8%
2003Net margin-72.3%
1999Free cash flow margin-181.6%
2000Free cash flow margin-45.8%
2001Free cash flow margin-31.6%
2002Free cash flow marginNot reported
2003Free cash flow margin-81.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.8M 2003
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.142.1K-372.9K-887.9K-1.4M-1.9M19992000200120022003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-717521
2000Operating cash flow-492855
2001Operating cash flow-128343
2002Operating cash flow-458584
2003Operating cash flow-1775818

Free cash flow

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

USD -1.8M 2003
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.142.8K-374.8K-892.5K-1.4M-1.9M19992000200120022003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-826372
2000Free cash flow-519138
2001Free cash flow-131935
2002Free cash flowUnavailable
2003Free cash flow-1784969

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
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.34× 2003
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.0.37×0.28×0.18×0.09×0.00×19992000200120022003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities0.15×
2000Current assets / current liabilities0.08×
2001Current assets / current liabilities0.01×
2002Current assets / current liabilities0.1×
2003Current assets / current liabilities0.34×

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 1.19 million
Exact value

Exact value: -1193447 USD

1999-01-01 – 1999-12-31: -1193447 USD Inspect Net Income Open source
Share or cite

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

−USD 717,521
Exact value

Exact value: -717521 USD

1999-01-01 – 1999-12-31: -717521 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 108,851
Exact value

Exact value: 108851 USD

1999-01-01 – 1999-12-31: 108851 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 826,372
Calculation and evidence

-717521 − 108851 USD

Exact free cash flow: -826372 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 1.57 million
Exact value

Exact value: -1565612 USD

2000-01-01 – 2000-12-31: -1565612 USD Inspect Net Income Open source
Share or cite

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

−USD 492,855
Exact value

Exact value: -492855 USD

2000-01-01 – 2000-12-31: -492855 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 26,283
Exact value

Exact value: 26283 USD

2000-01-01 – 2000-12-31: 26283 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 519,138
Calculation and evidence

-492855 − 26283 USD

Exact free cash flow: -519138 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 1.28 million
Exact value

Exact value: -1279705 USD

2001-01-01 – 2001-12-31: -1279705 USD Inspect Net Income Open source
Share or cite

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

−USD 128,343
Exact value

Exact value: -128343 USD

2001-01-01 – 2001-12-31: -128343 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 3,592
Exact value

Exact value: 3592 USD

2001-01-01 – 2001-12-31: 3592 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 131,935
Calculation and evidence

-128343 − 3592 USD

Exact free cash flow: -131935 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 1.21 million
Exact value

Exact value: -1205749 USD

2002-01-01 – 2002-12-31: -1205749 USD Inspect Net Income Open source
Share or cite

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

−USD 458,584
Exact value

Exact value: -458584 USD

2002-01-01 – 2002-12-31: -458584 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2003 2003-01-01 – 2003-12-31
−USD 1.59 million
Exact value

Exact value: -1589300 USD

2003-01-01 – 2003-12-31: -1589300 USD Inspect Net Income Open source
Share or cite

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

−USD 1.78 million
Exact value

Exact value: -1775818 USD

2003-01-01 – 2003-12-31: -1775818 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 9,151
Exact value

Exact value: 9151 USD

2003-01-01 – 2003-12-31: 9151 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.78 million
Calculation and evidence

-1775818 − 9151 USD

Exact free cash flow: -1784969 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.

24 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001079250, 1079250, edgar:1079250

Also known as DYNAMIC IMAGING GROUP INC/FL