Mobicom CORP

EDGAR

52 filing records in this dataset, filed from 2000-06-29 to 2008-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.66 million USD

2008-06-30 · USD

Exact inputs and evidence

Operating margin

25.99%

2008-06-30 · %

Exact inputs and evidence
  • Operating Income: 431296 USD Source
  • Revenue: 1659430 USD Source

Operating cash flow

-35.8 thousand USD

2008-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 60861 USD Source
  • Operating Cash Flow: 96699 USD Source

Free cash flow

-42.8 thousand USD

2008-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 60861 USD Source
  • Operating Cash Flow: 96699 USD Source
  • Capital Expenditure: 40487 USD Source
  • Capital Expenditure: 33525 USD Source
Cash and cash equivalents
10.8 thousand USD Source
Exact value

10845 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2008-11-14.

Financial data available through: 2006-12-31.

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: 5 of 11 periods available· newest 2006-12-31
  • Operating income: 4 of 11 periods available· newest 2006-12-31
  • Net income: 8 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2006-12-31
  • Total assets: 4 of 11 periods available· newest 2006-12-31
  • Total liabilities: 4 of 11 periods available· newest 2006-12-31
  • Current assets: 5 of 11 periods available· newest 2006-12-31
  • Current liabilities: 5 of 11 periods available· newest 2006-12-31
  • 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

    +23.4%

    Prior period

    USD 1.23 million

    –

    Current period

    USD 1.51 million

    –

    Exact inputs and evidence

    1514975 − 1227374 = 287601 USD

    1227374 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    1514975 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 3.56 million

    Prior period

    −USD 1.78 million

    –

    Current period

    −USD 5.33 million

    –

    Exact inputs and evidence

    -5334502 − -1777693 = -3556809 USD

    -1777693 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -5334502 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 2.02 million

    Prior period

    −USD 1.31 million

    –

    Current period

    −USD 3.33 million

    –

    Exact inputs and evidence

    -3325899 − -1306014 = -2019885 USD

    -1306014 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -3325899 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.

  • Capital expenditure

    +55.5%

    Prior period

    USD 40,639

    –

    Current period

    USD 63,201

    –

    Exact inputs and evidence

    63201 − 40639 = 22562 USD

    40639 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    63201 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.

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 1.51 million 100% of revenue
  • Cost of revenue USD 1.41 million 93% of revenue
  • Operating expenses USD 4.03 million 266% of revenue
  • Operating income −USD 3.92 million −259% of revenue
  • Tax, interest and other Derived USD 1.41 million 93% of revenue
  • Net income −USD 5.33 million −352% of revenue

Cash

  • Operating cash flow −USD 3.33 million −220% of revenue
  • Capital expenditure USD 63,201 4.2% of revenue
  • Free cash flow Derived −USD 3.39 million −224% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Not shown: operating income or net income is not reported.
  • 2003 Operating loss: operating costs were 245% of revenue.
  • 2004 Operating loss: operating costs were 241% of revenue.
  • 2005 Operating loss: operating costs were 238% of revenue.
  • 2006 Operating loss: operating costs were 359% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-310 UnavailableUnavailableUnavailable0 Unavailable
Source
2003 2003-01-01 – 2003-12-311522140 3733236 Derived -2211096 942108 Derived -3153204 -935323 Derived
Source
2004 2004-01-01 – 2004-12-311378162 3319179 Derived -1941017 82185 Derived -2023202 -1021200 Derived
Source
2005 2005-01-01 – 2005-12-311227374 2924322 Derived -1696948 80745 Derived -1777693 -1346653 Derived
Source
2006 2006-01-01 – 2006-12-311514975 5435375 Derived -3920400 1414102 Derived -5334502 -3389100 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 1.5M 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.1.6M1.2M822.0K411.0K0.020002003200420052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue0
2003Revenue1522140
2004Revenue1378162
2005Revenue1227374
2006Revenue1514975

Revenue growth

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

23.4% 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.26.2%16.2%6.2%-3.7%-13.7%20002003200420052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2003Year over yearNo prior comparable period
2004Year over year-9.5%
2005Year over year-10.9%
2006Year over year23.4%

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 -258.8% 2006
Net margin -352.1% 2006
Free cash flow margin -223.7% 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.28%-74%-176%-278%-380%2000-12-312003200420052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Operating marginNot reported
2003Operating margin-145.3%
2004Operating margin-140.8%
2005Operating margin-138.3%
2006Operating margin-258.8%
2000Net marginNot reported
2003Net margin-207.2%
2004Net margin-146.8%
2005Net margin-144.8%
2006Net margin-352.1%
2000Free cash flow marginNot reported
2003Free cash flow margin-61.4%
2004Free cash flow margin-74.1%
2005Free cash flow margin-109.7%
2006Free cash flow margin-223.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.3M 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.266.1K-698.4K-1.7M-2.6M-3.6M20002003200420052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow0
2003Operating cash flow-839641
2004Operating cash flow-893531
2005Operating cash flow-1306014
2006Operating cash flow-3325899

Free cash flow

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

USD -3.4M 2006
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.271.1K-711.7K-1.7M-2.7M-3.7M20002003200420052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flowUnavailable
2003Free cash flow-935323
2004Free cash flow-1021200
2005Free cash flow-1346653
2006Free cash flow-3389100

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.

719.1% 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.777%582%388%194%0%2000-12-312003200420052006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Liabilities / assetsNot reported
2003Liabilities / assetsNot reported
2004Liabilities / assets95.1%
2005Liabilities / assets717.8%
2006Liabilities / assets719.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.09× 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.1.30×0.98×0.65×0.33×0.00×20002003200420052006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilitiesNot reported
2003Current assets / current liabilities0.55×
2004Current assets / current liabilities1.21×
2005Current assets / current liabilities0.11×
2006Current assets / current liabilities0.09×

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 18,424
Exact value

Exact value: -18424 USD

1999-01-01 – 1999-12-31: -18424 USD Inspect Net Income Open source
Share or cite

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

−USD 1,524
Exact value

Exact value: -1524 USD

1999-01-01 – 1999-12-31: -1524 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 2000-01-01 – 2000-12-31
USD 0
Exact value

Exact value: 0 USD

2000-01-01 – 2000-12-31: 0 USD Inspect Net Income 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

2000-01-01 – 2000-12-31: 0 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 2001-01-01 – 2001-12-31
USD 0
Exact value

Exact value: 0 USD

2001-01-01 – 2001-12-31: 0 USD Inspect Net Income 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

2001-01-01 – 2001-12-31: 0 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 0
Exact value

Exact value: 0 USD

2002-01-01 – 2002-12-31: 0 USD Inspect Net Income 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

2002-01-01 – 2002-12-31: 0 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 2003-01-01 – 2003-12-31
−USD 3.15 million
Exact value

Exact value: -3153204 USD

2003-01-01 – 2003-12-31: -3153204 USD Inspect Net Income Open source
Share or cite

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

−USD 839,641
Exact value

Exact value: -839641 USD

2003-01-01 – 2003-12-31: -839641 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 95,682
Exact value

Exact value: 95682 USD

2003-01-01 – 2003-12-31: 95682 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 935,323
Calculation and evidence

-839641 − 95682 USD

Exact free cash flow: -935323 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 2.02 million
Exact value

Exact value: -2023202 USD

2004-01-01 – 2004-12-31: -2023202 USD Inspect Net Income Open source
Share or cite

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

−USD 893,531
Exact value

Exact value: -893531 USD

2004-01-01 – 2004-12-31: -893531 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 127,669
Exact value

Exact value: 127669 USD

2004-01-01 – 2004-12-31: 127669 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.02 million
Calculation and evidence

-893531 − 127669 USD

Exact free cash flow: -1021200 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 1.78 million
Exact value

Exact value: -1777693 USD

2005-01-01 – 2005-12-31: -1777693 USD Inspect Net Income Open source
Share or cite

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

−USD 1.31 million
Exact value

Exact value: -1306014 USD

2005-01-01 – 2005-12-31: -1306014 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 40,639
Exact value

Exact value: 40639 USD

2005-01-01 – 2005-12-31: 40639 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.35 million
Calculation and evidence

-1306014 − 40639 USD

Exact free cash flow: -1346653 USD

Share or cite

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

2006 2005-04-01 – 2006-03-31
Unavailable Not reported for this period.
−USD 1.39 million
Exact value

Exact value: -1389503 USD

2005-04-01 – 2006-03-31: -1389503 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 66,603
Exact value

Exact value: 66603 USD

2005-04-01 – 2006-03-31: 66603 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.46 million
Calculation and evidence

-1389503 − 66603 USD

Exact free cash flow: -1456106 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 5.33 million
Exact value

Exact value: -5334502 USD

2006-01-01 – 2006-12-31: -5334502 USD Inspect Net Income Open source
Share or cite

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

−USD 3.33 million
Exact value

Exact value: -3325899 USD

2006-01-01 – 2006-12-31: -3325899 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 63,201
Exact value

Exact value: 63201 USD

2006-01-01 – 2006-12-31: 63201 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.39 million
Calculation and evidence

-3325899 − 63201 USD

Exact free cash flow: -3389100 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.

52 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001084088, 1084088, edgar:1084088

Also known as CELTRON INTERNATIONAL INC, ET VOILA EUROPEAN CAFES INC, SATELLITE SECURITY CORP