ECOLLEGE COM

EDGAR

42 filing records in this dataset, filed from 2000-03-30 to 2007-05-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

14.8 million USD

2007-03-31 · USD

Exact inputs and evidence

Operating margin

22.27%

2007-03-31 · %

Exact inputs and evidence
  • Operating Income: 3301000 USD Source
  • Revenue: 14820000 USD Source
Cash and cash equivalents
8.64 million USD Source
Exact value

8642000 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

39.5 million USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Revenue: 28326000 USD · 2006-04-01 – 2006-06-30 Source
  • Revenue: 30635000 USD · 2006-07-01 – 2006-09-30 Source
  • Revenue: 52085000 USD · 2006-01-01 – 2006-12-31 Source
  • Revenue: 86386000 USD · 2006-01-01 – 2006-09-30 Source
  • Revenue: 14820000 USD · 2007-01-01 – 2007-03-31 Source

Net income

-1.19 million USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Net income: 1569000 USD · 2006-04-01 – 2006-06-30 Source
  • Net income: 1673000 USD · 2006-07-01 – 2006-09-30 Source
  • Net income: -2258000 USD · 2006-01-01 – 2006-12-31 Source
  • Net income: 4322000 USD · 2006-01-01 – 2006-09-30 Source
  • Net income: 2151000 USD · 2007-01-01 – 2007-03-31 Source

Operating cash flow

16.9 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Operating cash flow: 16110000 USD · 2005-01-01 – 2005-12-31 Source
  • Operating cash flow: 9282000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 5370000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: 3914000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 5370000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: 10054000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 3914000 USD · 2006-01-01 – 2006-06-30 Source

Capital expenditure

3.84 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Capital expenditure: 3077000 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 2715000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 1376000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 2624000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 1376000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 3481000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 2624000 USD · 2006-01-01 – 2006-06-30 Source

Free cash flow

13 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Operating cash flow: 16110000 USD · 2005-01-01 – 2005-12-31 Source
  • Operating cash flow: 9282000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 5370000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: 3914000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 5370000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: 10054000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 3914000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 3077000 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 2715000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 1376000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 2624000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 1376000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 3481000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 2624000 USD · 2006-01-01 – 2006-06-30 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: 2007-05-09.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2006-12-31
  • Operating income: 9 of 11 periods available· newest 2006-12-31
  • Net income: 10 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2005-12-31
  • Total assets: 9 of 11 periods available· newest 2006-12-31
  • Total liabilities: 9 of 11 periods available· newest 2006-12-31
  • Current assets: 9 of 11 periods available· newest 2006-12-31
  • Current liabilities: 9 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 9 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

    +25.6%

    Prior period

    USD 41.46 million

    –

    Current period

    USD 52.09 million

    –

    Exact inputs and evidence

    52085000 − 41460000 = 10625000 USD

    41460000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    52085000 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

    -138.1%

    Prior period

    USD 5.93 million

    –

    Current period

    −USD 2.26 million

    –

    Exact inputs and evidence

    -2258000 − 5928000 = -8186000 USD

    5928000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -2258000 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: 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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 52.09 million 100% of revenue
  • Cost of revenue USD 14.74 million 28% of revenue
  • Operating expenses USD 25.11 million 48% of revenue
  • Operating income USD 12.24 million 23% of revenue
  • Tax, interest and other Derived USD 14.49 million 28% of revenue
  • Net income −USD 2.26 million −4.3% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • 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 Operating loss: operating costs were 545% of revenue.
  • 1999 Operating loss: operating costs were 555% of revenue.
  • 2000 Operating loss: operating costs were 338% of revenue.
  • 2001 Operating loss: operating costs were 164% of revenue.
  • 2002 Operating loss: operating costs were 121% of revenue.
  • 2003 95%
  • 2004 Net income was higher than operating income, so the split is not drawn.
  • 2005 14%84%
  • 2006 Net loss: net income was −4.3% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-311665069 9067405 Derived -7402336 -112489 Derived -7289847 -6978995 Derived
Source
1999 1999-01-01 – 1999-12-314650818 25809701 Derived -21158883 -351456 Derived -20807427 -17214930 Derived
Source
2000 2000-01-01 – 2000-12-3112539470 42375214 Derived -29835744 -948722 Derived -28887022 -25899746 Derived
Source
2001 2001-01-01 – 2001-12-3119847000 32515000 Derived -12668000 -331000 Derived -12337000 -11960000 Derived
Source
2002 2002-01-01 – 2002-12-3123692000 28555000 Derived -4863000 58000 Derived -4921000 -3809000 Derived
Source
2003 2003-01-01 – 2003-12-3136860000 35138000 Derived 1722000 1154000 Derived 568000 1886000 Derived
Source
2004 2004-01-01 – 2004-12-3134782000 31274000 Derived 3508000 -15852000 Derived 19360000 12316000 Derived
Source
2005 2005-01-01 – 2005-12-3141460000 34752000 Derived 6708000 780000 Derived 5928000 13033000 Derived
Source
2006 2006-01-01 – 2006-12-3152085000 39850000 Derived 12235000 14493000 Derived -2258000 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 52.1M 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.56.3M42.2M28.1M14.1M0.0199820022006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue1665069
1999Revenue4650818
2000Revenue12539470
2001Revenue19847000
2002Revenue23692000
2003Revenue36860000
2004Revenue34782000
2005Revenue41460000
2006Revenue52085000

Revenue growth

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

25.6% 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.194%140%87%33%-20%199820022006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year179.3%
2000Year over year169.6%
2001Year over year58.3%
2002Year over year19.4%
2003Year over year55.6%
2004Year over year-5.6%
2005Year over year19.2%
2006Year over year25.6%

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 23.5% 2006
Net margin -4.3% 2006
Free cash flow margin 31.4% 2005
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.97%-52%-200%-348%-496%199820022006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-444.6%
1999Operating margin-454.9%
2000Operating margin-237.9%
2001Operating margin-63.8%
2002Operating margin-20.5%
2003Operating margin4.7%
2004Operating margin10.1%
2005Operating margin16.2%
2006Operating margin23.5%
1998Net margin-437.8%
1999Net margin-447.4%
2000Net margin-230.4%
2001Net margin-62.2%
2002Net margin-20.8%
2003Net margin1.5%
2004Net margin55.7%
2005Net margin14.3%
2006Net margin-4.3%
1998Free cash flow margin-419.1%
1999Free cash flow margin-370.1%
2000Free cash flow margin-206.5%
2001Free cash flow margin-60.3%
2002Free cash flow margin-16.1%
2003Free cash flow margin5.1%
2004Free cash flow margin35.4%
2005Free cash flow margin31.4%
2006Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 16.1M 2005
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.19.1M8.4M-2.3M-12.9M-23.6M199820022006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-5315867
1999Operating cash flow-13028529
2000Operating cash flow-20664263
2001Operating cash flow-11255000
2002Operating cash flow-2171000
2003Operating cash flow2816000
2004Operating cash flow15164000
2005Operating cash flow16110000
2006Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 13M 2005
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.16.1M4.9M-6.4M-17.7M-29.0M199820022006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-6978995
1999Free cash flow-17214930
2000Free cash flow-25899746
2001Free cash flow-11960000
2002Free cash flow-3809000
2003Free cash flow1886000
2004Free cash flow12316000
2005Free cash flow13033000
2006Free cash flowUnavailableNo source recorded

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.

20.8% 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.58%44%29%15%0%199820022006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998Liabilities / assets18.7%
1999Liabilities / assets18.1%
2000Liabilities / assets41.3%
2001Liabilities / assets44.9%
2002Liabilities / assets53.9%
2003Liabilities / assets50.6%
2004Liabilities / assets33.9%
2005Liabilities / assets32.5%
2006Liabilities / assets20.8%

Current assets to current liabilities

Current assets divided by current liabilities.

1.89× 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.5.80×4.35×2.90×1.45×0.00×199820022006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities4.81×
1999Current assets / current liabilities5.37×
2000Current assets / current liabilities2.09×
2001Current assets / current liabilities1.79×
2002Current assets / current liabilities1.61×
2003Current assets / current liabilities1.19×
2004Current assets / current liabilities1.23×
2005Current assets / current liabilities2.19×
2006Current assets / current liabilities1.89×

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 550,916
Exact value

Exact value: -550916 USD

1997-01-01 – 1997-12-31: -550916 USD Inspect Net Income Open source
Share or cite

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

−USD 329,674
Exact value

Exact value: -329674 USD

1997-01-01 – 1997-12-31: -329674 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 369,653
Exact value

Exact value: 369653 USD

1997-01-01 – 1997-12-31: 369653 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 699,327
Calculation and evidence

-329674 − 369653 USD

Exact free cash flow: -699327 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 7.29 million
Exact value

Exact value: -7289847 USD

1998-01-01 – 1998-12-31: -7289847 USD Inspect Net Income Open source
Share or cite

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

−USD 5.32 million
Exact value

Exact value: -5315867 USD

1998-01-01 – 1998-12-31: -5315867 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 1.66 million
Exact value

Exact value: 1663128 USD

1998-01-01 – 1998-12-31: 1663128 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.98 million
Calculation and evidence

-5315867 − 1663128 USD

Exact free cash flow: -6978995 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 20.81 million
Exact value

Exact value: -20807427 USD

1999-01-01 – 1999-12-31: -20807427 USD Inspect Net Income Open source
Share or cite

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

−USD 13.03 million
Exact value

Exact value: -13028529 USD

1999-01-01 – 1999-12-31: -13028529 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 4.19 million
Exact value

Exact value: 4186401 USD

1999-01-01 – 1999-12-31: 4186401 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.21 million
Calculation and evidence

-13028529 − 4186401 USD

Exact free cash flow: -17214930 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 28.89 million
Exact value

Exact value: -28887022 USD

2000-01-01 – 2000-12-31: -28887022 USD Inspect Net Income Open source
Share or cite

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

−USD 20.66 million
Exact value

Exact value: -20664263 USD

2000-01-01 – 2000-12-31: -20664263 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 5.24 million
Exact value

Exact value: 5235483 USD

2000-01-01 – 2000-12-31: 5235483 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 25.9 million
Calculation and evidence

-20664263 − 5235483 USD

Exact free cash flow: -25899746 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 12.34 million
Exact value

Exact value: -12337000 USD

2001-01-01 – 2001-12-31: -12337000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.26 million
Exact value

Exact value: -11255000 USD

2001-01-01 – 2001-12-31: -11255000 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 705,000
Exact value

Exact value: 705000 USD

2001-01-01 – 2001-12-31: 705000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.96 million
Calculation and evidence

-11255000 − 705000 USD

Exact free cash flow: -11960000 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 4.92 million
Exact value

Exact value: -4921000 USD

2002-01-01 – 2002-12-31: -4921000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.17 million
Exact value

Exact value: -2171000 USD

2002-01-01 – 2002-12-31: -2171000 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 1.64 million
Exact value

Exact value: 1638000 USD

2002-01-01 – 2002-12-31: 1638000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.81 million
Calculation and evidence

-2171000 − 1638000 USD

Exact free cash flow: -3809000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
USD 568,000
Exact value

Exact value: 568000 USD

2003-01-01 – 2003-12-31: 568000 USD Inspect Net Income Open source
Share or cite

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

USD 2.82 million
Exact value

Exact value: 2816000 USD

2003-01-01 – 2003-12-31: 2816000 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 930,000
Exact value

Exact value: 930000 USD

2003-01-01 – 2003-12-31: 930000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.89 million
Calculation and evidence

2816000 − 930000 USD

Exact free cash flow: 1886000 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 19.36 million
Exact value

Exact value: 19360000 USD

2004-01-01 – 2004-12-31: 19360000 USD Inspect Net Income Open source
Share or cite

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

USD 15.16 million
Exact value

Exact value: 15164000 USD

2004-01-01 – 2004-12-31: 15164000 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 2.85 million
Exact value

Exact value: 2848000 USD

2004-01-01 – 2004-12-31: 2848000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.32 million
Calculation and evidence

15164000 − 2848000 USD

Exact free cash flow: 12316000 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 5.93 million
Exact value

Exact value: 5928000 USD

2005-01-01 – 2005-12-31: 5928000 USD Inspect Net Income Open source
Share or cite

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

USD 16.11 million
Exact value

Exact value: 16110000 USD

2005-01-01 – 2005-12-31: 16110000 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 3.08 million
Exact value

Exact value: 3077000 USD

2005-01-01 – 2005-12-31: 3077000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.03 million
Calculation and evidence

16110000 − 3077000 USD

Exact free cash flow: 13033000 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 2.26 million
Exact value

Exact value: -2258000 USD

2006-01-01 – 2006-12-31: -2258000 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.

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.

42 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001085653, 1085653, edgar:1085653