Travelstar, Inc.

EDGAR

53 filing records in this dataset, filed from 1999-08-16 to 2008-05-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.94 million USD

2008-03-31 · USD

Exact inputs and evidence

Operating margin

-25.51%

2008-03-31 · %

Exact inputs and evidence
  • Operating Income: -494527 USD Source
  • Revenue: 1938449 USD Source

Operating cash flow

-158 thousand USD

2008-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -158437 USD Source

Free cash flow

-296 thousand USD

2008-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -158437 USD Source
  • Capital Expenditure: 137639 USD Source
Cash and cash equivalents
177 thousand USD Source
Exact value

176705 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: 2008-05-21.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2006-12-31
  • Operating income: 3 of 11 periods available· newest 2006-12-31
  • Net income: 8 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2006-12-31
  • Total assets: 8 of 11 periods available· newest 2006-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 8 of 11 periods available· newest 2006-12-31
  • Current liabilities: 8 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

    +256.9%

    Prior period

    USD 1.94 million

    –

    Current period

    USD 6.93 million

    –

    Exact inputs and evidence

    6932277 − 1942526 = 4989751 USD

    1942526 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    6932277 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 7.24 million

    Prior period

    −USD 3.89 million

    –

    Current period

    −USD 11.13 million

    –

    Exact inputs and evidence

    -11128689 − -3885479 = -7243210 USD

    -3885479 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -11128689 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 194,393

    Prior period

    −USD 1.53 million

    –

    Current period

    −USD 1.72 million

    –

    Exact inputs and evidence

    -1720865 − -1526472 = -194393 USD

    -1526472 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -1720865 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

    +76.8%

    Prior period

    USD 103,078

    –

    Current period

    USD 182,251

    –

    Exact inputs and evidence

    182251 − 103078 = 79173 USD

    103078 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    182251 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 6.93 million 100% of revenue
  • Operating costs Derived USD 9.78 million 141% of revenue
  • Operating income −USD 2.85 million −41% of revenue
  • Tax, interest and other Derived USD 8.28 million 119% of revenue
  • Net income −USD 11.13 million −161% of revenue

Cash

  • Operating cash flow −USD 1.72 million −25% of revenue
  • Capital expenditure USD 182,251 2.6% of revenue
  • Free cash flow Derived −USD 1.9 million −27% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
  • 2004 Operating loss: operating costs were 4,987% of revenue.
  • 2005 Operating loss: operating costs were 300% of revenue.
  • 2006 Operating loss: operating costs were 141% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-312737 UnavailableUnavailableUnavailable-64877 Unavailable
Source
1999 1999-01-01 – 1999-12-3129065 UnavailableUnavailableUnavailable-68058 Unavailable
Source
2000 2000-01-01 – 2000-12-3130795 UnavailableUnavailableUnavailable-201993 Unavailable
Source
2001 2001-01-01 – 2001-12-3174078 UnavailableUnavailableUnavailable-326230 Unavailable
Source
2002 2002-01-01 – 2002-12-3184880 UnavailableUnavailableUnavailable-192427 Unavailable
Source
2004 2004-01-01 – 2004-12-3168995 3440698 Derived -3371703 0 Derived -3371703 -1421969 Derived
Source
2005 2005-01-01 – 2005-12-311942526 5818364 Derived -3875838 9641 Derived -3885479 -1629550 Derived
Source
2006 2006-01-01 – 2006-12-316932277 9784905 Derived -2852628 8276061 Derived -11128689 -1903116 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 6.9M 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.7.5M5.6M3.7M1.9M0.0199820022006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue2737
1999Revenue29065
2000Revenue30795
2001Revenue74078
2002Revenue84880
2004Revenue68995
2005Revenue1942526
2006Revenue6932277

Revenue growth

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

256.9% 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.2,933%2,200%1,466%733%0%199820022006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year961.9%
2000Year over year6%
2001Year over year140.6%
2002Year over year14.6%
2004Year over yearNo prior comparable period
2005Year over year2,715.5%
2006Year over year256.9%

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 -41.1% 2006
Net margin -160.5% 2006
Free cash flow margin -27.5% 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.391%-1,026%-2,443%-3,861%-5,278%1998-12-312002-12-312006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Operating marginNot reported
1999-12-31Operating marginNot reported
2000-12-31Operating marginNot reported
2001-12-31Operating marginNot reported
2002-12-31Operating marginNot reported
2004Operating margin-4,886.9%
2005Operating margin-199.5%
2006Operating margin-41.1%
1998Net margin-2,370.4%
1999Net margin-234.2%
2000Net margin-655.9%
2001Net margin-440.4%
2002Net margin-226.7%
2004Net margin-4,886.9%
2005Net margin-200%
2006Net margin-160.5%
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2004Free cash flow margin-2,061%
2005Free cash flow margin-83.9%
2006Free cash flow margin-27.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.7M 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.137.7K-361.4K-860.4K-1.4M-1.9M199820022006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flow-64769
2000Operating cash flow-161636
2001Operating cash flow-177511
2002Operating cash flow-158889
2004Operating cash flow-1398567
2005Operating cash flow-1526472
2006Operating cash flow-1720865

Free cash flow

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

USD -1.9M 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.152.2K-399.7K-951.6K-1.5M-2.1M199820022006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flowUnavailableNo source recorded
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2004Free cash flow-1421969
2005Free cash flow-1629550
2006Free cash flow-1903116

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
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.46× 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.0.63×0.47×0.31×0.16×0.00×199820022006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities0.19×
1999Current assets / current liabilities0.23×
2000Current assets / current liabilities0.32×
2001Current assets / current liabilities0.37×
2002Current assets / current liabilities0.02×
2004Current assets / current liabilities0.37×
2005Current assets / current liabilities0.58×
2006Current assets / current liabilities0.46×

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 1998-01-01 – 1998-12-31
−USD 64,877
Exact value

Exact value: -64877 USD

1998-01-01 – 1998-12-31: -64877 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.

1999 1999-01-01 – 1999-12-31
−USD 68,058
Exact value

Exact value: -68058 USD

1999-01-01 – 1999-12-31: -68058 USD Inspect Net Income Open source
Share or cite

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

−USD 64,769
Exact value

Exact value: -64769 USD

1999-01-01 – 1999-12-31: -64769 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 201,993
Exact value

Exact value: -201993 USD

2000-01-01 – 2000-12-31: -201993 USD Inspect Net Income Open source
Share or cite

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

−USD 161,636
Exact value

Exact value: -161636 USD

2000-01-01 – 2000-12-31: -161636 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 326,230
Exact value

Exact value: -326230 USD

2001-01-01 – 2001-12-31: -326230 USD Inspect Net Income Open source
Share or cite

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

−USD 177,511
Exact value

Exact value: -177511 USD

2001-01-01 – 2001-12-31: -177511 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 192,427
Exact value

Exact value: -192427 USD

2002-01-01 – 2002-12-31: -192427 USD Inspect Net Income Open source
Share or cite

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

−USD 158,889
Exact value

Exact value: -158889 USD

2002-01-01 – 2002-12-31: -158889 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.

2004 2004-01-01 – 2004-12-31
−USD 3.37 million
Exact value

Exact value: -3371703 USD

2004-01-01 – 2004-12-31: -3371703 USD Inspect Net Income Open source
Share or cite

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

−USD 1.4 million
Exact value

Exact value: -1398567 USD

2004-01-01 – 2004-12-31: -1398567 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 23,402
Exact value

Exact value: 23402 USD

2004-01-01 – 2004-12-31: 23402 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.42 million
Calculation and evidence

-1398567 − 23402 USD

Exact free cash flow: -1421969 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 3.89 million
Exact value

Exact value: -3885479 USD

2005-01-01 – 2005-12-31: -3885479 USD Inspect Net Income Open source
Share or cite

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

−USD 1.53 million
Exact value

Exact value: -1526472 USD

2005-01-01 – 2005-12-31: -1526472 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 103,078
Exact value

Exact value: 103078 USD

2005-01-01 – 2005-12-31: 103078 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.63 million
Calculation and evidence

-1526472 − 103078 USD

Exact free cash flow: -1629550 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 11.13 million
Exact value

Exact value: -11128689 USD

2006-01-01 – 2006-12-31: -11128689 USD Inspect Net Income Open source
Share or cite

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

−USD 1.72 million
Exact value

Exact value: -1720865 USD

2006-01-01 – 2006-12-31: -1720865 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 182,251
Exact value

Exact value: 182251 USD

2006-01-01 – 2006-12-31: 182251 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.9 million
Calculation and evidence

-1720865 − 182251 USD

Exact free cash flow: -1903116 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.

53 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001085661, 1085661, edgar:1085661

Also known as ADVANCED REFRIGERATION TECHNOLOGIES INC, Joystar Inc