APTIMUS INC

EDGAR

39 filing records in this dataset, filed from 1999-11-15 to 2007-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.02 million USD

2007-06-30 · USD

Exact inputs and evidence

Operating margin

-32.25%

2007-06-30 · %

Exact inputs and evidence
  • Operating Income: -1297000 USD Source
  • Revenue: 4022000 USD Source
Cash and cash equivalents
2.18 million USD Source
Exact value

2175000 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

16.7 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Revenue: 4608000 USD · 2006-07-01 – 2006-09-30 Source
  • Revenue: 15198000 USD · 2006-01-01 – 2006-12-31 Source
  • Revenue: 10753000 USD · 2006-01-01 – 2006-09-30 Source
  • Revenue: 3602000 USD · 2007-01-01 – 2007-03-31 Source
  • Revenue: 4022000 USD · 2007-04-01 – 2007-06-30 Source

Net income

-5.19 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Net income: -983000 USD · 2006-07-01 – 2006-09-30 Source
  • Net income: -3800000 USD · 2006-01-01 – 2006-12-31 Source
  • Net income: -2336000 USD · 2006-01-01 – 2006-09-30 Source
  • Net income: -1443000 USD · 2007-01-01 – 2007-03-31 Source
  • Net income: -1304000 USD · 2007-04-01 – 2007-06-30 Source

Operating cash flow

-3.18 million USD

2006-01-01 – 2006-12-31

Exact inputs and evidence
  • Operating cash flow: -267000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: -318000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: -267000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: -1351000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: -318000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: -3182000 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: -1351000 USD · 2006-01-01 – 2006-09-30 Source

Capital expenditure

605 thousand USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Capital expenditure: 438000 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 345000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 59000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 435000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 59000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 512000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 435000 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: 2007-08-14.

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: 10 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2005-12-31
  • Total assets: 5 of 11 periods available· newest 2006-12-31
  • Total liabilities: 7 of 11 periods available· newest 2004-12-31
  • 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

    -4.4%

    Prior period

    USD 15.89 million

    –

    Current period

    USD 15.2 million

    –

    Exact inputs and evidence

    15198000 − 15894000 = -696000 USD

    15894000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    15198000 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

    -381.1%

    Prior period

    USD 1.35 million

    –

    Current period

    −USD 3.8 million

    –

    Exact inputs and evidence

    -3800000 − 1352000 = -5152000 USD

    1352000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -3800000 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

    -337.8%

    Prior period

    USD 1.34 million

    –

    Current period

    −USD 3.18 million

    –

    Exact inputs and evidence

    -3182000 − 1338000 = -4520000 USD

    1338000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -3182000 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 15.2 million 100% of revenue
  • Operating costs Derived USD 19.29 million 127% of revenue
  • Operating income −USD 4.09 million −27% of revenue
  • Tax, interest and other Derived −USD 290,000 −1.9% of revenue
  • Net income −USD 3.8 million −25% of revenue

Cash

  • Operating cash flow −USD 3.18 million −21% 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
  • 1998 Operating loss: operating costs were 351% of revenue.
  • 1999 Operating loss: operating costs were 237% of revenue.
  • 2000 Operating loss: operating costs were 239% of revenue.
  • 2001 Operating loss: operating costs were 1,084% of revenue.
  • 2002 Operating loss: operating costs were 290% of revenue.
  • 2003 Operating loss: operating costs were 132% of revenue.
  • 2004 15%85%
  • 2005 Net income was higher than operating income, so the split is not drawn.
  • 2006 Operating loss: operating costs were 127% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-311251000 4387000 Derived -3136000 63000 Derived -3199000 -2298000 Derived
Source
1999 1999-01-01 – 1999-12-318506000 20175000 Derived -11669000 -778000 Derived -10891000 -11348000 Derived
Source
2000 2000-01-01 – 2000-12-3116873000 40305000 Derived -23432000 -2328000 Derived -21104000 -21852000 Derived
Source
2001 2001-01-01 – 2001-12-311874000 20317000 Derived -18443000 -565000 Derived -17878000 -12912000 Derived
Source
2002 2002-01-01 – 2002-12-312915000 8441000 Derived -5526000 -22000 Derived -5504000 -3848000 Derived
Source
2003 2003-01-01 – 2003-12-314571000 6049000 Derived -1478000 33000 Derived -1511000 -1319000 Derived
Source
2004 2004-01-01 – 2004-12-3113993000 11825000 Derived 2168000 42000 Derived 2126000 1218000 Derived
Source
2005 2005-01-01 – 2005-12-3115894000 14892000 Derived 1002000 -350000 Derived 1352000 900000 Derived
Source
2006 2006-01-01 – 2006-12-3115198000 19288000 Derived -4090000 -290000 Derived -3800000 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 15.2M 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.18.2M13.7M9.1M4.6M0.0199820022006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue1251000
1999Revenue8506000
2000Revenue16873000
2001Revenue1874000
2002Revenue2915000
2003Revenue4571000
2004Revenue13993000
2005Revenue15894000
2006Revenue15198000

Revenue growth

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

-4.4% 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.633%439%246%52%-142%199820022006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year579.9%
2000Year over year98.4%
2001Year over year-88.9%
2002Year over year55.5%
2003Year over year56.8%
2004Year over year206.1%
2005Year over year13.6%
2006Year over year-4.4%

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 -26.9% 2006
Net margin -25% 2006
Free cash flow margin 5.7% 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.95%-194%-484%-774%-1,064%199820022006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-250.7%
1999Operating margin-137.2%
2000Operating margin-138.9%
2001Operating margin-984.2%
2002Operating margin-189.6%
2003Operating margin-32.3%
2004Operating margin15.5%
2005Operating margin6.3%
2006Operating margin-26.9%
1998Net margin-255.7%
1999Net margin-128%
2000Net margin-125.1%
2001Net margin-954%
2002Net margin-188.8%
2003Net margin-33.1%
2004Net margin15.2%
2005Net margin8.5%
2006Net margin-25%
1998Free cash flow margin-183.7%
1999Free cash flow margin-133.4%
2000Free cash flow margin-129.5%
2001Free cash flow margin-689%
2002Free cash flow margin-132%
2003Free cash flow margin-28.9%
2004Free cash flow margin8.7%
2005Free cash flow margin5.7%
2006Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.2M 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.3.3M-2.6M-8.5M-14.4M-20.2M199820022006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-2231000
1999Operating cash flow-9085000
2000Operating cash flow-18613000
2001Operating cash flow-12542000
2002Operating cash flow-3819000
2003Operating cash flow-1201000
2004Operating cash flow1633000
2005Operating cash flow1338000
2006Operating cash flow-3182000

Free cash flow

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

USD 900K 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.3.1M-3.6M-10.3M-17.0M-23.7M199820022006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-2298000
1999Free cash flow-11348000
2000Free cash flow-21852000
2001Free cash flow-12912000
2002Free cash flow-3848000
2003Free cash flow-1319000
2004Free cash flow1218000
2005Free cash flow900000
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.

15.9% 2000
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.42%32%21%11%0%199820022006-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998Liabilities / assets39.1%
1999Liabilities / assets8.8%
2000Liabilities / assets15.9%
2001Liabilities / assetsNot reported
2002Liabilities / assetsNot reported
2003Liabilities / assetsNot reported
2004Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.66× 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.11.46×8.59×5.73×2.86×0.00×199820022006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities2.61×
1999Current assets / current liabilities10.61×
2000Current assets / current liabilities5.88×
2001Current assets / current liabilities6.5×
2002Current assets / current liabilities1.98×
2003Current assets / current liabilities3.47×
2004Current assets / current liabilities3.29×
2005Current assets / current liabilities9.75×
2006Current assets / current liabilities1.66×

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 1.15 million
Exact value

Exact value: -1148874 USD

1997-01-01 – 1997-12-31: -1148874 USD Inspect Net Income Open source
Share or cite

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

−USD 595,152
Exact value

Exact value: -595152 USD

1997-01-01 – 1997-12-31: -595152 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 55,902
Exact value

Exact value: 55902 USD

1997-01-01 – 1997-12-31: 55902 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 651,054
Calculation and evidence

-595152 − 55902 USD

Exact free cash flow: -651054 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 3.2 million
Exact value

Exact value: -3199000 USD

1998-01-01 – 1998-12-31: -3199000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.23 million
Exact value

Exact value: -2231000 USD

1998-01-01 – 1998-12-31: -2231000 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 67,000
Exact value

Exact value: 67000 USD

1998-01-01 – 1998-12-31: 67000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.3 million
Calculation and evidence

-2231000 − 67000 USD

Exact free cash flow: -2298000 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 10.89 million
Exact value

Exact value: -10891000 USD

1999-01-01 – 1999-12-31: -10891000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.09 million
Exact value

Exact value: -9085000 USD

1999-01-01 – 1999-12-31: -9085000 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 2.26 million
Exact value

Exact value: 2263000 USD

1999-01-01 – 1999-12-31: 2263000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.35 million
Calculation and evidence

-9085000 − 2263000 USD

Exact free cash flow: -11348000 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 21.1 million
Exact value

Exact value: -21104000 USD

2000-01-01 – 2000-12-31: -21104000 USD Inspect Net Income Open source
Share or cite

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

−USD 18.61 million
Exact value

Exact value: -18613000 USD

2000-01-01 – 2000-12-31: -18613000 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 3.24 million
Exact value

Exact value: 3239000 USD

2000-01-01 – 2000-12-31: 3239000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 21.85 million
Calculation and evidence

-18613000 − 3239000 USD

Exact free cash flow: -21852000 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 17.88 million
Exact value

Exact value: -17878000 USD

2001-01-01 – 2001-12-31: -17878000 USD Inspect Net Income Open source
Share or cite

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

−USD 12.54 million
Exact value

Exact value: -12542000 USD

2001-01-01 – 2001-12-31: -12542000 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 370,000
Exact value

Exact value: 370000 USD

2001-01-01 – 2001-12-31: 370000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.91 million
Calculation and evidence

-12542000 − 370000 USD

Exact free cash flow: -12912000 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 5.5 million
Exact value

Exact value: -5504000 USD

2002-01-01 – 2002-12-31: -5504000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.82 million
Exact value

Exact value: -3819000 USD

2002-01-01 – 2002-12-31: -3819000 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 29,000
Exact value

Exact value: 29000 USD

2002-01-01 – 2002-12-31: 29000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.85 million
Calculation and evidence

-3819000 − 29000 USD

Exact free cash flow: -3848000 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 1.51 million
Exact value

Exact value: -1511000 USD

2003-01-01 – 2003-12-31: -1511000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.2 million
Exact value

Exact value: -1201000 USD

2003-01-01 – 2003-12-31: -1201000 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 118,000
Exact value

Exact value: 118000 USD

2003-01-01 – 2003-12-31: 118000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.32 million
Calculation and evidence

-1201000 − 118000 USD

Exact free cash flow: -1319000 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 2.13 million
Exact value

Exact value: 2126000 USD

2004-01-01 – 2004-12-31: 2126000 USD Inspect Net Income Open source
Share or cite

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

USD 1.63 million
Exact value

Exact value: 1633000 USD

2004-01-01 – 2004-12-31: 1633000 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 415,000
Exact value

Exact value: 415000 USD

2004-01-01 – 2004-12-31: 415000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.22 million
Calculation and evidence

1633000 − 415000 USD

Exact free cash flow: 1218000 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 1.35 million
Exact value

Exact value: 1352000 USD

2005-01-01 – 2005-12-31: 1352000 USD Inspect Net Income Open source
Share or cite

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

USD 1.34 million
Exact value

Exact value: 1338000 USD

2005-01-01 – 2005-12-31: 1338000 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 438,000
Exact value

Exact value: 438000 USD

2005-01-01 – 2005-12-31: 438000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 900,000
Calculation and evidence

1338000 − 438000 USD

Exact free cash flow: 900000 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 3.8 million
Exact value

Exact value: -3800000 USD

2006-01-01 – 2006-12-31: -3800000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.18 million
Exact value

Exact value: -3182000 USD

2006-01-01 – 2006-12-31: -3182000 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.

39 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001087277, 1087277, edgar:1087277

Also known as FREESHOP COM INC