MICROISLET INC

EDGAR

49 filing records in this dataset, filed from 1999-11-01 to 2008-08-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2002-03-31 · USD

Exact inputs and evidence

Operating cash flow

-316 thousand USD

2002-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -315664 USD Source

Free cash flow

-354 thousand USD

2002-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -315664 USD Source
  • Capital Expenditure: 38494 USD Source
Cash and cash equivalents
125 thousand USD Source
Exact value

125000 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.

Net income

-10.1 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Net income: -2060000 USD · 2007-07-01 – 2007-09-30 Source
  • Net income: -9434000 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -7199000 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -2941000 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: -2821000 USD · 2008-04-01 – 2008-06-30 Source

Operating cash flow

-6.7 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Operating cash flow: -5987000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -4454000 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -7418000 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -5987000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -1652000 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -3740000 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -1652000 USD · 2008-01-01 – 2008-03-31 Source

Capital expenditure

142 thousand USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Capital expenditure: 1000 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 1000 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 14000 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 1000 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 16000 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 129000 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 16000 USD · 2008-01-01 – 2008-03-31 Source

Free cash flow

-6.85 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Operating cash flow: -5987000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -4454000 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -7418000 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -5987000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -1652000 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -3740000 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -1652000 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 1000 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 1000 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 14000 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 1000 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 16000 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 129000 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 16000 USD · 2008-01-01 – 2008-03-31 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: 2008-08-19.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2001-12-31
  • Operating income: 7 of 11 periods available· newest 2007-12-31
  • Net income: 9 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2007-12-31
  • Total assets: 9 of 11 periods available· newest 2007-12-31
  • Total liabilities: 7 of 11 periods available· newest 2007-12-31
  • Current assets: 9 of 11 periods available· newest 2007-12-31
  • Current liabilities: 9 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2007-12-31
  • 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.

  • Net income

    +USD 1.23 million

    Prior period

    −USD 10.66 million

    –

    Current period

    −USD 9.43 million

    –

    Exact inputs and evidence

    -9434000 − -10663000 = 1229000 USD

    -10663000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -9434000 USD · 2007-01-01 – 2007-12-31

    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 2.04 million

    Prior period

    −USD 9.46 million

    –

    Current period

    −USD 7.42 million

    –

    Exact inputs and evidence

    -7418000 − -9459000 = 2041000 USD

    -9459000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -7418000 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -70.2%

    Prior period

    USD 47,000

    –

    Current period

    USD 14,000

    –

    Exact inputs and evidence

    14000 − 47000 = -33000 USD

    47000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    14000 USD · 2007-01-01 – 2007-12-31

    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: Revenue.

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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 22,367 100% of revenue
  • Operating costs Derived USD 4.93 million 22,030% of revenue
  • Operating income −USD 4.91 million −21,930% of revenue
  • Tax, interest and other Derived −USD 10,926 −49% of revenue
  • Net income −USD 4.89 million −21,881% of revenue

Cash

  • Operating cash flow −USD 1.21 million −5,401% of revenue
  • Capital expenditure USD 20,882 93% of revenue
  • Free cash flow Derived −USD 1.23 million −5,494% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Operating loss: operating costs were 22,030% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-310 UnavailableUnavailableUnavailable-3634 Unavailable
Source
2000 2000-01-01 – 2000-12-310 UnavailableUnavailableUnavailable-3634 Unavailable
Source
2001 2001-01-01 – 2001-12-3122367 4927389 Derived -4905022 -10926 Derived -4894096 -1228920 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 22.4K 2001
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.24.2K18.1K12.1K6.0K0.0199920002001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue0
2000Revenue0
2001Revenue22367

Revenue growth

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

Not enough comparable data to show this history.
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over yearNo prior comparable period
2001Year over yearNo prior comparable period

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 -21,929.7% 2001
Net margin -21,880.9% 2001
Free cash flow margin -5,494.3% 2001
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.1,754%-4,605%-10,965%-17,324%-23,684%1999-12-312000-12-312001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Operating marginNot reported
2000-12-31Operating marginNot reported
2001Operating margin-21,929.7%
1999Net marginNot reported
2000Net marginNot reported
2001Net margin-21,880.9%
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow margin-5,494.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.2M 2001
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.100.1K-251.1K-602.4K-953.7K-1.3M199920002001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-3509
2000Operating cash flow3243
2001Operating cash flow-1208038

Free cash flow

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

USD -1.2M 2001
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.98.3K-258.1K-614.5K-970.8K-1.3M199920002001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flow-1228920

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.

0% 2001
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.1,742%1,307%871%436%0%199920002001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999Liabilities / assets1,613%
2000Liabilities / assets193.9%
2001Liabilities / assets0%

Current assets to current liabilities

Current assets divided by current liabilities.

1.89× 2001
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.2.04×1.53×1.02×0.51×0.00×199920002001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilitiesNot reported
2000Current assets / current liabilitiesNot reported
2001Current 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
1999 1999-01-01 – 1999-12-31
−USD 3,634
Exact value

Exact value: -3634 USD

1999-01-01 – 1999-12-31: -3634 USD Inspect Net Income Open source
Share or cite

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

−USD 3,509
Exact value

Exact value: -3509 USD

1999-01-01 – 1999-12-31: -3509 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 3,634
Exact value

Exact value: -3634 USD

2000-01-01 – 2000-12-31: -3634 USD Inspect Net Income Open source
Share or cite

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

USD 3,243
Exact value

Exact value: 3243 USD

2000-01-01 – 2000-12-31: 3243 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 4.89 million
Exact value

Exact value: -4894096 USD

2001-01-01 – 2001-12-31: -4894096 USD Inspect Net Income Open source
Share or cite

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

−USD 1.21 million
Exact value

Exact value: -1208038 USD

2001-01-01 – 2001-12-31: -1208038 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 20,882
Exact value

Exact value: 20882 USD

2001-01-01 – 2001-12-31: 20882 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.23 million
Calculation and evidence

-1208038 − 20882 USD

Exact free cash flow: -1228920 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 6.11 million
Exact value

Exact value: -6106135 USD

2002-01-01 – 2002-12-31: -6106135 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 million
Exact value

Exact value: -1998239 USD

2002-01-01 – 2002-12-31: -1998239 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 154,904
Exact value

Exact value: 154904 USD

2002-01-01 – 2002-12-31: 154904 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.15 million
Calculation and evidence

-1998239 − 154904 USD

Exact free cash flow: -2153143 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 3.04 million
Exact value

Exact value: -3039817 USD

2003-01-01 – 2003-12-31: -3039817 USD Inspect Net Income Open source
Share or cite

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

−USD 2.6 million
Exact value

Exact value: -2596148 USD

2003-01-01 – 2003-12-31: -2596148 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 16,867
Exact value

Exact value: 16867 USD

2003-01-01 – 2003-12-31: 16867 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.61 million
Calculation and evidence

-2596148 − 16867 USD

Exact free cash flow: -2613015 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 6.52 million
Exact value

Exact value: -6518460 USD

2004-01-01 – 2004-12-31: -6518460 USD Inspect Net Income Open source
Share or cite

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

−USD 4.61 million
Exact value

Exact value: -4610821 USD

2004-01-01 – 2004-12-31: -4610821 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 148,323
Exact value

Exact value: 148323 USD

2004-01-01 – 2004-12-31: 148323 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.76 million
Calculation and evidence

-4610821 − 148323 USD

Exact free cash flow: -4759144 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 8.51 million
Exact value

Exact value: -8506000 USD

2005-01-01 – 2005-12-31: -8506000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.65 million
Exact value

Exact value: -7651000 USD

2005-01-01 – 2005-12-31: -7651000 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 0
Exact value

Exact value: 0 USD

2005-01-01 – 2005-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.65 million
Calculation and evidence

-7651000 − 0 USD

Exact free cash flow: -7651000 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 10.66 million
Exact value

Exact value: -10663000 USD

2006-01-01 – 2006-12-31: -10663000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.46 million
Exact value

Exact value: -9459000 USD

2006-01-01 – 2006-12-31: -9459000 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 47,000
Exact value

Exact value: 47000 USD

2006-01-01 – 2006-12-31: 47000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.51 million
Calculation and evidence

-9459000 − 47000 USD

Exact free cash flow: -9506000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 9.43 million
Exact value

Exact value: -9434000 USD

2007-01-01 – 2007-12-31: -9434000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.42 million
Exact value

Exact value: -7418000 USD

2007-01-01 – 2007-12-31: -7418000 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 14,000
Exact value

Exact value: 14000 USD

2007-01-01 – 2007-12-31: 14000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.43 million
Calculation and evidence

-7418000 − 14000 USD

Exact free cash flow: -7432000 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.

49 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001092050, 1092050, edgar:1092050

Also known as ALD SERVICES INC