L90 INC

EDGAR

16 filing records in this dataset, filed from 2000-03-24 to 2003-07-21. Explore the available filing history and original sources.

Watchlist

Holdings and insider activity

Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.

Insider filings have not been processed for this company yet.

See all insider transactions

Latest quarter

Revenue

3.39 million USD

2002-06-30 · USD

Exact inputs and evidence

Operating margin

-284.77%

2002-06-30 · %

Exact inputs and evidence
  • Operating Income: -9651000 USD Source
  • Revenue: 3389000 USD Source

Operating cash flow

-3.86 million USD

2002-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -14532000 USD Source
  • Operating Cash Flow: -10675000 USD Source

Free cash flow

-4.33 million USD

2002-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -14532000 USD Source
  • Operating Cash Flow: -10675000 USD Source
  • Capital Expenditure: 479000 USD Source
  • Capital Expenditure: 11000 USD Source
Cash and cash equivalents
49 million USD Source
Exact value

48964000 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: 2003-07-21.

Financial data available through: 2001-12-31.

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 2001-12-31
  • Operating income: 5 of 11 periods available· newest 2001-12-31
  • Net income: 5 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2001-12-31
  • Total assets: 4 of 11 periods available· newest 2001-12-31
  • Total liabilities: 4 of 11 periods available· newest 2001-12-31
  • Current assets: 4 of 11 periods available· newest 2001-12-31
  • Current liabilities: 4 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2001-12-31
  • 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

    -43.2%

    Prior period

    USD 48.72 million

    –

    Current period

    USD 27.65 million

    –

    Exact inputs and evidence

    27646000 − 48715000 = -21069000 USD

    48715000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    27646000 USD · 2001-01-01 – 2001-12-31

    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 32.17 million

    Prior period

    −USD 20.47 million

    –

    Current period

    −USD 52.64 million

    –

    Exact inputs and evidence

    -52637000 − -20468000 = -32169000 USD

    -20468000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -52637000 USD · 2001-01-01 – 2001-12-31

    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 15.26 million

    Prior period

    −USD 21.96 million

    –

    Current period

    −USD 6.7 million

    –

    Exact inputs and evidence

    -6701000 − -21959000 = 15258000 USD

    -21959000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -6701000 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -90.5%

    Prior period

    USD 13.92 million

    –

    Current period

    USD 1.33 million

    –

    Exact inputs and evidence

    1326000 − 13924000 = -12598000 USD

    13924000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    1326000 USD · 2001-01-01 – 2001-12-31

    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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 27.65 million 100% of revenue
  • Operating costs Derived USD 88.11 million 319% of revenue
  • Operating income −USD 60.46 million −219% of revenue
  • Tax, interest and other Derived −USD 7.82 million −28% of revenue
  • Net income −USD 52.64 million −190% of revenue

Cash

  • Operating cash flow −USD 6.7 million −24% of revenue
  • Capital expenditure USD 1.33 million 4.8% of revenue
  • Free cash flow Derived −USD 8.03 million −29% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Net income was higher than operating income, so the split is not drawn.
  • 1998 Operating loss: operating costs were 114% of revenue.
  • 1999 Operating loss: operating costs were 182% of revenue.
  • 2000 Operating loss: operating costs were 155% of revenue.
  • 2001 Operating loss: operating costs were 319% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-311159764 852581 Derived 307183 -2601 Derived 309784 239641 Derived
Source
1998 1998-01-01 – 1998-12-312189433 2495693 Derived -306260 -16691 Derived -289569 -321724 Derived
Source
1999 1999-01-01 – 1999-12-319201000 16718000 Derived -7517000 -29000 Derived -7488000 -7407000 Derived
Source
2000 2000-01-01 – 2000-12-3148715000 75321000 Derived -26606000 -6138000 Derived -20468000 -35883000 Derived
Source
2001 2001-01-01 – 2001-12-3127646000 88107000 Derived -60461000 -7824000 Derived -52637000 -8027000 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 27.6M 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.52.6M39.5M26.3M13.2M0.019971998199920002001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue1159764
1998Revenue2189433
1999Revenue9201000
2000Revenue48715000
2001Revenue27646000

Revenue growth

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

-43.2% 2001
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.467%330%193%56%-81%19971998199920002001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year88.8%
1999Year over year320.2%
2000Year over year429.5%
2001Year over year-43.2%

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 -218.7% 2001
Net margin -190.4% 2001
Free cash flow margin -29% 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.46%-25%-96%-167%-238%19971998199920002001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin26.5%
1998Operating margin-14%
1999Operating margin-81.7%
2000Operating margin-54.6%
2001Operating margin-218.7%
1997Net margin26.7%
1998Net margin-13.2%
1999Net margin-81.4%
2000Net margin-42%
2001Net margin-190.4%
1997Free cash flow margin20.7%
1998Free cash flow margin-14.7%
1999Free cash flow margin-80.5%
2000Free cash flow margin-73.7%
2001Free cash flow margin-29%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -6.7M 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.2.0M-4.4M-10.9M-17.3M-23.7M19971998199920002001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow258517
1998Operating cash flow1038
1999Operating cash flow-6306000
2000Operating cash flow-21959000
2001Operating cash flow-6701000

Free cash flow

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

USD -8M 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.3.1M-7.3M-17.8M-28.3M-38.8M19971998199920002001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow239641
1998Free cash flow-321724
1999Free cash flow-7407000
2000Free cash flow-35883000
2001Free cash flow-8027000

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.

27.2% 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.59%44%30%15%0%1997-12-311998199920002001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998Liabilities / assets45.8%
1999Liabilities / assets54.7%
2000Liabilities / assets10.3%
2001Liabilities / assets27.2%

Current assets to current liabilities

Current assets divided by current liabilities.

3.47× 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.7.85×5.89×3.93×1.96×0.00×1997-12-311998199920002001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities2.23×
1999Current assets / current liabilities1.66×
2000Current assets / current liabilities7.27×
2001Current assets / current liabilities3.47×

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 309,784
Exact value

Exact value: 309784 USD

1997-01-01 – 1997-12-31: 309784 USD Inspect Net Income Open source
Share or cite

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

USD 258,517
Exact value

Exact value: 258517 USD

1997-01-01 – 1997-12-31: 258517 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 18,876
Exact value

Exact value: 18876 USD

1997-01-01 – 1997-12-31: 18876 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 239,641
Calculation and evidence

258517 − 18876 USD

Exact free cash flow: 239641 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 289,569
Exact value

Exact value: -289569 USD

1998-01-01 – 1998-12-31: -289569 USD Inspect Net Income Open source
Share or cite

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

USD 1,038
Exact value

Exact value: 1038 USD

1998-01-01 – 1998-12-31: 1038 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 322,762
Exact value

Exact value: 322762 USD

1998-01-01 – 1998-12-31: 322762 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 321,724
Calculation and evidence

1038 − 322762 USD

Exact free cash flow: -321724 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 7.49 million
Exact value

Exact value: -7488000 USD

1999-01-01 – 1999-12-31: -7488000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.31 million
Exact value

Exact value: -6306000 USD

1999-01-01 – 1999-12-31: -6306000 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 1.1 million
Exact value

Exact value: 1101000 USD

1999-01-01 – 1999-12-31: 1101000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.41 million
Calculation and evidence

-6306000 − 1101000 USD

Exact free cash flow: -7407000 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 20.47 million
Exact value

Exact value: -20468000 USD

2000-01-01 – 2000-12-31: -20468000 USD Inspect Net Income Open source
Share or cite

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

−USD 21.96 million
Exact value

Exact value: -21959000 USD

2000-01-01 – 2000-12-31: -21959000 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 13.92 million
Exact value

Exact value: 13924000 USD

2000-01-01 – 2000-12-31: 13924000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 35.88 million
Calculation and evidence

-21959000 − 13924000 USD

Exact free cash flow: -35883000 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 52.64 million
Exact value

Exact value: -52637000 USD

2001-01-01 – 2001-12-31: -52637000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.7 million
Exact value

Exact value: -6701000 USD

2001-01-01 – 2001-12-31: -6701000 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 1.33 million
Exact value

Exact value: 1326000 USD

2001-01-01 – 2001-12-31: 1326000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.03 million
Calculation and evidence

-6701000 − 1326000 USD

Exact free cash flow: -8027000 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.

16 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001095158, 1095158, edgar:1095158