AQUAMATRIX, INC

EDGAR

47 filing records in this dataset, filed from 2000-03-15 to 2007-03-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

472 thousand USD

2007-01-31 · USD

Exact inputs and evidence

Operating margin

-95.13%

2007-01-31 · %

Exact inputs and evidence
  • Operating Income: -449000 USD Source
  • Revenue: 472000 USD Source

Operating cash flow

-185 thousand USD

2007-01-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -575000 USD Source
  • Operating Cash Flow: -390000 USD Source
Cash and cash equivalents
4 thousand USD Source
Exact value

4000 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

1.55 million USD

2006-02-01 – 2007-01-31

Exact inputs and evidence
  • Revenue: 1001000 USD · 2005-05-01 – 2006-04-30 Source
  • Revenue: 823000 USD · 2005-05-01 – 2006-01-31 Source
  • Revenue: 391000 USD · 2006-05-01 – 2006-07-31 Source
  • Revenue: 504000 USD · 2006-08-01 – 2006-10-31 Source
  • Revenue: 472000 USD · 2006-11-01 – 2007-01-31 Source

Net income

-3.3 million USD

2006-02-01 – 2007-01-31

Exact inputs and evidence
  • Net income: -4399000 USD · 2005-05-01 – 2006-04-30 Source
  • Net income: -3574000 USD · 2005-05-01 – 2006-01-31 Source
  • Net income: -799000 USD · 2006-05-01 – 2006-07-31 Source
  • Net income: -906000 USD · 2006-08-01 – 2006-10-31 Source
  • Net income: -772000 USD · 2006-11-01 – 2007-01-31 Source

Operating cash flow

-673 thousand USD

2006-02-01 – 2007-01-31

Exact inputs and evidence
  • Operating cash flow: -349000 USD · 2005-05-01 – 2006-04-30 Source
  • Operating cash flow: -251000 USD · 2005-05-01 – 2006-01-31 Source
  • Operating cash flow: -251000 USD · 2006-05-01 – 2006-07-31 Source
  • Operating cash flow: -390000 USD · 2006-05-01 – 2006-10-31 Source
  • Operating cash flow: -251000 USD · 2006-05-01 – 2006-07-31 Source
  • Operating cash flow: -575000 USD · 2006-05-01 – 2007-01-31 Source
  • Operating cash flow: -390000 USD · 2006-05-01 – 2006-10-31 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: 2007-03-19.

Financial data available through: 2006-04-30.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2006-04-30
  • Operating income: 3 of 11 periods available· newest 2006-04-30
  • Net income: 3 of 11 periods available· newest 2006-04-30
  • Operating cash flow: 3 of 11 periods available· newest 2006-04-30
  • Capital expenditure: 2 of 11 periods available· newest 2005-04-30
  • assets: No compatible figures in this window
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 2006-04-30
  • Current liabilities: 3 of 11 periods available· newest 2006-04-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2006-04-30
  • 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

    +35.6%

    Prior period

    USD 738,000

    –

    Current period

    USD 1 million

    –

    Exact inputs and evidence

    1001000 − 738000 = 263000 USD

    738000 USD · 2004-05-01 – 2005-04-30

    Inspect prior input Prior source

    1001000 USD · 2005-05-01 – 2006-04-30

    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 4.2 million

    Prior period

    −USD 8.6 million

    –

    Current period

    −USD 4.4 million

    –

    Exact inputs and evidence

    -4399000 − -8597000 = 4198000 USD

    -8597000 USD · 2004-05-01 – 2005-04-30

    Inspect prior input Prior source

    -4399000 USD · 2005-05-01 – 2006-04-30

    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 1.45 million

    Prior period

    −USD 1.8 million

    –

    Current period

    −USD 349,000

    –

    Exact inputs and evidence

    -349000 − -1795000 = 1446000 USD

    -1795000 USD · 2004-05-01 – 2005-04-30

    Inspect prior input Prior source

    -349000 USD · 2005-05-01 – 2006-04-30

    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 2005-05-01 – 2006-04-30

  • Revenue USD 1 million 100% of revenue
  • Cost of revenue USD 1.14 million 114% of revenue
  • Operating expenses USD 1.18 million 118% of revenue
  • Operating income −USD 1.32 million −132% of revenue
  • Tax, interest and other Derived USD 3.08 million 307% of revenue
  • Net income −USD 4.4 million −439% of revenue

Cash

  • Operating cash flow −USD 349,000 −35% 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
  • 2004 Operating loss: operating costs were 271% of revenue.
  • 2005 Operating loss: operating costs were 741% of revenue.
  • 2006 Operating loss: operating costs were 232% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2003-05-01 – 2004-04-30623349 1690032 Derived -1066683 432358 Derived -1499041 -243349 Derived
Source
2005 2004-05-01 – 2005-04-30738000 5468000 Derived -4730000 3867000 Derived -8597000 -1803925 Derived
Source
2006 2005-05-01 – 2006-04-301001000 2322000 Derived -1321000 3078000 Derived -4399000 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 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.1.1M810.8K540.5K270.3K0.0200420052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue623349
2005Revenue738000
2006Revenue1001000

Revenue growth

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

35.6% 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.38.5%28.9%19.2%9.6%0.0%200420052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year18.4%
2006Year over year35.6%

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 -132% 2006
Net margin -439.5% 2006
Free cash flow margin -244.4% 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.93%-245%-582%-920%-1,258%200420052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin-171.1%
2005Operating margin-640.9%
2006Operating margin-132%
2004Net margin-240.5%
2005Net margin-1,164.9%
2006Net margin-439.5%
2004Free cash flow margin-39%
2005Free cash flow margin-244.4%
2006Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -349K 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.143.6K-377.0K-897.5K-1.4M-1.9M200420052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow-243349
2005Operating cash flow-1795000
2006Operating cash flow-349000

Free cash flow

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

USD -1.8M 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.144.3K-378.8K-902.0K-1.4M-1.9M200420052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flow-243349
2005Free cash flow-1803925
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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004-04-30Liabilities / assetsNot reportedNo source recorded
2005-04-30Liabilities / assetsNot reportedNo source recorded
2006-04-30Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

0.02× 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.0.15×0.11×0.07×0.04×0.00×200420052006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities0.14×
2005Current assets / current liabilities0.04×
2006Current assets / current liabilities0.02×

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
2004 2003-05-01 – 2004-04-30
−USD 1.5 million
Exact value

Exact value: -1499041 USD

2003-05-01 – 2004-04-30: -1499041 USD Inspect Net Income Open source
Share or cite

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

−USD 243,349
Exact value

Exact value: -243349 USD

2003-05-01 – 2004-04-30: -243349 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

2003-05-01 – 2004-04-30: 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 243,349
Calculation and evidence

-243349 − 0 USD

Exact free cash flow: -243349 USD

Share or cite

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

2005 2004-05-01 – 2005-04-30
−USD 8.6 million
Exact value

Exact value: -8597000 USD

2004-05-01 – 2005-04-30: -8597000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.8 million
Exact value

Exact value: -1795000 USD

2004-05-01 – 2005-04-30: -1795000 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 8,925
Exact value

Exact value: 8925 USD

2004-05-01 – 2005-04-30: 8925 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.8 million
Calculation and evidence

-1795000 − 8925 USD

Exact free cash flow: -1803925 USD

Share or cite

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

2006 2005-05-01 – 2006-04-30
−USD 4.4 million
Exact value

Exact value: -4399000 USD

2005-05-01 – 2006-04-30: -4399000 USD Inspect Net Income Open source
Share or cite

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

−USD 349,000
Exact value

Exact value: -349000 USD

2005-05-01 – 2006-04-30: -349000 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.

47 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001099609, 1099609, edgar:1099609

Also known as NESCO INDUSTRIES INC