ONLINE POWER SUPPLY INC

EDGAR

16 filing records in this dataset, filed from 2000-03-30 to 2003-03-28. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.59 million USD

2002-09-30 · USD

Exact inputs and evidence

Operating margin

-46.93%

2002-09-30 · %

Exact inputs and evidence
  • Operating Income: -744010 USD Source
  • Revenue: 1585376 USD Source

Operating cash flow

-646 thousand USD

2002-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3206256 USD Source
  • Operating Cash Flow: -2560635 USD Source

Free cash flow

-671 thousand USD

2002-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3206256 USD Source
  • Operating Cash Flow: -2560635 USD Source
  • Capital Expenditure: 49354 USD Source
  • Capital Expenditure: 24019 USD Source
Cash and cash equivalents
125 thousand USD Source
Exact value

124883 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

2.72 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Revenue: 2253295 USD · 2001-01-01 – 2001-12-31 Source
  • Revenue: 1895974 USD · 2001-01-01 – 2001-09-30 Source
  • Revenue: 494423 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 279745 USD · 2002-04-01 – 2002-06-30 Source
  • Revenue: 1585376 USD · 2002-07-01 – 2002-09-30 Source

Net income

-5.29 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Net income: -4927122 USD · 2001-01-01 – 2001-12-31 Source
  • Net income: -3501294 USD · 2001-01-01 – 2001-09-30 Source
  • Net income: -1172611 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -1940011 USD · 2002-04-01 – 2002-06-30 Source
  • Net income: -750750 USD · 2002-07-01 – 2002-09-30 Source

Operating cash flow

-4.11 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Operating cash flow: -4491615 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -3586609 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -1609537 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -2560635 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -1609537 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -3206256 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -2560635 USD · 2002-01-01 – 2002-06-30 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: 2003-03-28.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2001-12-31
  • Operating income: 4 of 11 periods available· newest 2001-12-31
  • Net income: 4 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2000-12-31
  • 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: 4 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

    +2,057.5%

    Prior period

    USD 104,441

    –

    Current period

    USD 2.25 million

    –

    Exact inputs and evidence

    2253295 − 104441 = 2148854 USD

    104441 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    2253295 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 1.14 million

    Prior period

    −USD 3.79 million

    –

    Current period

    −USD 4.93 million

    –

    Exact inputs and evidence

    -4927122 − -3786376 = -1140746 USD

    -3786376 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -4927122 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 1.3 million

    Prior period

    −USD 3.19 million

    –

    Current period

    −USD 4.49 million

    –

    Exact inputs and evidence

    -4491615 − -3192493 = -1299122 USD

    -3192493 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -4491615 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.

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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 2.25 million 100% of revenue
  • Cost of revenue USD 2.11 million 94% of revenue
  • Operating expenses USD 5.35 million 237% of revenue
  • Operating income −USD 5.21 million −231% of revenue
  • Tax, interest and other Derived −USD 282,512 −13% of revenue
  • Net income −USD 4.93 million −219% of revenue

Cash

  • Operating cash flow −USD 4.49 million −199% 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 572% of revenue.
  • 1999 Operating loss: operating costs were 609% of revenue.
  • 2000 Operating loss: operating costs were 4,215% of revenue.
  • 2001 Operating loss: operating costs were 331% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-31262564 1502805 Derived -1240241 209289 Derived -1449530 -1087234 Derived
Source
1999 1999-01-01 – 1999-12-31299408 1824451 Derived -1525043 63312 Derived -1588355 -1439057 Derived
Source
2000 2000-01-01 – 2000-12-31104441 4401769 Derived -4297328 -510952 Derived -3786376 -3466930 Derived
Source
2001 2001-01-01 – 2001-12-312253295 7462929 Derived -5209634 -282512 Derived -4927122 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 2.3M 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.2.4M1.8M1.2M608.4K0.01998199920002001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue262564
1999Revenue299408
2000Revenue104441
2001Revenue2253295

Revenue growth

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

2,057.5% 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.2,227%1,612%996%381%-235%1998199920002001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year14%
2000Year over year-65.1%
2001Year over year2,057.5%

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 -231.2% 2001
Net margin -218.7% 2001
Free cash flow margin -3,319.5% 2000
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.329%-864%-2,057%-3,251%-4,444%1998199920002001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-472.4%
1999Operating margin-509.4%
2000Operating margin-4,114.6%
2001Operating margin-231.2%
1998Net margin-552.1%
1999Net margin-530.5%
2000Net margin-3,625.4%
2001Net margin-218.7%
1998Free cash flow margin-414.1%
1999Free cash flow margin-480.6%
2000Free cash flow margin-3,319.5%
2001Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.5M 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.359.3K-943.2K-2.2M-3.5M-4.9M1998199920002001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-988826
1999Operating cash flow-1313416
2000Operating cash flow-3192493
2001Operating cash flow-4491615

Free cash flow

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

USD -3.5M 2000
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.277.4K-728.1K-1.7M-2.7M-3.7M1998199920002001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-1087234
1999Free cash flow-1439057
2000Free cash flow-3466930
2001Free 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.

18.5% 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.92%69%46%23%0%1998199920002001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998Liabilities / assets85.4%
1999Liabilities / assets10.8%
2000Liabilities / assets6.7%
2001Liabilities / assets18.5%

Current assets to current liabilities

Current assets divided by current liabilities.

4.28× 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.16.32×12.24×8.16×4.08×0.00×1998199920002001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities0.42×
1999Current assets / current liabilities9.03×
2000Current assets / current liabilities15.11×
2001Current assets / current liabilities4.28×

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 1.45 million
Exact value

Exact value: -1449530 USD

1998-01-01 – 1998-12-31: -1449530 USD Inspect Net Income Open source
Share or cite

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

−USD 988,826
Exact value

Exact value: -988826 USD

1998-01-01 – 1998-12-31: -988826 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 98,408
Exact value

Exact value: 98408 USD

1998-01-01 – 1998-12-31: 98408 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.09 million
Calculation and evidence

-988826 − 98408 USD

Exact free cash flow: -1087234 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 1.59 million
Exact value

Exact value: -1588355 USD

1999-01-01 – 1999-12-31: -1588355 USD Inspect Net Income Open source
Share or cite

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

−USD 1.31 million
Exact value

Exact value: -1313416 USD

1999-01-01 – 1999-12-31: -1313416 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 125,641
Exact value

Exact value: 125641 USD

1999-01-01 – 1999-12-31: 125641 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.44 million
Calculation and evidence

-1313416 − 125641 USD

Exact free cash flow: -1439057 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 3.79 million
Exact value

Exact value: -3786376 USD

2000-01-01 – 2000-12-31: -3786376 USD Inspect Net Income Open source
Share or cite

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

−USD 3.19 million
Exact value

Exact value: -3192493 USD

2000-01-01 – 2000-12-31: -3192493 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 274,437
Exact value

Exact value: 274437 USD

2000-01-01 – 2000-12-31: 274437 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.47 million
Calculation and evidence

-3192493 − 274437 USD

Exact free cash flow: -3466930 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 4.93 million
Exact value

Exact value: -4927122 USD

2001-01-01 – 2001-12-31: -4927122 USD Inspect Net Income Open source
Share or cite

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

−USD 4.49 million
Exact value

Exact value: -4491615 USD

2001-01-01 – 2001-12-31: -4491615 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.

16 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001101152, 1101152, edgar:1101152