Q COMM INTERNATIONAL INC

EDGAR

39 filing records in this dataset, filed from 2000-05-12 to 2006-11-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

12.8 million USD

2005-09-30 · USD

Exact inputs and evidence

Operating margin

-8.05%

2005-09-30 · %

Exact inputs and evidence
  • Operating Income: -1028659 USD Source
  • Revenue: 12782094 USD Source
Cash and cash equivalents
2.38 million USD Source
Exact value

2375152 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

-7.2 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Net income: -8614253 USD · 2005-01-01 – 2005-12-31 Source
  • Net income: -5998119 USD · 2005-01-01 – 2005-09-30 Source
  • Net income: -1802512 USD · 2006-01-01 – 2006-03-31 Source
  • Net income: -1398399 USD · 2006-04-01 – 2006-06-30 Source
  • Net income: -1379232 USD · 2006-07-01 – 2006-09-30 Source

Operating cash flow

-4.85 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Operating cash flow: -4032631 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: -2452197 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -1057740 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -1905430 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -1057740 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -3273662 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -1905430 USD · 2004-01-01 – 2004-06-30 Source

Capital expenditure

2.25 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Capital expenditure: 2248551 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 1575645 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 511557 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 1322397 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 511557 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 1578767 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 1322397 USD · 2004-01-01 – 2004-06-30 Source

Free cash flow

-7.11 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Operating cash flow: -4032631 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: -2452197 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -1057740 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -1905430 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -1057740 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -3273662 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -1905430 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 2248551 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 1575645 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 511557 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 1322397 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 511557 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 1578767 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 1322397 USD · 2004-01-01 – 2004-06-30 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: 2006-11-13.

Financial data available through: 2004-12-31.

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 2004-12-31
  • Operating income: 5 of 11 periods available· newest 2004-12-31
  • Net income: 5 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2003-12-31
  • Total assets: 3 of 11 periods available· newest 2004-12-31
  • Total liabilities: 5 of 11 periods available· newest 2004-12-31
  • Current assets: 5 of 11 periods available· newest 2004-12-31
  • Current liabilities: 5 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2004-12-31
  • 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

    +147.1%

    Prior period

    USD 6.71 million

    –

    Current period

    USD 16.58 million

    –

    Exact inputs and evidence

    16576323 − 6707237 = 9869086 USD

    6707237 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    16576323 USD · 2004-01-01 – 2004-12-31

    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 853,485

    Prior period

    −USD 5.69 million

    –

    Current period

    −USD 6.55 million

    –

    Exact inputs and evidence

    -6547803 − -5694318 = -853485 USD

    -5694318 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -6547803 USD · 2004-01-01 – 2004-12-31

    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: Operating cash flow, 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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 16.58 million 100% of revenue
  • Cost of revenue USD 113,955 0.7% of revenue
  • Operating expenses USD 4.77 million 29% of revenue
  • Other operating costs Derived USD 17.83 million 108% of revenue
  • Operating income −USD 6.13 million −37% of revenue
  • Tax, interest and other Derived USD 415,290 2.5% of revenue
  • Net income −USD 6.55 million −40% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • 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
  • 2000 Operating loss: operating costs were 160% of revenue.
  • 2001 Operating loss: operating costs were 109% of revenue.
  • 2002 Operating loss: operating costs were 109% of revenue.
  • 2003 Operating loss: operating costs were 146% of revenue.
  • 2004 Operating loss: operating costs were 137% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-311713583 2742900 Derived -1029317 -43835 Derived -985482 -1199716 Derived
Source
2001 2001-01-01 – 2001-12-3116359504 17765253 Derived -1405749 144467 Derived -1550216 -783550 Derived
Source
2002 2002-01-01 – 2002-12-3124028002 26276594 Derived -2248592 48973 Derived -2297565 -1360167 Derived
Source
2003 2003-01-01 – 2003-12-316707237 9810675 Derived -3103438 2590880 Derived -5694318 -6281182 Derived
Source
2004 2004-01-01 – 2004-12-3116576323 22708836 Derived -6132513 415290 Derived -6547803 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 16.6M 2004
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.26.0M19.5M13.0M6.5M0.020002001200220032004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue1713583
2001Revenue16359504
2002Revenue24028002
2003Revenue6707237
2004Revenue16576323

Revenue growth

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

147.1% 2004
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.929%660%391%123%-146%20002001200220032004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year854.7%
2002Year over year46.9%
2003Year over year-72.1%
2004Year over year147.1%

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 -37% 2004
Net margin -39.5% 2004
Free cash flow margin -93.6% 2003
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.7%-20%-47%-74%-101%20002001200220032004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-60.1%
2001Operating margin-8.6%
2002Operating margin-9.4%
2003Operating margin-46.3%
2004Operating margin-37%
2000Net margin-57.5%
2001Net margin-9.5%
2002Net margin-9.6%
2003Net margin-84.9%
2004Net margin-39.5%
2000Free cash flow margin-70%
2001Free cash flow margin-4.8%
2002Free cash flow margin-5.7%
2003Free cash flow margin-93.6%
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4M 2003
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.322.6K-846.9K-2.0M-3.2M-4.4M20002001200220032004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-1027265
2001Operating cash flow-234188
2002Operating cash flow-786739
2003Operating cash flow-4032631
2004Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD -6.3M 2003
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.502.5K-1.3M-3.1M-5.0M-6.8M20002001200220032004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-1199716
2001Free cash flow-783550
2002Free cash flow-1360167
2003Free cash flow-6281182
2004Free cash flowUnavailableNo source recorded

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.

26% 2004
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.113%85%56%28%0%20002001200220032004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000Liabilities / assetsNot reported
2001Liabilities / assetsNot reported
2002Liabilities / assets104.3%
2003Liabilities / assets18.3%
2004Liabilities / assets26%

Current assets to current liabilities

Current assets divided by current liabilities.

1.69× 2004
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.4.25×3.19×2.13×1.06×0.00×20002001200220032004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities0.26×
2001Current assets / current liabilities0.17×
2002Current assets / current liabilities0.35×
2003Current assets / current liabilities3.94×
2004Current assets / current liabilities1.69×

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
2000 2000-01-01 – 2000-12-31
−USD 985,482
Exact value

Exact value: -985482 USD

2000-01-01 – 2000-12-31: -985482 USD Inspect Net Income Open source
Share or cite

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

−USD 1.03 million
Exact value

Exact value: -1027265 USD

2000-01-01 – 2000-12-31: -1027265 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 172,451
Exact value

Exact value: 172451 USD

2000-01-01 – 2000-12-31: 172451 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.2 million
Calculation and evidence

-1027265 − 172451 USD

Exact free cash flow: -1199716 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 1.55 million
Exact value

Exact value: -1550216 USD

2001-01-01 – 2001-12-31: -1550216 USD Inspect Net Income Open source
Share or cite

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

−USD 234,188
Exact value

Exact value: -234188 USD

2001-01-01 – 2001-12-31: -234188 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 549,362
Exact value

Exact value: 549362 USD

2001-01-01 – 2001-12-31: 549362 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 783,550
Calculation and evidence

-234188 − 549362 USD

Exact free cash flow: -783550 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 2.3 million
Exact value

Exact value: -2297565 USD

2002-01-01 – 2002-12-31: -2297565 USD Inspect Net Income Open source
Share or cite

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

−USD 786,739
Exact value

Exact value: -786739 USD

2002-01-01 – 2002-12-31: -786739 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 573,428
Exact value

Exact value: 573428 USD

2002-01-01 – 2002-12-31: 573428 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.36 million
Calculation and evidence

-786739 − 573428 USD

Exact free cash flow: -1360167 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 5.69 million
Exact value

Exact value: -5694318 USD

2003-01-01 – 2003-12-31: -5694318 USD Inspect Net Income Open source
Share or cite

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

−USD 4.03 million
Exact value

Exact value: -4032631 USD

2003-01-01 – 2003-12-31: -4032631 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 2.25 million
Exact value

Exact value: 2248551 USD

2003-01-01 – 2003-12-31: 2248551 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.28 million
Calculation and evidence

-4032631 − 2248551 USD

Exact free cash flow: -6281182 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 6.55 million
Exact value

Exact value: -6547803 USD

2004-01-01 – 2004-12-31: -6547803 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + 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: 0001102901, 1102901, edgar:1102901

Also known as AZORE ACQUISITION CORP