SUPERCLICK INC

EDGAR

69 filing records in this dataset, filed from 2000-11-13 to 2011-09-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.99 million USD

2011-07-31 · USD

Exact inputs and evidence

Operating margin

20.45%

2011-07-31 · %

Exact inputs and evidence
  • Operating Income: 612286 USD Source
  • Revenue: 2994465 USD Source

Operating cash flow

447 thousand USD

2011-07-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 446596 USD Source
Cash and cash equivalents
2.68 million USD Source
Exact value

2675928 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

1.39 million USD

2010-08-01 – 2011-07-31

Exact inputs and evidence
  • Net income: 790522 USD · 2009-11-01 – 2010-10-31 Source
  • Net income: 412207 USD · 2009-11-01 – 2010-07-31 Source
  • Net income: 320374 USD · 2010-11-01 – 2011-01-31 Source
  • Net income: 289678 USD · 2011-02-01 – 2011-04-30 Source
  • Net income: 406507 USD · 2011-05-01 – 2011-07-31 Source

Operating cash flow

651 thousand USD

2010-08-01 – 2011-07-31

Exact inputs and evidence
  • Operating cash flow: -238155 USD · 2009-11-01 – 2010-10-31 Source
  • Operating cash flow: -335851 USD · 2009-11-01 – 2010-07-31 Source
  • Operating cash flow: -128571 USD · 2010-11-01 – 2011-01-31 Source
  • Operating cash flow: 235701 USD · 2011-02-01 – 2011-04-30 Source
  • Operating cash flow: 446596 USD · 2011-05-01 – 2011-07-31 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: 2011-09-14.

Financial data available through: 2010-10-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2010-10-31
  • Operating income: 9 of 11 periods available· newest 2010-10-31
  • Net income: 11 of 11 periods available· newest 2010-10-31
  • Operating cash flow: 11 of 11 periods available· newest 2010-10-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 10 of 11 periods available· newest 2010-10-31
  • Total liabilities: 6 of 11 periods available· newest 2010-10-31
  • Current assets: 10 of 11 periods available· newest 2010-10-31
  • Current liabilities: 10 of 11 periods available· newest 2010-10-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2010-10-31
  • 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

    +18.3%

    Prior period

    USD 7.69 million

    –

    Current period

    USD 9.09 million

    –

    Exact inputs and evidence

    9093208 − 7689086 = 1404122 USD

    7689086 USD · 2008-11-01 – 2009-10-31

    Inspect prior input Prior source

    9093208 USD · 2009-11-01 – 2010-10-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -38.8%

    Prior period

    USD 1.29 million

    –

    Current period

    USD 790,522

    –

    Exact inputs and evidence

    790522 − 1292125 = -501603 USD

    1292125 USD · 2008-11-01 – 2009-10-31

    Inspect prior input Prior source

    790522 USD · 2009-11-01 – 2010-10-31

    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

    -111.9%

    Prior period

    USD 2.01 million

    –

    Current period

    −USD 238,155

    –

    Exact inputs and evidence

    -238155 − 2009223 = -2247378 USD

    2009223 USD · 2008-11-01 – 2009-10-31

    Inspect prior input Prior source

    -238155 USD · 2009-11-01 – 2010-10-31

    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.

2010 2009-11-01 – 2010-10-31

  • Revenue USD 9.09 million 100% of revenue
  • Cost of revenue USD 5.02 million 55% of revenue
  • Operating expenses USD 2.87 million 32% of revenue
  • Operating income USD 1.16 million 13% of revenue
  • Tax, interest and other Derived USD 372,110 4.1% of revenue
  • Net income USD 790,522 8.7% of revenue

Cash

  • Operating cash flow −USD 238,155 −2.6% 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
  • 2002 Operating loss: operating costs were 419% of revenue.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Operating loss: operating costs were 149% of revenue.
  • 2004 Operating loss: operating costs were 142% of revenue.
  • 2005 Operating loss: operating costs were 243% of revenue.
  • 2006 Operating loss: operating costs were 128% of revenue.
  • 2007 Net income was higher than operating income, so the split is not drawn.
  • 2008 23%73%
  • 2009 17%76%
  • 2010 87%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-11-01 – 2002-10-3196483 404107 Derived -307624 -105656 Derived -201968 Unavailable
Source
2002 2002-01-01 – 2002-12-31108864 UnavailableUnavailableUnavailable-10534 Unavailable
Source
2003 2002-11-01 – 2003-10-31638222 948927 Derived -310705 -235886 Derived -74819 Unavailable
Source
2004 2003-11-01 – 2004-10-312552739 3613151 Derived -1060412 -81017 Derived -979395 Unavailable
Source
2005 2004-11-01 – 2005-10-313205696 7780478 Derived -4574782 -121889 Derived -4452893 Unavailable
Source
2006 2005-11-01 – 2006-10-313946311 5058750 Derived -1112439 1287165 Derived -2399604 Unavailable
Source
2007 2006-11-01 – 2007-10-314782703 4050300 Derived 732403 -85004 Derived 817407 Unavailable
Source
2008 2007-11-01 – 2008-10-316762867 4922024 Derived 1840843 280666 Derived 1560177 Unavailable
Source
2009 2008-11-01 – 2009-10-317689086 5843421 Derived 1845665 553540 Derived 1292125 Unavailable
Source
2010 2009-11-01 – 2010-10-319093208 7930576 Derived 1162632 372110 Derived 790522 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 9.1M 2010
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.9.8M7.4M4.9M2.5M0.0200220062010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue96483
2002Revenue108864
2003Revenue638222
2004Revenue2552739
2005Revenue3205696
2006Revenue3946311
2007Revenue4782703
2008Revenue6762867
2009Revenue7689086
2010Revenue9093208

Revenue growth

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

18.3% 2010
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.606%455%303%152%0%200220062010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2002Year over yearNo prior comparable period
2003Year over year561.5%
2004Year over year300%
2005Year over year25.6%
2006Year over year23.1%
2007Year over year21.2%
2008Year over year41.4%
2009Year over year13.7%
2010Year over year18.3%

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 12.8% 2010
Net margin 8.7% 2010
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.55%-45%-146%-246%-347%200220062010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-318.8%
2002-12-31Operating marginNot reported
2003Operating margin-48.7%
2004Operating margin-41.5%
2005Operating margin-142.7%
2006Operating margin-28.2%
2007Operating margin15.3%
2008Operating margin27.2%
2009Operating margin24%
2010Operating margin12.8%
2002Net margin-209.3%
2002Net margin-9.7%
2003Net margin-11.7%
2004Net margin-38.4%
2005Net margin-138.9%
2006Net margin-60.8%
2007Net margin17.1%
2008Net margin23.1%
2009Net margin16.8%
2010Net margin8.7%
2002Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -238.2K 2010
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.2.3M1.2M85.3K-1.0M-2.1M200220062010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-231156
2002Operating cash flow-36041
2003Operating cash flow-95499
2004Operating cash flow-848246
2005Operating cash flow-1838615
2006Operating cash flow431673
2007Operating cash flow661875
2008Operating cash flow771728
2009Operating cash flow2009223
2010Operating cash flow-238155

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free cash flowUnavailable
2007Free cash flowUnavailable
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free 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.

48.6% 2010
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.270%202%135%67%0%2002-10-3120062010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-10-31Liabilities / assetsNot reportedNo source recorded
2002-12-31Liabilities / assetsNot reported
2003-10-31Liabilities / assetsNot reported
2004-10-31Liabilities / assetsNot reported
2005Liabilities / assets143.2%
2006Liabilities / assets249.7%
2007Liabilities / assets176.2%
2008Liabilities / assets99.6%
2009Liabilities / assets59.2%
2010Liabilities / assets48.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.97× 2010
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.2.12×1.59×1.06×0.53×0.00×2002-10-3120062010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002-10-31Current assets / current liabilitiesNot reportedNo source recorded
2002Current assets / current liabilities0.04×
2003Current assets / current liabilities0.74×
2004Current assets / current liabilities1.53×
2005Current assets / current liabilities0.59×
2006Current assets / current liabilities0.35×
2007Current assets / current liabilities0.49×
2008Current assets / current liabilities0.96×
2009Current assets / current liabilities1.63×
2010Current assets / current liabilities1.97×

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
2002 2001-11-01 – 2002-10-31
−USD 201,968
Exact value

Exact value: -201968 USD

2001-11-01 – 2002-10-31: -201968 USD Inspect Net Income Open source
Share or cite

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

−USD 231,156
Exact value

Exact value: -231156 USD

2001-11-01 – 2002-10-31: -231156 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.

2002 2002-01-01 – 2002-12-31
−USD 10,534
Exact value

Exact value: -10534 USD

2002-01-01 – 2002-12-31: -10534 USD Inspect Net Income Open source
Share or cite

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

−USD 36,041
Exact value

Exact value: -36041 USD

2002-01-01 – 2002-12-31: -36041 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.

2003 2002-11-01 – 2003-10-31
−USD 74,819
Exact value

Exact value: -74819 USD

2002-11-01 – 2003-10-31: -74819 USD Inspect Net Income Open source
Share or cite

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

−USD 95,499
Exact value

Exact value: -95499 USD

2002-11-01 – 2003-10-31: -95499 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.

2004 2003-11-01 – 2004-10-31
−USD 979,395
Exact value

Exact value: -979395 USD

2003-11-01 – 2004-10-31: -979395 USD Inspect Net Income Open source
Share or cite

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

−USD 848,246
Exact value

Exact value: -848246 USD

2003-11-01 – 2004-10-31: -848246 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.

2005 2004-11-01 – 2005-10-31
−USD 4.45 million
Exact value

Exact value: -4452893 USD

2004-11-01 – 2005-10-31: -4452893 USD Inspect Net Income Open source
Share or cite

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

−USD 1.84 million
Exact value

Exact value: -1838615 USD

2004-11-01 – 2005-10-31: -1838615 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.

2006 2005-11-01 – 2006-10-31
−USD 2.4 million
Exact value

Exact value: -2399604 USD

2005-11-01 – 2006-10-31: -2399604 USD Inspect Net Income Open source
Share or cite

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

USD 431,673
Exact value

Exact value: 431673 USD

2005-11-01 – 2006-10-31: 431673 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.

2007 2006-11-01 – 2007-10-31
USD 817,407
Exact value

Exact value: 817407 USD

2006-11-01 – 2007-10-31: 817407 USD Inspect Net Income Open source
Share or cite

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

USD 661,875
Exact value

Exact value: 661875 USD

2006-11-01 – 2007-10-31: 661875 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.

2008 2007-11-01 – 2008-10-31
USD 1.56 million
Exact value

Exact value: 1560177 USD

2007-11-01 – 2008-10-31: 1560177 USD Inspect Net Income Open source
Share or cite

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

USD 771,728
Exact value

Exact value: 771728 USD

2007-11-01 – 2008-10-31: 771728 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.

2009 2008-11-01 – 2009-10-31
USD 1.29 million
Exact value

Exact value: 1292125 USD

2008-11-01 – 2009-10-31: 1292125 USD Inspect Net Income Open source
Share or cite

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

USD 2.01 million
Exact value

Exact value: 2009223 USD

2008-11-01 – 2009-10-31: 2009223 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.

2010 2009-11-01 – 2010-10-31
USD 790,522
Exact value

Exact value: 790522 USD

2009-11-01 – 2010-10-31: 790522 USD Inspect Net Income Open source
Share or cite

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

−USD 238,155
Exact value

Exact value: -238155 USD

2009-11-01 – 2010-10-31: -238155 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.

69 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001104891, 1104891, edgar:1104891

Also known as DDR SYSTEMS INC, GRAND PRIX SPORTS INC