PUBLIC MEDIA WORKS INC

EDGAR

59 filing records in this dataset, filed from 2000-06-28 to 2013-01-22. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

0 USD

2013 Q3 · USD

Exact inputs and evidence

Operating cash flow

0 USD

2013 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 0 USD Source
  • Operating Cash Flow: 0 USD Source
Cash and cash equivalents
0 USD Source
Exact value

0 USD

Long-term debt including current maturities
Not available
Shares outstanding
63.3 million shares Source
Exact value

63315615 shares

Reported share-count change

65.25% · 25 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 38315615 shares · 2011-11-30· Source
  • 63315615 shares · 2012-11-30· Source

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 USD

2011-12-01 – 2012-11-30

Exact inputs and evidence
  • Revenue: 39116 USD · 2011-03-01 – 2012-02-29 Source
  • Revenue: 39117 USD · 2011-03-01 – 2011-11-30 Source
  • Revenue: 0 USD · 2012-03-01 – 2012-05-31 Source
  • Revenue: 0 USD · 2012-06-01 – 2012-08-31 Source
  • Revenue: 0 USD · 2012-09-01 – 2012-11-30 Source

Net income

-176 thousand USD

2011-12-01 – 2012-11-30

Exact inputs and evidence
  • Net income: -6646530 USD · 2011-03-01 – 2012-02-29 Source
  • Net income: -6511932 USD · 2011-03-01 – 2011-11-30 Source
  • Net income: -4850 USD · 2012-03-01 – 2012-05-31 Source
  • Net income: -37040 USD · 2012-06-01 – 2012-08-31 Source
  • Net income: -41890 USD · 2012-03-01 – 2012-11-30 Source
  • Net income: -41890 USD · 2012-03-01 – 2012-08-31 Source

Operating cash flow

-39.5 thousand USD

2011-12-01 – 2012-11-30

Exact inputs and evidence
  • Operating cash flow: -736056 USD · 2011-03-01 – 2012-02-29 Source
  • Operating cash flow: -696531 USD · 2011-03-01 – 2011-11-30 Source
  • Operating cash flow: 0 USD · 2012-03-01 – 2012-05-31 Source
  • Operating cash flow: 0 USD · 2012-03-01 – 2012-08-31 Source
  • Operating cash flow: 0 USD · 2012-03-01 – 2012-05-31 Source
  • Operating cash flow: 0 USD · 2012-03-01 – 2012-11-30 Source
  • Operating cash flow: 0 USD · 2012-03-01 – 2012-08-31 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: 2013-01-22.

Financial data available through: 2012-02-29.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2012-02-29
  • Operating income: 7 of 11 periods available· newest 2012-02-29
  • Net income: 7 of 11 periods available· newest 2012-02-29
  • Operating cash flow: 7 of 11 periods available· newest 2012-02-29
  • Capital expenditure: 5 of 11 periods available· newest 2006-02-28
  • Total assets: 7 of 11 periods available· newest 2012-02-29
  • Total liabilities: 4 of 11 periods available· newest 2012-02-29
  • Current assets: 6 of 11 periods available· newest 2012-02-29
  • Current liabilities: 5 of 11 periods available· newest 2011-02-28
  • Cash and cash equivalents: 7 of 11 periods available· newest 2012-02-29
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2012-02-29

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

    +447.9%

    Prior period

    USD 7,139

    –

    Current period

    USD 39,116

    –

    Exact inputs and evidence

    39116 − 7139 = 31977 USD

    7139 USD · 2010-03-01 – 2011-02-28

    Inspect prior input Prior source

    39116 USD · 2011-03-01 – 2012-02-29

    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 1.03 million

    Prior period

    −USD 7.68 million

    –

    Current period

    −USD 6.65 million

    –

    Exact inputs and evidence

    -6646530 − -7676352 = 1029822 USD

    -7676352 USD · 2010-03-01 – 2011-02-28

    Inspect prior input Prior source

    -6646530 USD · 2011-03-01 – 2012-02-29

    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 810,839

    Prior period

    −USD 1.55 million

    –

    Current period

    −USD 736,056

    –

    Exact inputs and evidence

    -736056 − -1546895 = 810839 USD

    -1546895 USD · 2010-03-01 – 2011-02-28

    Inspect prior input Prior source

    -736056 USD · 2011-03-01 – 2012-02-29

    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.

2012 2011-03-01 – 2012-02-29

  • Revenue USD 39,116 100% of revenue
  • Cost of revenue USD 169,604 434% of revenue
  • Operating expenses USD 4.54 million 11,606% of revenue
  • Operating income −USD 4.67 million −11,940% of revenue
  • Tax, interest and other Derived USD 1.98 million 5,052% of revenue
  • Net income −USD 6.65 million −16,992% of revenue

Cash

  • Operating cash flow −USD 736,056 −1,882% 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 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Operating loss: operating costs were 944% of revenue.
  • 2006 Operating loss: operating costs were 1,426% of revenue.
  • 2011 Operating loss: operating costs were 106,095% of revenue.
  • 2012 Operating loss: operating costs were 12,040% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-03-01 – 2002-02-280 91064 Derived -91064 30245 Derived -121309 -52570 Derived
Source
2003 2002-03-01 – 2003-02-280 240162 Derived -240162 32656 Derived -272818 -12056 Derived
Source
2004 2003-03-01 – 2004-02-290 746935 Derived -746935 32492 Derived -779427 -739300 Derived
Source
2005 2004-03-01 – 2005-02-28125000 1179912 Derived -1054912 45649 Derived -1100561 -680140 Derived
Source
2006 2005-03-01 – 2006-02-2850000 713099 Derived -663099 51924 Derived -715023 -152929 Derived
Source
2011 2010-03-01 – 2011-02-287139 7574123 Derived -7566984 109368 Derived -7676352 Unavailable
Source
2012 2011-03-01 – 2012-02-2939116 4709471 Derived -4670355 1976175 Derived -6646530 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 39.1K 2012
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.135.0K101.3K67.5K33.8K0.0200220052012
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue0
2003Revenue0
2004Revenue0
2005Revenue125000
2006Revenue50000
2011Revenue7139
2012Revenue39116

Revenue growth

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

447.9% 2012
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.489%341%194%47%-101%200220052012
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over yearNo prior comparable period
2004Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2006Year over year-60%
2011Year over yearNo prior comparable period
2012Year over year447.9%

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 -11,939.8% 2012
Net margin -16,991.8% 2012
Free cash flow margin -305.9% 2006
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.8,602%-22,581%-53,763%-84,946%-116,129%200220052012
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating marginNot reported
2003Operating marginNot reported
2004Operating marginNot reported
2005Operating margin-843.9%
2006Operating margin-1,326.2%
2011Operating margin-105,995%
2012Operating margin-11,939.8%
2002Net marginNot reported
2003Net marginNot reported
2004Net marginNot reported
2005Net margin-880.4%
2006Net margin-1,430%
2011Net margin-107,527%
2012Net margin-16,991.8%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow margin-544.1%
2006Free cash flow margin-305.9%
2011Free cash flow marginNot reported
2012Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -736.1K 2012
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.123.8K-324.8K-773.4K-1.2M-1.7M200220052012
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-52570
2003Operating cash flow-12056
2004Operating cash flow-722645
2005Operating cash flow-679746
2006Operating cash flow-152929
2011Operating cash flow-1546895
2012Operating cash flow-736056

Free cash flow

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

USD -152.9K 2006
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.59.1K-155.3K-369.7K-584.0K-798.4K200220052012
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow-52570
2003Free cash flow-12056
2004Free cash flow-739300
2005Free cash flow-680140
2006Free cash flow-152929
2011Free cash flowUnavailable
2012Free 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.

55,062.8% 2012
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.59,468%44,601%29,734%14,867%0%20022005-02-282012
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets0%
2003Liabilities / assets0%
2004-02-29Liabilities / assetsNot reported
2005-02-28Liabilities / assetsNot reported
2006-02-28Liabilities / assetsNot reported
2011Liabilities / assets96.8%
2012Liabilities / assets55,062.8%

Current assets to current liabilities

Current assets divided by current liabilities.

2.56× 2011
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.2.77×2.07×1.38×0.69×0.00×2002-02-2820052012
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002-02-28Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities0×
2004Current assets / current liabilities0.61×
2005Current assets / current liabilities0.01×
2006Current assets / current liabilities0×
2011Current assets / current liabilities2.56×
2012Current assets / current liabilitiesNot reported

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 2001-03-01 – 2002-02-28
−USD 121,309
Exact value

Exact value: -121309 USD

2001-03-01 – 2002-02-28: -121309 USD Inspect Net Income Open source
Share or cite

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

−USD 52,570
Exact value

Exact value: -52570 USD

2001-03-01 – 2002-02-28: -52570 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

2001-03-01 – 2002-02-28: 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 52,570
Calculation and evidence

-52570 − 0 USD

Exact free cash flow: -52570 USD

Share or cite

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

2003 2002-03-01 – 2003-02-28
−USD 272,818
Exact value

Exact value: -272818 USD

2002-03-01 – 2003-02-28: -272818 USD Inspect Net Income Open source
Share or cite

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

−USD 12,056
Exact value

Exact value: -12056 USD

2002-03-01 – 2003-02-28: -12056 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

2002-03-01 – 2003-02-28: 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 12,056
Calculation and evidence

-12056 − 0 USD

Exact free cash flow: -12056 USD

Share or cite

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

2004 2003-03-01 – 2004-02-29
−USD 779,427
Exact value

Exact value: -779427 USD

2003-03-01 – 2004-02-29: -779427 USD Inspect Net Income Open source
Share or cite

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

−USD 722,645
Exact value

Exact value: -722645 USD

2003-03-01 – 2004-02-29: -722645 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 16,655
Exact value

Exact value: 16655 USD

2003-03-01 – 2004-02-29: 16655 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 739,300
Calculation and evidence

-722645 − 16655 USD

Exact free cash flow: -739300 USD

Share or cite

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

2005 2004-03-01 – 2005-02-28
−USD 1.1 million
Exact value

Exact value: -1100561 USD

2004-03-01 – 2005-02-28: -1100561 USD Inspect Net Income Open source
Share or cite

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

−USD 679,746
Exact value

Exact value: -679746 USD

2004-03-01 – 2005-02-28: -679746 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 394
Exact value

Exact value: 394 USD

2004-03-01 – 2005-02-28: 394 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 680,140
Calculation and evidence

-679746 − 394 USD

Exact free cash flow: -680140 USD

Share or cite

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

2006 2005-03-01 – 2006-02-28
−USD 715,023
Exact value

Exact value: -715023 USD

2005-03-01 – 2006-02-28: -715023 USD Inspect Net Income Open source
Share or cite

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

−USD 152,929
Exact value

Exact value: -152929 USD

2005-03-01 – 2006-02-28: -152929 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

2005-03-01 – 2006-02-28: 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 152,929
Calculation and evidence

-152929 − 0 USD

Exact free cash flow: -152929 USD

Share or cite

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

2011 2010-03-01 – 2011-02-28
−USD 7.68 million
Exact value

Exact value: -7676352 USD

2010-03-01 – 2011-02-28: -7676352 USD Inspect Net Income Open source
Share or cite

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

−USD 1.55 million
Exact value

Exact value: -1546895 USD

2010-03-01 – 2011-02-28: -1546895 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.

2012 2011-03-01 – 2012-02-29
−USD 6.65 million
Exact value

Exact value: -6646530 USD

2011-03-01 – 2012-02-29: -6646530 USD Inspect Net Income Open source
Share or cite

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

−USD 736,056
Exact value

Exact value: -736056 USD

2011-03-01 – 2012-02-29: -736056 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.

59 filings · 501 latest values · 501 originally reported values

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

Identifiers: 0001108730, 1108730, edgar:1108730, pubmq, pubqe

Also known as BURNAM MANAGEMENT INC, PUBLIC MEDIA WORKS, PUBLIC MEDIA WORKS INC