IDI GLOBAL INC

EDGAR

47 filing records in this dataset, filed from 2000-08-02 to 2008-12-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2008-09-30 · USD

Exact inputs and evidence

Operating cash flow

-60.7 thousand USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -186964 USD Source
  • Operating Cash Flow: -126218 USD Source

Free cash flow

-60.7 thousand USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -186964 USD Source
  • Operating Cash Flow: -126218 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
127 thousand USD Source
Exact value

127204 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

0 USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Revenue: 0 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 0 USD · 2007-01-01 – 2007-09-30 Source
  • Revenue: 0 USD · 2008-01-01 – 2008-03-31 Source
  • Revenue: 0 USD · 2008-04-01 – 2008-06-30 Source
  • Revenue: 0 USD · 2008-07-01 – 2008-09-30 Source

Net income

-975 thousand USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Net income: -1253146 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -618100 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -245523 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: -62673 USD · 2008-04-01 – 2008-06-30 Source
  • Net income: -31924 USD · 2008-07-01 – 2008-09-30 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: 2008-12-19.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2007-12-31
  • Operating income: 7 of 11 periods available· newest 2007-12-31
  • Net income: 9 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2007-12-31
  • Total assets: 9 of 11 periods available· newest 2007-12-31
  • Total liabilities: 9 of 11 periods available· newest 2007-12-31
  • Current assets: 9 of 11 periods available· newest 2007-12-31
  • Current liabilities: 7 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2007-12-31
  • 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

    USD 0

    Prior period

    USD 0

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 0 = 0 USD

    0 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    0 USD · 2007-01-01 – 2007-12-31

    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 246,431

    Prior period

    −USD 1.5 million

    –

    Current period

    −USD 1.25 million

    –

    Exact inputs and evidence

    -1253146 − -1499577 = 246431 USD

    -1499577 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -1253146 USD · 2007-01-01 – 2007-12-31

    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 10,793

    Prior period

    −USD 919,429

    –

    Current period

    −USD 930,222

    –

    Exact inputs and evidence

    -930222 − -919429 = -10793 USD

    -919429 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -930222 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -16.3%

    Prior period

    USD 9,610

    –

    Current period

    USD 8,048

    –

    Exact inputs and evidence

    8048 − 9610 = -1562 USD

    9610 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    8048 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 0
  • Operating costs Derived USD 1.39 million
  • Operating income −USD 1.39 million
  • Tax, interest and other Derived −USD 132,459
  • Net income −USD 1.25 million

Cash

  • Operating cash flow −USD 930,222
  • Capital expenditure USD 8,048
  • Free cash flow Derived −USD 938,270

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 97%
  • 2002 Operating loss: operating costs were 103% of revenue.
  • 2003 97%
  • 2004 Operating loss: operating costs were 104% of revenue.
  • 2005 Operating loss: operating costs were 126% of revenue.
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-310 UnavailableUnavailableUnavailable-30000 Unavailable
Source
2000 2000-01-01 – 2000-12-310 UnavailableUnavailableUnavailable0 Unavailable
Source
2001 2001-01-01 – 2001-12-3113422103 13055071 Derived 367032 205222 Derived 161810 Unavailable
Source
2002 2002-01-01 – 2002-12-3112303448 12637909 Derived -334461 -18392 Derived -316069 Unavailable
Source
2003 2003-01-01 – 2003-12-3113328949 12864926 Derived 464023 162940 Derived 301083 Unavailable
Source
2004 2004-01-01 – 2004-12-3127624489 28785362 Derived -1160873 -32292 Derived -1128581 Unavailable
Source
2005 2005-01-01 – 2005-12-3121090496 26651170 Derived -5560674 308063 Derived -5868737 Unavailable
Source
2006 2006-01-01 – 2006-12-310 729086 Derived -729086 770491 Derived -1499577 -929039 Derived
Source
2007 2007-01-01 – 2007-12-310 1385605 Derived -1385605 -132459 Derived -1253146 -938270 Derived
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 0 2007
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.29.8M22.4M14.9M7.5M0.0199920032007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue0
2000Revenue0
2001Revenue13422103
2002Revenue12303448
2003Revenue13328949
2004Revenue27624489
2005Revenue21090496
2006Revenue0
2007Revenue0

Revenue growth

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

-100% 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.124%64%4%-56%-117%199920032007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over yearNo prior comparable period
2001Year over yearNo prior comparable period
2002Year over year-8.3%
2003Year over year8.3%
2004Year over year107.3%
2005Year over year-23.7%
2006Year over year-100%
2007Year over yearNo prior comparable period

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 -26.4% 2005
Net margin -27.8% 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.6.0%-3.1%-12.2%-21.3%-30.3%1999-12-3120032007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Operating marginNot reported
2000-12-31Operating marginNot reported
2001Operating margin2.7%
2002Operating margin-2.7%
2003Operating margin3.5%
2004Operating margin-4.2%
2005Operating margin-26.4%
2006Operating marginNot reported
2007Operating marginNot reported
1999Net marginNot reported
2000Net marginNot reported
2001Net margin1.2%
2002Net margin-2.6%
2003Net margin2.3%
2004Net margin-4.1%
2005Net margin-27.8%
2006Net marginNot reported
2007Net marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free 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

Operating cash flow

Cash generated by the company’s normal business operations.

USD -930.2K 2007
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.770.1K296.4K-177.3K-651.0K-1.1M199920032007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow0
2000Operating cash flow0
2001Operating cash flow639384
2002Operating cash flow-270132
2003Operating cash flow615245
2004Operating cash flow-279309
2005Operating cash flow-994070
2006Operating cash flow-919429
2007Operating cash flow-930222

Free cash flow

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

USD -938.3K 2007
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.75.1K-197.0K-469.1K-741.2K-1.0M199920032007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free cash flow-929039
2007Free cash flow-938270

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.

1,319% 2007
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.1,425%1,068%712%356%0%199920032007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999Liabilities / assetsNot reported
2000Liabilities / assetsNot reported
2001Liabilities / assets118.5%
2002Liabilities / assets122.5%
2003Liabilities / assets47.2%
2004Liabilities / assets40.2%
2005Liabilities / assets170.4%
2006Liabilities / assets406.1%
2007Liabilities / assets1,319%

Current assets to current liabilities

Current assets divided by current liabilities.

0.08× 2007
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.1.08×0.81×0.54×0.27×0.00×199920032007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilitiesNot reported
2000Current assets / current liabilitiesNot reported
2001Current assets / current liabilities0.61×
2002Current assets / current liabilities0.51×
2003Current assets / current liabilities0.77×
2004Current assets / current liabilities1×
2005Current assets / current liabilities0.52×
2006Current assets / current liabilities0.04×
2007Current assets / current liabilities0.08×

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
1999 1999-01-01 – 1999-12-31
−USD 30,000
Exact value

Exact value: -30000 USD

1999-01-01 – 1999-12-31: -30000 USD Inspect Net Income 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

1999-01-01 – 1999-12-31: 0 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.

2000 2000-01-01 – 2000-12-31
USD 0
Exact value

Exact value: 0 USD

2000-01-01 – 2000-12-31: 0 USD Inspect Net Income 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

2000-01-01 – 2000-12-31: 0 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.

2001 2001-01-01 – 2001-12-31
USD 161,810
Exact value

Exact value: 161810 USD

2001-01-01 – 2001-12-31: 161810 USD Inspect Net Income Open source
Share or cite

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

USD 639,384
Exact value

Exact value: 639384 USD

2001-01-01 – 2001-12-31: 639384 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 316,069
Exact value

Exact value: -316069 USD

2002-01-01 – 2002-12-31: -316069 USD Inspect Net Income Open source
Share or cite

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

−USD 270,132
Exact value

Exact value: -270132 USD

2002-01-01 – 2002-12-31: -270132 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 2003-01-01 – 2003-12-31
USD 301,083
Exact value

Exact value: 301083 USD

2003-01-01 – 2003-12-31: 301083 USD Inspect Net Income Open source
Share or cite

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

USD 615,245
Exact value

Exact value: 615245 USD

2003-01-01 – 2003-12-31: 615245 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 2004-01-01 – 2004-12-31
−USD 1.13 million
Exact value

Exact value: -1128581 USD

2004-01-01 – 2004-12-31: -1128581 USD Inspect Net Income Open source
Share or cite

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

−USD 279,309
Exact value

Exact value: -279309 USD

2004-01-01 – 2004-12-31: -279309 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 2005-01-01 – 2005-12-31
−USD 5.87 million
Exact value

Exact value: -5868737 USD

2005-01-01 – 2005-12-31: -5868737 USD Inspect Net Income Open source
Share or cite

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

−USD 994,070
Exact value

Exact value: -994070 USD

2005-01-01 – 2005-12-31: -994070 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 2006-01-01 – 2006-12-31
−USD 1.5 million
Exact value

Exact value: -1499577 USD

2006-01-01 – 2006-12-31: -1499577 USD Inspect Net Income Open source
Share or cite

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

−USD 919,429
Exact value

Exact value: -919429 USD

2006-01-01 – 2006-12-31: -919429 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 9,610
Exact value

Exact value: 9610 USD

2006-01-01 – 2006-12-31: 9610 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 929,039
Calculation and evidence

-919429 − 9610 USD

Exact free cash flow: -929039 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 1.25 million
Exact value

Exact value: -1253146 USD

2007-01-01 – 2007-12-31: -1253146 USD Inspect Net Income Open source
Share or cite

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

−USD 930,222
Exact value

Exact value: -930222 USD

2007-01-01 – 2007-12-31: -930222 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 8,048
Exact value

Exact value: 8048 USD

2007-01-01 – 2007-12-31: 8048 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 938,270
Calculation and evidence

-930222 − 8048 USD

Exact free cash flow: -938270 USD

Share or cite

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

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: 0001110418, 1110418, edgar:1110418

Also known as BENNION CORP