eTELCHARGE.COM

EDGAR

49 filing records in this dataset, filed from 2000-08-14 to 2010-04-01. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

17.5 thousand USD

2009-09-01 · USD

Exact inputs and evidence
Cash and cash equivalents
6.26 thousand USD Source
Exact value

6257 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.

Operating cash flow

-365 thousand USD

2008-07-01 – 2009-06-30

Exact inputs and evidence
  • Operating cash flow: -663457 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -389882 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -719950 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: -663457 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -20470 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -34919 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -20470 USD · 2009-01-01 – 2009-03-31 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: 2010-04-01.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2008-12-31
  • Operating income: 2 of 11 periods available· newest 2008-12-31
  • Net income: 9 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2007-12-31
  • Total assets: 8 of 11 periods available· newest 2008-12-31
  • Total liabilities: 3 of 11 periods available· newest 2008-12-31
  • Current assets: 5 of 11 periods available· newest 2008-12-31
  • Current liabilities: 8 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2008-12-31
  • 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

    +33.7%

    Prior period

    USD 44,170

    –

    Current period

    USD 59,064

    –

    Exact inputs and evidence

    59064 − 44170 = 14894 USD

    44170 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    59064 USD · 2008-01-01 – 2008-12-31

    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 989,064

    Prior period

    −USD 2.92 million

    –

    Current period

    −USD 1.94 million

    –

    Exact inputs and evidence

    -1935540 − -2924604 = 989064 USD

    -2924604 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -1935540 USD · 2008-01-01 – 2008-12-31

    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 251,590

    Prior period

    −USD 468,360

    –

    Current period

    −USD 719,950

    –

    Exact inputs and evidence

    -719950 − -468360 = -251590 USD

    -468360 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -719950 USD · 2008-01-01 – 2008-12-31

    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.

2008 2008-01-01 – 2008-12-31

  • Revenue USD 59,064 100% of revenue
  • Operating costs Derived USD 2.11 million 3,567% of revenue
  • Operating income −USD 2.05 million −3,467% of revenue
  • Tax, interest and other Derived −USD 112,171 −190% of revenue
  • Net income −USD 1.94 million −3,277% of revenue

Cash

  • Operating cash flow −USD 719,950 −1,219% 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
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 Operating loss: operating costs were 5,964% of revenue.
  • 2008 Operating loss: operating costs were 3,567% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-310 UnavailableUnavailableUnavailable1004707 Unavailable
Source
2001 2001-01-01 – 2001-12-310 UnavailableUnavailableUnavailable-1441823 -378852 Derived
Source
2002 2002-01-01 – 2002-12-310 UnavailableUnavailableUnavailable-1230619 -201269 Derived
Source
2004 2004-01-01 – 2004-12-310 UnavailableUnavailableUnavailable-772712 -103613 Derived
Source
2005 2005-01-01 – 2005-12-3119309 UnavailableUnavailableUnavailable-2107987 -208040 Derived
Source
2006 2006-01-01 – 2006-12-3134633 UnavailableUnavailableUnavailable-440170 -247458 Derived
Source
2007 2007-01-01 – 2007-12-3144170 2634343 Derived -2590173 334431 Derived -2924604 -495603 Derived
Source
2008 2008-01-01 – 2008-12-3159064 2106775 Derived -2047711 -112171 Derived -1935540 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 59.1K 2008
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.63.8K47.8K31.9K15.9K0.0200020052008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue0
2001Revenue0
2002Revenue0
2004Revenue0
2005Revenue19309
2006Revenue34633
2007Revenue44170
2008Revenue59064

Revenue growth

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

33.7% 2008
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.86%64%43%21%0%200020052008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over yearNo prior comparable period
2002Year over yearNo prior comparable period
2004Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2006Year over year79.4%
2007Year over year27.5%
2008Year over year33.7%

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 -3,466.9% 2008
Net margin -3,277% 2008
Free cash flow margin -1,122% 2007
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.873%-2,293%-5,459%-8,625%-11,790%2000-12-312005-12-312008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Operating marginNot reported
2001-12-31Operating marginNot reported
2002-12-31Operating marginNot reported
2004-12-31Operating marginNot reported
2005-12-31Operating marginNot reported
2006-12-31Operating marginNot reported
2007Operating margin-5,864.1%
2008Operating margin-3,466.9%
2000Net marginNot reported
2001Net marginNot reported
2002Net marginNot reported
2004Net marginNot reported
2005Net margin-10,917.1%
2006Net margin-1,271%
2007Net margin-6,621.2%
2008Net margin-3,277%
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow margin-1,077.4%
2006Free cash flow margin-714.5%
2007Free cash flow margin-1,122%
2008Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -720K 2008
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.57.6K-151.2K-360.0K-568.8K-777.5K200020052008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flow-378158
2002Operating cash flow-200641
2004Operating cash flow-103613
2005Operating cash flow-205195
2006Operating cash flow-246408
2007Operating cash flow-468360
2008Operating cash flow-719950

Free cash flow

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

USD -495.6K 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.39.6K-104.1K-247.8K-391.5K-535.3K200020052008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flowUnavailableNo source recorded
2001Free cash flow-378852
2002Free cash flow-201269
2004Free cash flow-103613
2005Free cash flow-208040
2006Free cash flow-247458
2007Free cash flow-495603
2008Free 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.

2,609.9% 2008
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.3,111%2,334%1,556%778%0%2000-12-3120052008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005Liabilities / assets2,880.9%
2006-12-31Liabilities / assetsNot reported
2007Liabilities / assets165.2%
2008Liabilities / assets2,609.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.01× 2008
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.0.83×0.62×0.41×0.21×0.00×20002005-12-312008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities0.77×
2001Current assets / current liabilities0.01×
2002Current assets / current liabilities0×
2004-12-31Current assets / current liabilitiesNot reported
2005-12-31Current assets / current liabilitiesNot reported
2006-12-31Current assets / current liabilitiesNot reported
2007Current assets / current liabilities0.56×
2008Current assets / current liabilities0.01×

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 1 million
Exact value

Exact value: 1004707 USD

2000-01-01 – 2000-12-31: 1004707 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.

2001 2001-01-01 – 2001-12-31
−USD 1.44 million
Exact value

Exact value: -1441823 USD

2001-01-01 – 2001-12-31: -1441823 USD Inspect Net Income Open source
Share or cite

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

−USD 378,158
Exact value

Exact value: -378158 USD

2001-01-01 – 2001-12-31: -378158 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 694
Exact value

Exact value: 694 USD

2001-01-01 – 2001-12-31: 694 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 378,852
Calculation and evidence

-378158 − 694 USD

Exact free cash flow: -378852 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 1.23 million
Exact value

Exact value: -1230619 USD

2002-01-01 – 2002-12-31: -1230619 USD Inspect Net Income Open source
Share or cite

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

−USD 200,641
Exact value

Exact value: -200641 USD

2002-01-01 – 2002-12-31: -200641 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 628
Exact value

Exact value: 628 USD

2002-01-01 – 2002-12-31: 628 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 201,269
Calculation and evidence

-200641 − 628 USD

Exact free cash flow: -201269 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 2.27 million
Exact value

Exact value: -2271341 USD

2003-01-01 – 2003-12-31: -2271341 USD Inspect Net Income Open source
Share or cite

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

−USD 175,702
Exact value

Exact value: -175702 USD

2003-01-01 – 2003-12-31: -175702 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 4,791
Exact value

Exact value: 4791 USD

2003-01-01 – 2003-12-31: 4791 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 180,493
Calculation and evidence

-175702 − 4791 USD

Exact free cash flow: -180493 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 772,712
Exact value

Exact value: -772712 USD

2004-01-01 – 2004-12-31: -772712 USD Inspect Net Income Open source
Share or cite

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

−USD 103,613
Exact value

Exact value: -103613 USD

2004-01-01 – 2004-12-31: -103613 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

2004-01-01 – 2004-12-31: 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 103,613
Calculation and evidence

-103613 − 0 USD

Exact free cash flow: -103613 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 2.11 million
Exact value

Exact value: -2107987 USD

2005-01-01 – 2005-12-31: -2107987 USD Inspect Net Income Open source
Share or cite

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

−USD 205,195
Exact value

Exact value: -205195 USD

2005-01-01 – 2005-12-31: -205195 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 2,845
Exact value

Exact value: 2845 USD

2005-01-01 – 2005-12-31: 2845 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 208,040
Calculation and evidence

-205195 − 2845 USD

Exact free cash flow: -208040 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 440,170
Exact value

Exact value: -440170 USD

2006-01-01 – 2006-12-31: -440170 USD Inspect Net Income Open source
Share or cite

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

−USD 246,408
Exact value

Exact value: -246408 USD

2006-01-01 – 2006-12-31: -246408 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 1,050
Exact value

Exact value: 1050 USD

2006-01-01 – 2006-12-31: 1050 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 247,458
Calculation and evidence

-246408 − 1050 USD

Exact free cash flow: -247458 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 2.92 million
Exact value

Exact value: -2924604 USD

2007-01-01 – 2007-12-31: -2924604 USD Inspect Net Income Open source
Share or cite

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

−USD 468,360
Exact value

Exact value: -468360 USD

2007-01-01 – 2007-12-31: -468360 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 27,243
Exact value

Exact value: 27243 USD

2007-01-01 – 2007-12-31: 27243 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 495,603
Calculation and evidence

-468360 − 27243 USD

Exact free cash flow: -495603 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 1.94 million
Exact value

Exact value: -1935540 USD

2008-01-01 – 2008-12-31: -1935540 USD Inspect Net Income Open source
Share or cite

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

−USD 719,950
Exact value

Exact value: -719950 USD

2008-01-01 – 2008-12-31: -719950 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.

49 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001112682, 1112682, edgar:1112682

Also known as ETELCHARGE COM INC