SECURITY INTELLIGENCE TECHNOLOGIES INC

EDGAR

36 filing records in this dataset, filed from 2001-02-20 to 2008-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.06 million USD

2008-03-31 · USD

Exact inputs and evidence

Operating margin

-9.47%

2008-03-31 · %

Exact inputs and evidence
  • Operating Income: -100710 USD Source
  • Revenue: 1063999 USD Source

Operating cash flow

-189 thousand USD

2008-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 172038 USD Source
  • Operating Cash Flow: 361293 USD Source
Cash and cash equivalents
12.1 thousand USD Source
Exact value

12104 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

2.77 million USD

2007-04-01 – 2008-03-31

Exact inputs and evidence
  • Revenue: 1834930 USD · 2006-07-01 – 2007-06-30 Source
  • Revenue: 1796255 USD · 2006-07-01 – 2007-03-31 Source
  • Revenue: 1479986 USD · 2007-07-01 – 2007-09-30 Source
  • Revenue: 185343 USD · 2007-10-01 – 2007-12-31 Source
  • Revenue: 1063999 USD · 2008-01-01 – 2008-03-31 Source

Net income

-1.68 million USD

2007-04-01 – 2008-03-31

Exact inputs and evidence
  • Net income: -2286944 USD · 2006-07-01 – 2007-06-30 Source
  • Net income: -1549184 USD · 2006-07-01 – 2007-03-31 Source
  • Net income: -118596 USD · 2007-07-01 – 2007-09-30 Source
  • Net income: -634885 USD · 2007-10-01 – 2007-12-31 Source
  • Net income: -191918 USD · 2008-01-01 – 2008-03-31 Source

Operating cash flow

30.8 thousand USD

2007-04-01 – 2008-03-31

Exact inputs and evidence
  • Operating cash flow: 26087 USD · 2006-07-01 – 2007-06-30 Source
  • Operating cash flow: 167306 USD · 2006-07-01 – 2007-03-31 Source
  • Operating cash flow: 361088 USD · 2007-07-01 – 2007-09-30 Source
  • Operating cash flow: 361293 USD · 2007-07-01 – 2007-12-31 Source
  • Operating cash flow: 361088 USD · 2007-07-01 – 2007-09-30 Source
  • Operating cash flow: 172038 USD · 2007-07-01 – 2008-03-31 Source
  • Operating cash flow: 361293 USD · 2007-07-01 – 2007-12-31 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: 2008-05-15.

Financial data available through: 2007-06-30.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2007-06-30
  • Operating income: 7 of 11 periods available· newest 2007-06-30
  • Net income: 8 of 11 periods available· newest 2007-06-30
  • Operating cash flow: 8 of 11 periods available· newest 2007-06-30
  • Capital expenditure: 6 of 11 periods available· newest 2006-06-30
  • Total assets: 7 of 11 periods available· newest 2007-06-30
  • Total liabilities: 3 of 11 periods available· newest 2007-06-30
  • Current assets: 7 of 11 periods available· newest 2007-06-30
  • Current liabilities: 7 of 11 periods available· newest 2007-06-30
  • Cash and cash equivalents: 7 of 11 periods available· newest 2007-06-30
  • 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

    -23.5%

    Prior period

    USD 2.4 million

    –

    Current period

    USD 1.83 million

    –

    Exact inputs and evidence

    1834930 − 2399745 = -564815 USD

    2399745 USD · 2005-07-01 – 2006-06-30

    Inspect prior input Prior source

    1834930 USD · 2006-07-01 – 2007-06-30

    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 764,999

    Prior period

    −USD 3.05 million

    –

    Current period

    −USD 2.29 million

    –

    Exact inputs and evidence

    -2286944 − -3051943 = 764999 USD

    -3051943 USD · 2005-07-01 – 2006-06-30

    Inspect prior input Prior source

    -2286944 USD · 2006-07-01 – 2007-06-30

    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 889,581

    Prior period

    −USD 863,494

    –

    Current period

    USD 26,087

    –

    Exact inputs and evidence

    26087 − -863494 = 889581 USD

    -863494 USD · 2005-07-01 – 2006-06-30

    Inspect prior input Prior source

    26087 USD · 2006-07-01 – 2007-06-30

    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.

2007 2006-07-01 – 2007-06-30

  • Revenue USD 1.83 million 100% of revenue
  • Operating costs Derived USD 3.82 million 208% of revenue
  • Operating income −USD 1.98 million −108% of revenue
  • Tax, interest and other Derived USD 302,457 16% of revenue
  • Net income −USD 2.29 million −125% of revenue

Cash

  • Operating cash flow USD 26,087 1.4% 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
  • 2001 Operating loss: operating costs were 106% of revenue.
  • 2002 Operating loss: operating costs were 142% of revenue.
  • 2003 Operating loss: operating costs were 200% of revenue.
  • 2004 Operating loss: operating costs were 470% of revenue.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 Operating loss: operating costs were 217% of revenue.
  • 2007 Operating loss: operating costs were 208% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2000-07-01 – 2001-06-306229244 6604867 Derived -375623 -49296 Derived -326327 -227032 Derived
Source
2002 2001-07-01 – 2002-06-305609557 7972858 Derived -2363301 36358 Derived -2399659 -267011 Derived
Source
2003 2002-07-01 – 2003-06-303729165 7473221 Derived -3744056 104381 Derived -3848437 -190934 Derived
Source
2004 2003-07-01 – 2004-06-301316572 6184598 Derived -4868026 131046 Derived -4999072 -859264 Derived
Source
2005 2004-07-01 – 2005-06-302736096 UnavailableUnavailableUnavailable-9781186 -1055480 Derived
Source
2006 2005-07-01 – 2006-06-302399745 5213569 Derived -2813824 238119 Derived -3051943 -863494 Derived
Source
2007 2006-07-01 – 2007-06-301834930 3819417 Derived -1984487 302457 Derived -2286944 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 1.8M 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.6.7M5.0M3.4M1.7M0.0200120042007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue6229244
2002Revenue5609557
2003Revenue3729165
2004Revenue1316572
2005Revenue2736096
2006Revenue2399745
2007Revenue1834930

Revenue growth

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

-23.5% 2007
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.122%72%22%-28%-78%200120042007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over year-9.9%
2003Year over year-33.5%
2004Year over year-64.7%
2005Year over year107.8%
2006Year over year-12.3%
2007Year over year-23.5%

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 -108.2% 2007
Net margin -124.6% 2007
Free cash flow margin -36% 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.30%-80%-190%-300%-410%200120042007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin-6%
2002Operating margin-42.1%
2003Operating margin-100.4%
2004Operating margin-369.8%
2005-06-30Operating marginNot reported
2006Operating margin-117.3%
2007Operating margin-108.2%
2001Net margin-5.2%
2002Net margin-42.8%
2003Net margin-103.2%
2004Net margin-379.7%
2005Net margin-357.5%
2006Net margin-127.2%
2007Net margin-124.6%
2001Free cash flow margin-3.6%
2002Free cash flow margin-4.8%
2003Free cash flow margin-5.1%
2004Free cash flow margin-65.3%
2005Free cash flow margin-38.6%
2006Free cash flow margin-36%
2007Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 26.1K 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.110.6K-195.8K-502.2K-808.6K-1.1M200120042007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow-200639
2002Operating cash flow-264845
2003Operating cash flow-190934
2004Operating cash flow-859264
2005Operating cash flow-1030480
2006Operating cash flow-863494
2007Operating cash flow26087

Free cash flow

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

USD -863.5K 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.84.4K-221.7K-527.7K-833.8K-1.1M200120042007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flow-227032
2002Free cash flow-267011
2003Free cash flow-190934
2004Free cash flow-859264
2005Free cash flow-1055480
2006Free cash flow-863494
2007Free 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.

1,394.7% 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.1,506%1,130%753%377%0%2001-06-302004-06-302007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001-06-30Liabilities / assetsNot reported
2002-06-30Liabilities / assetsNot reported
2003-06-30Liabilities / assetsNot reported
2004-06-30Liabilities / assetsNot reported
2005Liabilities / assets779.4%
2006Liabilities / assets855.5%
2007Liabilities / assets1,394.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.07× 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.0.57×0.43×0.29×0.14×0.00×200120042007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001Current assets / current liabilities0.01×
2002Current assets / current liabilities0.53×
2003Current assets / current liabilities0.21×
2004Current assets / current liabilities0.15×
2005Current assets / current liabilities0.13×
2006Current assets / current liabilities0.12×
2007Current assets / current liabilities0.07×

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 1999-07-01 – 2000-06-30
−USD 56,397
Exact value

Exact value: -56397 USD

1999-07-01 – 2000-06-30: -56397 USD Inspect Net Income Open source
Share or cite

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

USD 27,190
Exact value

Exact value: 27190 USD

1999-07-01 – 2000-06-30: 27190 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 2000-07-01 – 2001-06-30
−USD 326,327
Exact value

Exact value: -326327 USD

2000-07-01 – 2001-06-30: -326327 USD Inspect Net Income Open source
Share or cite

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

−USD 200,639
Exact value

Exact value: -200639 USD

2000-07-01 – 2001-06-30: -200639 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 26,393
Exact value

Exact value: 26393 USD

2000-07-01 – 2001-06-30: 26393 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 227,032
Calculation and evidence

-200639 − 26393 USD

Exact free cash flow: -227032 USD

Share or cite

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

2002 2001-07-01 – 2002-06-30
−USD 2.4 million
Exact value

Exact value: -2399659 USD

2001-07-01 – 2002-06-30: -2399659 USD Inspect Net Income Open source
Share or cite

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

−USD 264,845
Exact value

Exact value: -264845 USD

2001-07-01 – 2002-06-30: -264845 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 2,166
Exact value

Exact value: 2166 USD

2001-07-01 – 2002-06-30: 2166 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 267,011
Calculation and evidence

-264845 − 2166 USD

Exact free cash flow: -267011 USD

Share or cite

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

2003 2002-07-01 – 2003-06-30
−USD 3.85 million
Exact value

Exact value: -3848437 USD

2002-07-01 – 2003-06-30: -3848437 USD Inspect Net Income Open source
Share or cite

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

−USD 190,934
Exact value

Exact value: -190934 USD

2002-07-01 – 2003-06-30: -190934 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

2002-07-01 – 2003-06-30: 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 190,934
Calculation and evidence

-190934 − 0 USD

Exact free cash flow: -190934 USD

Share or cite

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

2004 2003-07-01 – 2004-06-30
−USD 5 million
Exact value

Exact value: -4999072 USD

2003-07-01 – 2004-06-30: -4999072 USD Inspect Net Income Open source
Share or cite

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

−USD 859,264
Exact value

Exact value: -859264 USD

2003-07-01 – 2004-06-30: -859264 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

2003-07-01 – 2004-06-30: 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 859,264
Calculation and evidence

-859264 − 0 USD

Exact free cash flow: -859264 USD

Share or cite

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

2005 2004-07-01 – 2005-06-30
−USD 9.78 million
Exact value

Exact value: -9781186 USD

2004-07-01 – 2005-06-30: -9781186 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: -1030480 USD

2004-07-01 – 2005-06-30: -1030480 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 25,000
Exact value

Exact value: 25000 USD

2004-07-01 – 2005-06-30: 25000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.06 million
Calculation and evidence

-1030480 − 25000 USD

Exact free cash flow: -1055480 USD

Share or cite

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

2006 2005-07-01 – 2006-06-30
−USD 3.05 million
Exact value

Exact value: -3051943 USD

2005-07-01 – 2006-06-30: -3051943 USD Inspect Net Income Open source
Share or cite

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

−USD 863,494
Exact value

Exact value: -863494 USD

2005-07-01 – 2006-06-30: -863494 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

2005-07-01 – 2006-06-30: 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 863,494
Calculation and evidence

-863494 − 0 USD

Exact free cash flow: -863494 USD

Share or cite

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

2007 2006-07-01 – 2007-06-30
−USD 2.29 million
Exact value

Exact value: -2286944 USD

2006-07-01 – 2007-06-30: -2286944 USD Inspect Net Income Open source
Share or cite

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

USD 26,087
Exact value

Exact value: 26087 USD

2006-07-01 – 2007-06-30: 26087 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.

36 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001117258, 1117258, edgar:1117258

Also known as HIPSTYLE COM INC