VERSADIAL, INC.

EDGAR

42 filing records in this dataset, filed from 2001-08-14 to 2009-05-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.39 million USD

2009-03-31 · USD

Exact inputs and evidence

Operating margin

-18.88%

2009-03-31 · %

Exact inputs and evidence
  • Operating Income: -640500 USD Source
  • Revenue: 3391793 USD Source

Operating cash flow

657 thousand USD

2009-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 455732 USD Source
  • Operating Cash Flow: -200956 USD Source
Cash and cash equivalents
721 thousand USD Source
Exact value

720718 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

6.47 million USD

2008-04-01 – 2009-03-31

Exact inputs and evidence
  • Revenue: 4051714 USD · 2007-07-01 – 2008-06-30 Source
  • Revenue: 2422984 USD · 2007-07-01 – 2008-03-31 Source
  • Revenue: 454746 USD · 2008-07-01 – 2008-09-30 Source
  • Revenue: 992561 USD · 2008-10-01 – 2008-12-31 Source
  • Revenue: 3391793 USD · 2009-01-01 – 2009-03-31 Source

Net income

-4.79 million USD

2008-04-01 – 2009-03-31

Exact inputs and evidence
  • Net income: -5192313 USD · 2007-07-01 – 2008-06-30 Source
  • Net income: -4670273 USD · 2007-07-01 – 2008-03-31 Source
  • Net income: -990260 USD · 2008-07-01 – 2008-09-30 Source
  • Net income: -1885766 USD · 2008-10-01 – 2008-12-31 Source
  • Net income: -1394407 USD · 2009-01-01 – 2009-03-31 Source

Operating cash flow

855 thousand USD

2008-04-01 – 2009-03-31

Exact inputs and evidence
  • Operating cash flow: -4477 USD · 2007-07-01 – 2008-06-30 Source
  • Operating cash flow: -403249 USD · 2007-07-01 – 2008-03-31 Source
  • Operating cash flow: -113388 USD · 2008-07-01 – 2008-09-30 Source
  • Operating cash flow: -200956 USD · 2008-07-01 – 2008-12-31 Source
  • Operating cash flow: -113388 USD · 2008-07-01 – 2008-09-30 Source
  • Operating cash flow: 455732 USD · 2008-07-01 – 2009-03-31 Source
  • Operating cash flow: -200956 USD · 2008-07-01 – 2008-12-31 Source

Capital expenditure

442 thousand USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Capital expenditure: 251586 USD · 2007-07-01 – 2007-12-31 Source
  • Capital expenditure: 186655 USD · 2007-07-01 – 2007-09-30 Source
  • Capital expenditure: 624617 USD · 2007-07-01 – 2008-03-31 Source
  • Capital expenditure: 251586 USD · 2007-07-01 – 2007-12-31 Source
  • Capital expenditure: 628881 USD · 2007-07-01 – 2008-06-30 Source
  • Capital expenditure: 624617 USD · 2007-07-01 – 2008-03-31 Source
  • Capital expenditure: 0 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: 2009-05-20.

Financial data available through: 2008-06-30.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2008-06-30
  • Operating income: 7 of 11 periods available· newest 2008-06-30
  • Net income: 7 of 11 periods available· newest 2008-06-30
  • Operating cash flow: 5 of 11 periods available· newest 2008-06-30
  • Capital expenditure: 3 of 11 periods available· newest 2008-06-30
  • Total assets: 1 of 11 periods available· newest 2008-06-30
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 2008-06-30
  • Current liabilities: 2 of 11 periods available· newest 2008-06-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2008-06-30
  • 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

    +190.2%

    Prior period

    USD 1.4 million

    –

    Current period

    USD 4.05 million

    –

    Exact inputs and evidence

    4051714 − 1396251 = 2655463 USD

    1396251 USD · 2006-07-01 – 2007-06-30

    Inspect prior input Prior source

    4051714 USD · 2007-07-01 – 2008-06-30

    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 2.75 million

    Prior period

    −USD 7.94 million

    –

    Current period

    −USD 5.19 million

    –

    Exact inputs and evidence

    -5192313 − -7942346 = 2750033 USD

    -7942346 USD · 2006-07-01 – 2007-06-30

    Inspect prior input Prior source

    -5192313 USD · 2007-07-01 – 2008-06-30

    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 2.98 million

    Prior period

    −USD 2.99 million

    –

    Current period

    −USD 4,477

    –

    Exact inputs and evidence

    -4477 − -2987416 = 2982939 USD

    -2987416 USD · 2006-07-01 – 2007-06-30

    Inspect prior input Prior source

    -4477 USD · 2007-07-01 – 2008-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -55.9%

    Prior period

    USD 1.43 million

    –

    Current period

    USD 628,881

    –

    Exact inputs and evidence

    628881 − 1425489 = -796608 USD

    1425489 USD · 2006-07-01 – 2007-06-30

    Inspect prior input Prior source

    628881 USD · 2007-07-01 – 2008-06-30

    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.

2008 2007-07-01 – 2008-06-30

  • Revenue USD 4.05 million 100% of revenue
  • Operating costs Derived USD 8.56 million 211% of revenue
  • Operating income −USD 4.51 million −111% of revenue
  • Tax, interest and other Derived USD 683,985 17% of revenue
  • Net income −USD 5.19 million −128% of revenue

Cash

  • Operating cash flow −USD 4,477 −0.1% of revenue
  • Capital expenditure USD 628,881 16% of revenue
  • Free cash flow Derived −USD 633,358 −16% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 Operating loss: operating costs were 1,307% of revenue.
  • 2007 Operating loss: operating costs were 399% of revenue.
  • 2008 Operating loss: operating costs were 211% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2005-07-01 – 2006-06-30223404 2920560 Derived -2697156 461636 Derived -3158792 -2793534 Derived
Source
2007 2006-07-01 – 2007-06-301396251 5566872 Derived -4170621 3771725 Derived -7942346 -4412905 Derived
Source
2008 2007-07-01 – 2008-06-304051714 8560042 Derived -4508328 683985 Derived -5192313 -633358 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 4.1M 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.4.4M3.3M2.2M1.1M0.0200620072008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue223404
2007Revenue1396251
2008Revenue4051714

Revenue growth

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

190.2% 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.567%425%283%142%0%200620072008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over year525%
2008Year over year190.2%

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 -111.3% 2008
Net margin -128.2% 2008
Free cash flow margin -15.6% 2008
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.113%-297%-707%-1,117%-1,527%200620072008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006Operating margin-1,207.3%
2007Operating margin-298.7%
2008Operating margin-111.3%
2006Net margin-1,413.9%
2007Net margin-568.8%
2008Net margin-128.2%
2006Free cash flow margin-1,250.4%
2007Free cash flow margin-316.1%
2008Free cash flow margin-15.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.5K 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.239.0K-627.4K-1.5M-2.4M-3.2M200620072008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flow-2148150
2007Operating cash flow-2987416
2008Operating cash flow-4477

Free cash flow

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

USD -633.4K 2008
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.353.0K-926.7K-2.2M-3.5M-4.8M200620072008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flow-2793534
2007Free cash flow-4412905
2008Free cash flow-633358

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2006-06-30Liabilities / assetsNot reportedNo source recorded
2007-06-30Liabilities / assetsNot reportedNo source recorded
2008-06-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.1× 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.0.14×0.11×0.07×0.04×0.00×2006-06-3020072008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006-06-30Current assets / current liabilitiesNot reportedNo source recorded
2007Current assets / current liabilities0.13×
2008Current assets / current liabilities0.1×

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
2001 2001-01-01 – 2001-12-31
−USD 192,233
Exact value

Exact value: -192233 USD

2001-01-01 – 2001-12-31: -192233 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.

2002 2002-01-01 – 2002-12-31
−USD 58,621
Exact value

Exact value: -58621 USD

2002-01-01 – 2002-12-31: -58621 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.

2003 2003-01-01 – 2003-12-31
−USD 13,122
Exact value

Exact value: -13122 USD

2003-01-01 – 2003-12-31: -13122 USD Inspect Net Income Open source
Share or cite

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

−USD 20,857
Exact value

Exact value: -20857 USD

2003-01-01 – 2003-12-31: -20857 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 71,516
Exact value

Exact value: -71516 USD

2004-01-01 – 2004-12-31: -71516 USD Inspect Net Income Open source
Share or cite

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

−USD 30,721
Exact value

Exact value: -30721 USD

2004-01-01 – 2004-12-31: -30721 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 2005-07-01 – 2006-06-30
−USD 3.16 million
Exact value

Exact value: -3158792 USD

2005-07-01 – 2006-06-30: -3158792 USD Inspect Net Income Open source
Share or cite

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

−USD 2.15 million
Exact value

Exact value: -2148150 USD

2005-07-01 – 2006-06-30: -2148150 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 645,384
Exact value

Exact value: 645384 USD

2005-07-01 – 2006-06-30: 645384 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.79 million
Calculation and evidence

-2148150 − 645384 USD

Exact free cash flow: -2793534 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 7.94 million
Exact value

Exact value: -7942346 USD

2006-07-01 – 2007-06-30: -7942346 USD Inspect Net Income Open source
Share or cite

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

−USD 2.99 million
Exact value

Exact value: -2987416 USD

2006-07-01 – 2007-06-30: -2987416 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 1.43 million
Exact value

Exact value: 1425489 USD

2006-07-01 – 2007-06-30: 1425489 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.41 million
Calculation and evidence

-2987416 − 1425489 USD

Exact free cash flow: -4412905 USD

Share or cite

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

2008 2007-07-01 – 2008-06-30
−USD 5.19 million
Exact value

Exact value: -5192313 USD

2007-07-01 – 2008-06-30: -5192313 USD Inspect Net Income Open source
Share or cite

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

−USD 4,477
Exact value

Exact value: -4477 USD

2007-07-01 – 2008-06-30: -4477 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 628,881
Exact value

Exact value: 628881 USD

2007-07-01 – 2008-06-30: 628881 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 633,358
Calculation and evidence

-4477 − 628881 USD

Exact free cash flow: -633358 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.

42 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001118159, 1118159, edgar:1118159

Also known as CARSUNLIMITED COM INC