LRNN CORP

EDGAR

15 filing records in this dataset, filed from 2001-03-26 to 2004-08-18. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

45.6 thousand USD

2004-06-30 · USD

Exact inputs and evidence

Operating margin

-13.87%

2004-06-30 · %

Exact inputs and evidence

Operating cash flow

5.19 thousand USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 5191 USD Source

Free cash flow

4 thousand USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 5191 USD Source
  • Capital Expenditure: 1189 USD Source
Cash and cash equivalents
168 USD Source
Exact value

168 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

177 thousand USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Revenue: 154114 USD · 2002-10-01 – 2003-09-30 Source
  • Revenue: 107631 USD · 2002-10-01 – 2003-06-30 Source
  • Revenue: 37363 USD · 2003-10-01 – 2003-12-31 Source
  • Revenue: 47374 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 45649 USD · 2004-04-01 – 2004-06-30 Source

Net income

-31.1 thousand USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Net income: 6153 USD · 2002-10-01 – 2003-09-30 Source
  • Net income: 11323 USD · 2002-10-01 – 2003-06-30 Source
  • Net income: -13671 USD · 2003-10-01 – 2003-12-31 Source
  • Net income: -4872 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -7351 USD · 2004-04-01 – 2004-06-30 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: 2004-08-18.

Financial data available through: 2003-09-30.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2003-09-30
  • Operating income: 3 of 11 periods available· newest 2003-09-30
  • Net income: 5 of 11 periods available· newest 2003-09-30
  • Operating cash flow: 4 of 11 periods available· newest 2002-09-30
  • Capital expenditure: 1 of 11 periods available· newest 2002-09-30
  • Total assets: 3 of 11 periods available· newest 2003-09-30
  • Total liabilities: 1 of 11 periods available· newest 2000-12-31
  • Current assets: 2 of 11 periods available· newest 2003-09-30
  • Current liabilities: 2 of 11 periods available· newest 2003-09-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 2003-09-30
  • 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

    +53%

    Prior period

    USD 100,757

    –

    Current period

    USD 154,114

    –

    Exact inputs and evidence

    154114 − 100757 = 53357 USD

    100757 USD · 2001-10-01 – 2002-09-30

    Inspect prior input Prior source

    154114 USD · 2002-10-01 – 2003-09-30

    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 95,439

    Prior period

    −USD 89,286

    –

    Current period

    USD 6,153

    –

    Exact inputs and evidence

    6153 − -89286 = 95439 USD

    -89286 USD · 2001-10-01 – 2002-09-30

    Inspect prior input Prior source

    6153 USD · 2002-10-01 – 2003-09-30

    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: Operating cash flow, 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.

2003 2002-10-01 – 2003-09-30

  • Revenue USD 154,114 100% of revenue
  • Operating costs Derived USD 177,889 115% of revenue
  • Operating income −USD 23,775 −15% of revenue
  • Tax, interest and other Derived −USD 29,928 −19% of revenue
  • Net income USD 6,153 4% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • 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
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Operating loss: operating costs were 269% of revenue.
  • 2002 Operating loss: operating costs were 190% of revenue.
  • 2003 Operating loss: operating costs were 115% of revenue.
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-2278 Unavailable
Source
2000 2000-01-01 – 2000-12-310 UnavailableUnavailableUnavailable-6985 Unavailable
Source
2001 2000-10-01 – 2001-09-3074099 199071 Derived -124972 2481 Derived -127453 Unavailable
Source
2002 2001-10-01 – 2002-09-30100757 191454 Derived -90697 -1411 Derived -89286 628 Derived
Source
2003 2002-10-01 – 2003-09-30154114 177889 Derived -23775 -29928 Derived 6153 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 154.1K 2003
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.166.4K124.8K83.2K41.6K0.019992000200120022003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue0
2000Revenue0
2001Revenue74099
2002Revenue100757
2003Revenue154114

Revenue growth

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

53% 2003
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.57%43%29%14%0%19992000200120022003
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 year36%
2003Year over year53%

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 -15.4% 2003
Net margin 4% 2003
Free cash flow margin 0.6% 2002
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.18%-33%-84%-135%-186%1999-12-312000-12-31200120022003
  • 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 margin-168.7%
2002Operating margin-90%
2003Operating margin-15.4%
1999Net marginNot reported
2000Net marginNot reported
2001Net margin-172%
2002Net margin-88.6%
2003Net margin4%
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow margin0.6%
2003Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 2.1K 2002
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.2.8K413.3-2.0K-4.3K-6.7K19992000200120022003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow0
2000Operating cash flow0
2001Operating cash flow-6037
2002Operating cash flow2128
2003Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 628 2002
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.678.2508.7339.1169.60.019992000200120022003
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 flow628
2003Free cash flowUnavailableNo source recorded

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
1999-12-31Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assetsNot reported
2001-09-30Liabilities / assetsNot reportedNo source recorded
2002-09-30Liabilities / assetsNot reported
2003-09-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.34× 2003
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.0.36×0.27×0.18×0.09×0.00×1999-12-312000-12-312001-09-3020022003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Current assets / current liabilitiesNot reportedNo source recorded
2000-12-31Current assets / current liabilitiesNot reportedNo source recorded
2001-09-30Current assets / current liabilitiesNot reportedNo source recorded
2002Current assets / current liabilities0.13×
2003Current assets / current liabilities0.34×

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 2,278
Exact value

Exact value: -2278 USD

1999-01-01 – 1999-12-31: -2278 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 6,985
Exact value

Exact value: -6985 USD

2000-01-01 – 2000-12-31: -6985 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 2000-10-01 – 2001-09-30
−USD 127,453
Exact value

Exact value: -127453 USD

2000-10-01 – 2001-09-30: -127453 USD Inspect Net Income Open source
Share or cite

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

−USD 6,037
Exact value

Exact value: -6037 USD

2000-10-01 – 2001-09-30: -6037 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 2001-10-01 – 2002-09-30
−USD 89,286
Exact value

Exact value: -89286 USD

2001-10-01 – 2002-09-30: -89286 USD Inspect Net Income Open source
Share or cite

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

USD 2,128
Exact value

Exact value: 2128 USD

2001-10-01 – 2002-09-30: 2128 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 1,500
Exact value

Exact value: 1500 USD

2001-10-01 – 2002-09-30: 1500 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 628
Calculation and evidence

2128 − 1500 USD

Exact free cash flow: 628 USD

Share or cite

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

2003 2002-10-01 – 2003-09-30
USD 6,153
Exact value

Exact value: 6153 USD

2002-10-01 – 2003-09-30: 6153 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.

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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001124861, 1124861, edgar:1124861

Also known as GTSR HOPEFUL CORP