RAPIDTRON INC

EDGAR

23 filing records in this dataset, filed from 2000-10-20 to 2005-11-22. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

39.5 thousand USD

2005-09-30 · USD

Exact inputs and evidence

Operating margin

-836.55%

2005-09-30 · %

Exact inputs and evidence
  • Operating Income: -330437 USD Source
  • Revenue: 39500 USD Source

Operating cash flow

-138 thousand USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -615554 USD Source
  • Operating Cash Flow: -477545 USD Source

Free cash flow

-138 thousand USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -615554 USD Source
  • Operating Cash Flow: -477545 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
1.03 thousand USD Source
Exact value

1026 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2005-11-22.

Financial data available through: 2003-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

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

    -43.9%

    Prior period

    USD 1.69 million

    –

    Current period

    USD 945,605

    –

    Exact inputs and evidence

    945605 − 1685266 = -739661 USD

    1685266 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    945605 USD · 2003-01-01 – 2003-12-31

    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 2.42 million

    Prior period

    −USD 488,098

    –

    Current period

    −USD 2.9 million

    –

    Exact inputs and evidence

    -2904304 − -488098 = -2416206 USD

    -488098 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -2904304 USD · 2003-01-01 – 2003-12-31

    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 2.15 million

    Prior period

    −USD 548,766

    –

    Current period

    −USD 2.7 million

    –

    Exact inputs and evidence

    -2698712 − -548766 = -2149946 USD

    -548766 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -2698712 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -71%

    Prior period

    USD 13,613

    –

    Current period

    USD 3,941

    –

    Exact inputs and evidence

    3941 − 13613 = -9672 USD

    13613 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    3941 USD · 2003-01-01 – 2003-12-31

    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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 945,605 100% of revenue
  • Operating costs Derived USD 3.71 million 392% of revenue
  • Operating income −USD 2.76 million −292% of revenue
  • Tax, interest and other Derived USD 144,395 15% of revenue
  • Net income −USD 2.9 million −307% of revenue

Cash

  • Operating cash flow −USD 2.7 million −285% of revenue
  • Capital expenditure USD 3,941 0.4% of revenue
  • Free cash flow Derived −USD 2.7 million −286% of revenue

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 Operating loss: operating costs were 126% of revenue.
  • 2003 Operating loss: operating costs were 392% 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 UnavailableUnavailableUnavailable-28979 Unavailable
Source
2001 2001-01-01 – 2001-12-310 UnavailableUnavailableUnavailable-35966 Unavailable
Source
2002 2002-01-01 – 2002-12-311685266 2120431 Derived -435165 52933 Derived -488098 -562379 Derived
Source
2003 2003-01-01 – 2003-12-31945605 3705514 Derived -2759909 144395 Derived -2904304 -2702653 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 945.6K 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.1.8M1.4M910.0K455.0K0.02000200120022003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue0
2001Revenue0
2002Revenue1685266
2003Revenue945605

Revenue growth

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

-43.9% 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.4%-9%-22%-35%-47%2000200120022003
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
2003Year over year-43.9%

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 -291.9% 2003
Net margin -307.1% 2003
Free cash flow margin -285.8% 2003
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.25%-64%-154%-243%-332%2000-12-312001-12-3120022003
  • 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
2002Operating margin-25.8%
2003Operating margin-291.9%
2000Net marginNot reported
2001Net marginNot reported
2002Net margin-29%
2003Net margin-307.1%
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow margin-33.4%
2003Free cash flow margin-285.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.7M 2003
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.215.9K-566.7K-1.3M-2.1M-2.9M2000200120022003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-29997
2001Operating cash flow-34666
2002Operating cash flow-548766
2003Operating cash flow-2698712

Free cash flow

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

USD -2.7M 2003
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.216.2K-567.6K-1.4M-2.1M-2.9M2000200120022003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flow-562379
2003Free cash flow-2702653

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.

78,406.3% 2002
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.84,679%63,509%42,339%21,170%0%2000-12-312001-12-3120022003-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reportedNo source recorded
2002Liabilities / assets78,406.3%
2003-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

0.74× 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.48.10×36.07×24.05×12.02×0.00×2000200120022003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities44.53×
2001Current assets / current liabilitiesNot reported
2002Current assets / current liabilities0.07×
2003Current assets / current liabilities0.74×

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 28,979
Exact value

Exact value: -28979 USD

2000-01-01 – 2000-12-31: -28979 USD Inspect Net Income Open source
Share or cite

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

−USD 29,997
Exact value

Exact value: -29997 USD

2000-01-01 – 2000-12-31: -29997 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 35,966
Exact value

Exact value: -35966 USD

2001-01-01 – 2001-12-31: -35966 USD Inspect Net Income Open source
Share or cite

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

−USD 34,666
Exact value

Exact value: -34666 USD

2001-01-01 – 2001-12-31: -34666 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 488,098
Exact value

Exact value: -488098 USD

2002-01-01 – 2002-12-31: -488098 USD Inspect Net Income Open source
Share or cite

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

−USD 548,766
Exact value

Exact value: -548766 USD

2002-01-01 – 2002-12-31: -548766 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 13,613
Exact value

Exact value: 13613 USD

2002-01-01 – 2002-12-31: 13613 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 562,379
Calculation and evidence

-548766 − 13613 USD

Exact free cash flow: -562379 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 2.9 million
Exact value

Exact value: -2904304 USD

2003-01-01 – 2003-12-31: -2904304 USD Inspect Net Income Open source
Share or cite

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

−USD 2.7 million
Exact value

Exact value: -2698712 USD

2003-01-01 – 2003-12-31: -2698712 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 3,941
Exact value

Exact value: 3941 USD

2003-01-01 – 2003-12-31: 3941 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.7 million
Calculation and evidence

-2698712 − 3941 USD

Exact free cash flow: -2702653 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.

23 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001125028, 1125028, edgar:1125028

Also known as FURNISHING CLUB