PEGASUS WIRELESS CORP

EDGAR

34 filing records in this dataset, filed from 2001-06-11 to 2007-11-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

25.5 million USD

2007-09-30 · USD

Exact inputs and evidence

Operating margin

1.45%

2007-09-30 · %

Exact inputs and evidence
  • Operating Income: 370958 USD Source
  • Revenue: 25518747 USD Source
Cash and cash equivalents
1.14 million USD Source
Exact value

1138034 USD

Long-term debt including current maturities
503 thousand USD Source
Exact value

502979 USD

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

113 million USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Revenue: 103973890 USD · 2006-01-01 – 2006-12-31 Source
  • Revenue: 75551214 USD · 2006-01-01 – 2006-09-30 Source
  • Revenue: 30695887 USD · 2007-01-01 – 2007-03-31 Source
  • Revenue: 28196156 USD · 2007-04-01 – 2007-06-30 Source
  • Revenue: 25518747 USD · 2007-07-01 – 2007-09-30 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: 2007-11-19.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2006-12-31
  • Operating income: 8 of 11 periods available· newest 2006-12-31
  • Net income: 8 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2006-12-31
  • Total assets: 9 of 11 periods available· newest 2006-12-31
  • Total liabilities: 9 of 11 periods available· newest 2006-12-31
  • Current assets: 9 of 11 periods available· newest 2006-12-31
  • Current liabilities: 8 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2006-12-31
  • Long-term debt including current maturities: 4 of 11 periods available· newest 2006-12-31
  • 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

    +3,177.5%

    Prior period

    USD 3.17 million

    –

    Current period

    USD 103.97 million

    –

    Exact inputs and evidence

    103973890 − 3172351 = 100801539 USD

    3172351 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    103973890 USD · 2006-01-01 – 2006-12-31

    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 1.29 million

    Prior period

    −USD 672,796

    –

    Current period

    USD 612,844

    –

    Exact inputs and evidence

    612844 − -672796 = 1285640 USD

    -672796 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    612844 USD · 2006-01-01 – 2006-12-31

    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 1.94 million

    Prior period

    −USD 772,296

    –

    Current period

    −USD 2.71 million

    –

    Exact inputs and evidence

    -2708440 − -772296 = -1936144 USD

    -772296 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -2708440 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +4,396.5%

    Prior period

    USD 7,496

    –

    Current period

    USD 337,059

    –

    Exact inputs and evidence

    337059 − 7496 = 329563 USD

    7496 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    337059 USD · 2006-01-01 – 2006-12-31

    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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 103.97 million 100% of revenue
  • Cost of revenue USD 95.08 million 91% of revenue
  • Operating expenses USD 7.45 million 7.2% of revenue
  • Operating income USD 1.45 million 1.4% of revenue
  • Tax, interest and other Derived USD 835,535 0.8% of revenue
  • Net income USD 612,844 0.6% of revenue

Cash

  • Operating cash flow −USD 2.71 million −2.6% of revenue
  • Capital expenditure USD 337,059 0.3% of revenue
  • Free cash flow Derived −USD 3.05 million −2.9% 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 296% of revenue.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Operating loss: operating costs were 131% of revenue.
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Operating loss: operating costs were 121% of revenue.
  • 2005 Operating loss: operating costs were 121% of revenue.
  • 2006 99%
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 UnavailableUnavailableUnavailableUnavailableUnavailable
Source
2001 2001-01-01 – 2001-12-310 77693 Derived -77693 0 Derived -77693 -13411 Derived
Source
2002 2002-01-01 – 2002-12-311373468 4063209 Derived -2689741 92226 Derived -2781967 -2080477 Derived
Source
2003 2003-01-01 – 2003-12-310 259537 Derived -259537 142248 Derived -401785 -186424 Derived
Source
2004 2003-07-01 – 2004-06-303136817 4106629 Derived -969812 19049 Derived -988861 -1476606 Derived
Source
2004 2004-01-01 – 2004-12-310 21880 Derived -21880 0 Derived -21880 -21880 Derived
Source
2005 2004-07-01 – 2005-06-303172351 3831808 Derived -659457 13339 Derived -672796 -779792 Derived
Source
2005 2005-01-01 – 2005-12-313172351 3831808 Derived -659457 13339 Derived -672796 -779792 Derived
Source
2006 2006-01-01 – 2006-12-31103973890 102525511 Derived 1448379 835535 Derived 612844 -3045499 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 104M 2006
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.112.3M84.2M56.1M28.1M0.0200020042006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue0
2001Revenue0
2002Revenue1373468
2003Revenue0
2004Revenue3136817
2004Revenue0
2005Revenue3172351
2005Revenue3172351
2006Revenue103973890

Revenue growth

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

3,177.5% 2006
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.3,440%2,489%1,539%588%-362%200020042006
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-100%
2004Year over yearNo prior comparable period
2004Year over yearNo prior comparable period
2005Year over year1.1%
2005Year over yearNo prior comparable period
2006Year over year3,177.5%

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 1.4% 2006
Net margin 0.6% 2006
Free cash flow margin -2.9% 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.18%-41%-101%-160%-219%2000-12-3120042006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Operating marginNot reported
2001Operating marginNot reported
2002Operating margin-195.8%
2003Operating marginNot reported
2004Operating margin-30.9%
2004Operating marginNot reported
2005Operating margin-20.8%
2005Operating margin-20.8%
2006Operating margin1.4%
2000-12-31Net marginNot reported
2001Net marginNot reported
2002Net margin-202.6%
2003Net marginNot reported
2004Net margin-31.5%
2004Net marginNot reported
2005Net margin-21.2%
2005Net margin-21.2%
2006Net margin0.6%
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow margin-151.5%
2003Free cash flow marginNot reported
2004Free cash flow margin-47.1%
2004Free cash flow marginNot reported
2005Free cash flow margin-24.6%
2005Free cash flow margin-24.6%
2006Free cash flow margin-2.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.7M 2006
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.216.7K-568.8K-1.4M-2.1M-2.9M200020042006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow0
2001Operating cash flow-13411
2002Operating cash flow-1877312
2003Operating cash flow-186424
2004Operating cash flow-1464381
2004Operating cash flow-21880
2005Operating cash flow-772296
2005Operating cash flow-772296
2006Operating cash flow-2708440

Free cash flow

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

USD -3M 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.243.6K-639.6K-1.5M-2.4M-3.3M200020042006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flowUnavailable
2001Free cash flow-13411
2002Free cash flow-2080477
2003Free cash flow-186424
2004Free cash flow-1476606
2004Free cash flow-21880
2005Free cash flow-779792
2005Free cash flow-779792
2006Free cash flow-3045499

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.

34.1% 2006
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.4,630%3,472%2,315%1,157%0%200020042006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000Liabilities / assetsNot reported
2001Liabilities / assets986.4%
2002Liabilities / assets110%
2003Liabilities / assets4,286.9%
2004Liabilities / assets94.4%
2004Liabilities / assets3,273.6%
2005Liabilities / assets31.3%
2005Liabilities / assets42.9%
2006Liabilities / assets34.1%

Current assets to current liabilities

Current assets divided by current liabilities.

1.68× 2006
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.3.18×2.38×1.59×0.79×0.00×200020042006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilitiesNot reported
2001Current assets / current liabilities0.08×
2002Current assets / current liabilities0.71×
2003Current assets / current liabilities0.02×
2004Current assets / current liabilities1.46×
2004Current assets / current liabilities0.03×
2005Current assets / current liabilities2.94×
2005Current assets / current liabilities1.48×
2006Current assets / current liabilities1.68×

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
Unavailable Not reported for this period.
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 2001-01-01 – 2001-12-31
−USD 77,693
Exact value

Exact value: -77693 USD

2001-01-01 – 2001-12-31: -77693 USD Inspect Net Income Open source
Share or cite

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

−USD 13,411
Exact value

Exact value: -13411 USD

2001-01-01 – 2001-12-31: -13411 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

2001-01-01 – 2001-12-31: 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 13,411
Calculation and evidence

-13411 − 0 USD

Exact free cash flow: -13411 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 2.78 million
Exact value

Exact value: -2781967 USD

2002-01-01 – 2002-12-31: -2781967 USD Inspect Net Income Open source
Share or cite

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

−USD 1.88 million
Exact value

Exact value: -1877312 USD

2002-01-01 – 2002-12-31: -1877312 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 203,165
Exact value

Exact value: 203165 USD

2002-01-01 – 2002-12-31: 203165 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.08 million
Calculation and evidence

-1877312 − 203165 USD

Exact free cash flow: -2080477 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 401,785
Exact value

Exact value: -401785 USD

2003-01-01 – 2003-12-31: -401785 USD Inspect Net Income Open source
Share or cite

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

−USD 186,424
Exact value

Exact value: -186424 USD

2003-01-01 – 2003-12-31: -186424 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

2003-01-01 – 2003-12-31: 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 186,424
Calculation and evidence

-186424 − 0 USD

Exact free cash flow: -186424 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 988,861
Exact value

Exact value: -988861 USD

2003-07-01 – 2004-06-30: -988861 USD Inspect Net Income Open source
Share or cite

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

−USD 1.46 million
Exact value

Exact value: -1464381 USD

2003-07-01 – 2004-06-30: -1464381 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 12,225
Exact value

Exact value: 12225 USD

2003-07-01 – 2004-06-30: 12225 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.48 million
Calculation and evidence

-1464381 − 12225 USD

Exact free cash flow: -1476606 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 21,880
Exact value

Exact value: -21880 USD

2004-01-01 – 2004-12-31: -21880 USD Inspect Net Income Open source
Share or cite

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

−USD 21,880
Exact value

Exact value: -21880 USD

2004-01-01 – 2004-12-31: -21880 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 21,880
Calculation and evidence

-21880 − 0 USD

Exact free cash flow: -21880 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 672,796
Exact value

Exact value: -672796 USD

2004-07-01 – 2005-06-30: -672796 USD Inspect Net Income Open source
Share or cite

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

−USD 772,296
Exact value

Exact value: -772296 USD

2004-07-01 – 2005-06-30: -772296 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 7,496
Exact value

Exact value: 7496 USD

2004-07-01 – 2005-06-30: 7496 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 779,792
Calculation and evidence

-772296 − 7496 USD

Exact free cash flow: -779792 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 672,796
Exact value

Exact value: -672796 USD

2005-01-01 – 2005-12-31: -672796 USD Inspect Net Income Open source
Share or cite

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

−USD 772,296
Exact value

Exact value: -772296 USD

2005-01-01 – 2005-12-31: -772296 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 7,496
Exact value

Exact value: 7496 USD

2005-01-01 – 2005-12-31: 7496 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 779,792
Calculation and evidence

-772296 − 7496 USD

Exact free cash flow: -779792 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 612,844
Exact value

Exact value: 612844 USD

2006-01-01 – 2006-12-31: 612844 USD Inspect Net Income Open source
Share or cite

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

−USD 2.71 million
Exact value

Exact value: -2708440 USD

2006-01-01 – 2006-12-31: -2708440 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 337,059
Exact value

Exact value: 337059 USD

2006-01-01 – 2006-12-31: 337059 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.05 million
Calculation and evidence

-2708440 − 337059 USD

Exact free cash flow: -3045499 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.

34 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001126752, 1126752, edgar:1126752

Also known as BLUE INDUSTRIES INC, BURRARD TECHNOLOGIES INC