VESTIN FUND II LLC

EDGAR

26 filing records in this dataset, filed from 2001-08-14 to 2006-02-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

7.69 million USD

2005-12-31 · USD

Exact inputs and evidence

Net margin

61.54%

2005-12-31 · %

Exact inputs and evidence

Operating cash flow

3.88 million USD

2005-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 8968000 USD Source
  • Operating Cash Flow: 5089000 USD Source
Cash and cash equivalents
39.6 million USD Source
Exact value

39633000 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

27.4 million USD

2005-01-01 – 2005-12-31

Exact inputs and evidence
  • Revenue: 5918384 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 28717000 USD · 2004-07-01 – 2005-06-30 Source
  • Revenue: 22874748 USD · 2004-07-01 – 2005-03-31 Source
  • Revenue: 7971000 USD · 2005-07-01 – 2005-09-30 Source
  • Revenue: 7693000 USD · 2005-10-01 – 2005-12-31 Source

Net income

7.55 million USD

2005-01-01 – 2005-12-31

Exact inputs and evidence
  • Net income: -2882098 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: 8888000 USD · 2004-07-01 – 2005-06-30 Source
  • Net income: 9004325 USD · 2004-07-01 – 2005-03-31 Source
  • Net income: 5810000 USD · 2005-07-01 – 2005-09-30 Source
  • Net income: 4734000 USD · 2005-10-01 – 2005-12-31 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: 2006-02-08.

Financial data available through: 2005-06-30.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2005-06-30
  • operating income: No compatible figures in this window
  • Net income: 5 of 11 periods available· newest 2005-06-30
  • Operating cash flow: 5 of 11 periods available· newest 2005-06-30
  • capital expenditure: No compatible figures in this window
  • Total assets: 5 of 11 periods available· newest 2005-06-30
  • Total liabilities: 5 of 11 periods available· newest 2005-06-30
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 5 of 11 periods available· newest 2005-06-30
  • 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

    -33.9%

    Prior period

    USD 43.47 million

    –

    Current period

    USD 28.72 million

    –

    Exact inputs and evidence

    28717000 − 43469000 = -14752000 USD

    43469000 USD · 2003-07-01 – 2004-06-30

    Inspect prior input Prior source

    28717000 USD · 2004-07-01 – 2005-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -72%

    Prior period

    USD 31.73 million

    –

    Current period

    USD 8.89 million

    –

    Exact inputs and evidence

    8888000 − 31731000 = -22843000 USD

    31731000 USD · 2003-07-01 – 2004-06-30

    Inspect prior input Prior source

    8888000 USD · 2004-07-01 – 2005-06-30

    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

    -13.1%

    Prior period

    USD 30.64 million

    –

    Current period

    USD 26.61 million

    –

    Exact inputs and evidence

    26610000 − 30636000 = -4026000 USD

    30636000 USD · 2003-07-01 – 2004-06-30

    Inspect prior input Prior source

    26610000 USD · 2004-07-01 – 2005-06-30

    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.

2005 2004-07-01 – 2005-06-30

  • Revenue USD 28.72 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income USD 8.89 million 31% of revenue

Cash

  • Operating cash flow USD 26.61 million 93% 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 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2001-01-01 – 2001-12-313801649 UnavailableUnavailableUnavailable3714690 Unavailable
Source
2002 2001-07-01 – 2002-06-3015290345 UnavailableUnavailableUnavailable14422324 Unavailable
Source
2003 2002-07-01 – 2003-06-3040313000 UnavailableUnavailableUnavailable23772000 Unavailable
Source
2004 2003-07-01 – 2004-06-3043469000 UnavailableUnavailableUnavailable31731000 Unavailable
Source
2005 2004-07-01 – 2005-06-3028717000 UnavailableUnavailableUnavailable8888000 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 28.7M 2005
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.46.9M35.2M23.5M11.7M0.020012002200320042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue3801649
2002Revenue15290345
2003Revenue40313000
2004Revenue43469000
2005Revenue28717000

Revenue growth

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

-33.9% 2005
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.179%122%65%8%-50%20012002200320042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over yearNo prior comparable period
2003Year over year163.7%
2004Year over year7.8%
2005Year over year-33.9%

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.

Net margin 31% 2005
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.106%79%53%26%0%2001-12-312002-06-302003-06-302004-06-302005-06-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001-12-31Operating marginNot reported
2002-06-30Operating marginNot reported
2003-06-30Operating marginNot reported
2004-06-30Operating marginNot reported
2005-06-30Operating marginNot reported
2001Net margin97.7%
2002Net margin94.3%
2003Net margin59%
2004Net margin73%
2005Net margin31%
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 26.6M 2005
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.36.4M27.3M18.2M9.1M0.020012002200320042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow2648321
2002Operating cash flow13135907
2003Operating cash flow33729000
2004Operating cash flow30636000
2005Operating cash flow26610000

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free 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.

8.4% 2005
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.16.4%12.3%8.2%4.1%0.0%20012002200320042005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001Liabilities / assets0.2%
2002Liabilities / assets0.3%
2003Liabilities / assets7.8%
2004Liabilities / assets15.2%
2005Liabilities / assets8.4%

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001-12-31Current assets / current liabilitiesNot reportedNo source recorded
2002-06-30Current assets / current liabilitiesNot reportedNo source recorded
2003-06-30Current assets / current liabilitiesNot reportedNo source recorded
2004-06-30Current assets / current liabilitiesNot reportedNo source recorded
2005-06-30Current assets / current liabilitiesNot reportedNo source recorded

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 3.71 million
Exact value

Exact value: 3714690 USD

2001-01-01 – 2001-12-31: 3714690 USD Inspect Net Income Open source
Share or cite

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

USD 2.65 million
Exact value

Exact value: 2648321 USD

2001-01-01 – 2001-12-31: 2648321 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 2001-07-01 – 2002-06-30
USD 14.42 million
Exact value

Exact value: 14422324 USD

2001-07-01 – 2002-06-30: 14422324 USD Inspect Net Income Open source
Share or cite

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

USD 13.14 million
Exact value

Exact value: 13135907 USD

2001-07-01 – 2002-06-30: 13135907 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.

2003 2002-07-01 – 2003-06-30
USD 23.77 million
Exact value

Exact value: 23772000 USD

2002-07-01 – 2003-06-30: 23772000 USD Inspect Net Income Open source
Share or cite

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

USD 33.73 million
Exact value

Exact value: 33729000 USD

2002-07-01 – 2003-06-30: 33729000 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 2003-07-01 – 2004-06-30
USD 31.73 million
Exact value

Exact value: 31731000 USD

2003-07-01 – 2004-06-30: 31731000 USD Inspect Net Income Open source
Share or cite

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

USD 30.64 million
Exact value

Exact value: 30636000 USD

2003-07-01 – 2004-06-30: 30636000 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.

2005 2004-07-01 – 2005-06-30
USD 8.89 million
Exact value

Exact value: 8888000 USD

2004-07-01 – 2005-06-30: 8888000 USD Inspect Net Income Open source
Share or cite

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

USD 26.61 million
Exact value

Exact value: 26610000 USD

2004-07-01 – 2005-06-30: 26610000 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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001130284, 1130284, edgar:1130284