EPIC FINANCIAL CORP

EDGAR

17 filing records in this dataset, filed from 2002-03-27 to 2005-10-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2005-07-31 · USD

Exact inputs and evidence

Operating cash flow

-233 thousand USD

2005-07-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -604086 USD Source
  • Operating Cash Flow: -371575 USD Source

Free cash flow

-244 thousand USD

2005-07-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -604086 USD Source
  • Operating Cash Flow: -371575 USD Source
  • Capital Expenditure: 25719 USD Source
  • Capital Expenditure: 14257 USD Source
Cash and cash equivalents
20.6 thousand USD Source
Exact value

20629 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.

Net income

-734 thousand USD

2004-08-01 – 2005-07-31

Exact inputs and evidence
  • Net income: -1942297 USD · 2003-11-01 – 2004-10-31 Source
  • Net income: -1327816 USD · 2003-11-01 – 2004-07-31 Source
  • Net income: -216872 USD · 2004-11-01 – 2005-01-31 Source
  • Net income: 193588 USD · 2004-11-01 – 2005-04-30 Source
  • Net income: -216872 USD · 2004-11-01 – 2005-01-31 Source
  • Net income: -119825 USD · 2004-11-01 – 2005-07-31 Source
  • Net income: 193588 USD · 2004-11-01 – 2005-04-30 Source

Operating cash flow

-654 thousand USD

2004-08-01 – 2005-07-31

Exact inputs and evidence
  • Operating cash flow: -175137 USD · 2003-11-01 – 2004-10-31 Source
  • Operating cash flow: -125687 USD · 2003-11-01 – 2004-07-31 Source
  • Operating cash flow: -178827 USD · 2004-11-01 – 2005-01-31 Source
  • Operating cash flow: -371575 USD · 2004-11-01 – 2005-04-30 Source
  • Operating cash flow: -178827 USD · 2004-11-01 – 2005-01-31 Source
  • Operating cash flow: -604086 USD · 2004-11-01 – 2005-07-31 Source
  • Operating cash flow: -371575 USD · 2004-11-01 – 2005-04-30 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: 2005-10-20.

Financial data available through: 2004-10-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2004-10-31
  • Operating income: 3 of 11 periods available· newest 2004-10-31
  • Net income: 6 of 11 periods available· newest 2004-10-31
  • Operating cash flow: 6 of 11 periods available· newest 2004-10-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 2 of 11 periods available· newest 2004-10-31
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 2003-10-31
  • Current liabilities: 4 of 11 periods available· newest 2004-10-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2004-10-31
  • 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

    +84.2%

    Prior period

    USD 131,059

    –

    Current period

    USD 241,426

    –

    Exact inputs and evidence

    241426 − 131059 = 110367 USD

    131059 USD · 2002-11-01 – 2003-10-31

    Inspect prior input Prior source

    241426 USD · 2003-11-01 – 2004-10-31

    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 502,959

    Prior period

    −USD 1.44 million

    –

    Current period

    −USD 1.94 million

    –

    Exact inputs and evidence

    -1942297 − -1439338 = -502959 USD

    -1439338 USD · 2002-11-01 – 2003-10-31

    Inspect prior input Prior source

    -1942297 USD · 2003-11-01 – 2004-10-31

    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 49,755

    Prior period

    −USD 224,892

    –

    Current period

    −USD 175,137

    –

    Exact inputs and evidence

    -175137 − -224892 = 49755 USD

    -224892 USD · 2002-11-01 – 2003-10-31

    Inspect prior input Prior source

    -175137 USD · 2003-11-01 – 2004-10-31

    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.

2004 2003-11-01 – 2004-10-31

  • Revenue USD 241,426 100% of revenue
  • Operating costs Derived USD 2.18 million 904% of revenue
  • Operating income −USD 1.94 million −804% of revenue
  • Tax, interest and other Derived USD 1,600 0.7% of revenue
  • Net income −USD 1.94 million −805% of revenue

Cash

  • Operating cash flow −USD 175,137 −73% 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
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 11%81%
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Operating loss: operating costs were 809% of revenue.
  • 2004 Operating loss: operating costs were 904% 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-70981 Unavailable
Source
2001 2001-01-01 – 2001-12-314087 UnavailableUnavailableUnavailable-98886 Unavailable
Source
2002 2001-11-01 – 2002-10-3162967 51052 Derived 11915 4800 Derived 7115 Unavailable
Source
2002 2002-01-01 – 2002-12-310 UnavailableUnavailableUnavailable-27008 Unavailable
Source
2003 2002-11-01 – 2003-10-31131059 1060510 Derived -929451 509887 Derived -1439338 Unavailable
Source
2004 2003-11-01 – 2004-10-31241426 2182123 Derived -1940697 1600 Derived -1942297 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 241.4K 2004
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.260.7K195.6K130.4K65.2K0.0200020022004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue0
2001Revenue4087
2002Revenue62967
2002Revenue0
2003Revenue131059
2004Revenue241426

Revenue growth

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

84.2% 2004
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.125%64%4%-56%-117%200020022004
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
2002Year over year-100%
2003Year over year108.1%
2004Year over year84.2%

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 -803.8% 2004
Net margin -804.5% 2004
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.214%-493%-1,200%-1,907%-2,615%2000-12-312002-12-312004
  • 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 margin18.9%
2002-12-31Operating marginNot reported
2003Operating margin-709.2%
2004Operating margin-803.8%
2000Net marginNot reported
2001Net margin-2,419.5%
2002Net margin11.3%
2002Net marginNot reported
2003Net margin-1,098.2%
2004Net margin-804.5%
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -175.1K 2004
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.26.5K-41.0K-108.5K-176.0K-243.5K200020022004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-58087
2001Operating cash flow-93767
2002Operating cash flow7893
2002Operating cash flow-23340
2003Operating cash flow-224892
2004Operating cash flow-175137

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
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free 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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Liabilities / assetsNot reportedNo source recorded
2001-12-31Liabilities / assetsNot reportedNo source recorded
2002-10-31Liabilities / assetsNot reportedNo source recorded
2002-12-31Liabilities / assetsNot reportedNo source recorded
2003-10-31Liabilities / assetsNot reported
2004-10-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.02× 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.24.73×18.55×12.36×6.18×0.00×20002002-12-312004-10-31
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilitiesNot reported
2001Current assets / current liabilities22.9×
2002-10-31Current assets / current liabilitiesNot reportedNo source recorded
2002-12-31Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities0.02×
2004-10-31Current assets / current liabilitiesNot reported

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 70,981
Exact value

Exact value: -70981 USD

2000-01-01 – 2000-12-31: -70981 USD Inspect Net Income Open source
Share or cite

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

−USD 58,087
Exact value

Exact value: -58087 USD

2000-01-01 – 2000-12-31: -58087 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 98,886
Exact value

Exact value: -98886 USD

2001-01-01 – 2001-12-31: -98886 USD Inspect Net Income Open source
Share or cite

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

−USD 93,767
Exact value

Exact value: -93767 USD

2001-01-01 – 2001-12-31: -93767 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 2001-11-01 – 2002-10-31
USD 7,115
Exact value

Exact value: 7115 USD

2001-11-01 – 2002-10-31: 7115 USD Inspect Net Income Open source
Share or cite

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

USD 7,893
Exact value

Exact value: 7893 USD

2001-11-01 – 2002-10-31: 7893 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 27,008
Exact value

Exact value: -27008 USD

2002-01-01 – 2002-12-31: -27008 USD Inspect Net Income Open source
Share or cite

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

−USD 23,340
Exact value

Exact value: -23340 USD

2002-01-01 – 2002-12-31: -23340 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 2002-11-01 – 2003-10-31
−USD 1.44 million
Exact value

Exact value: -1439338 USD

2002-11-01 – 2003-10-31: -1439338 USD Inspect Net Income Open source
Share or cite

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

−USD 224,892
Exact value

Exact value: -224892 USD

2002-11-01 – 2003-10-31: -224892 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 2003-11-01 – 2004-10-31
−USD 1.94 million
Exact value

Exact value: -1942297 USD

2003-11-01 – 2004-10-31: -1942297 USD Inspect Net Income Open source
Share or cite

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

−USD 175,137
Exact value

Exact value: -175137 USD

2003-11-01 – 2004-10-31: -175137 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.

17 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001144892, 1144892, edgar:1144892

Also known as BIG EQUIPMENT SERVICES INC, BIGEQUIP NET INC, EPIC FINANCIAL CORP