S3 INVESTMENT COMPANY, INC.

EDGAR

26 filing records in this dataset, filed from 2002-06-04 to 2007-02-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

620 thousand USD

2006-12-31 · USD

Exact inputs and evidence

Operating cash flow

-141 thousand USD

2006-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -293191 USD Source
  • Operating Cash Flow: -152013 USD Source
Cash and cash equivalents
61 thousand USD Source
Exact value

60970 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

5.11 million USD

2006-01-01 – 2006-12-31

Exact inputs and evidence
  • Revenue: 19344 USD · 2006-01-01 – 2006-03-31 Source
  • Revenue: 3779563 USD · 2005-07-01 – 2006-06-30 Source
  • Revenue: 55585 USD · 2005-07-01 – 2006-03-31 Source
  • Revenue: 744924 USD · 2006-07-01 – 2006-09-30 Source
  • Revenue: 619761 USD · 2006-10-01 – 2006-12-31 Source

Net income

-112 thousand USD

2006-01-01 – 2006-12-31

Exact inputs and evidence
  • Net income: -90769 USD · 2006-01-01 – 2006-03-31 Source
  • Net income: 421869 USD · 2005-07-01 – 2006-06-30 Source
  • Net income: -226582 USD · 2005-07-01 – 2006-03-31 Source
  • Net income: -189660 USD · 2006-07-01 – 2006-09-30 Source
  • Net income: -669386 USD · 2006-07-01 – 2006-12-31 Source
  • Net income: -189660 USD · 2006-07-01 – 2006-09-30 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: 2007-02-14.

Financial data available through: 2006-06-30.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2006-06-30
  • Operating income: 4 of 11 periods available· newest 2004-06-30
  • Net income: 7 of 11 periods available· newest 2006-06-30
  • Operating cash flow: 5 of 11 periods available· newest 2006-06-30
  • capital expenditure: No compatible figures in this window
  • Total assets: 4 of 11 periods available· newest 2006-06-30
  • Total liabilities: 3 of 11 periods available· newest 2006-06-30
  • Current assets: 4 of 11 periods available· newest 2006-06-30
  • Current liabilities: 4 of 11 periods available· newest 2006-06-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 2006-06-30
  • 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

    +3,962.8%

    Prior period

    USD 93,028

    –

    Current period

    USD 3.78 million

    –

    Exact inputs and evidence

    3779563 − 93028 = 3686535 USD

    93028 USD · 2004-07-01 – 2005-06-30

    Inspect prior input Prior source

    3779563 USD · 2005-07-01 – 2006-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 2.23 million

    Prior period

    −USD 1.81 million

    –

    Current period

    USD 421,869

    –

    Exact inputs and evidence

    421869 − -1806568 = 2228437 USD

    -1806568 USD · 2004-07-01 – 2005-06-30

    Inspect prior input Prior source

    421869 USD · 2005-07-01 – 2006-06-30

    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

    +USD 2.14 million

    Prior period

    −USD 1.61 million

    –

    Current period

    USD 526,090

    –

    Exact inputs and evidence

    526090 − -1610476 = 2136566 USD

    -1610476 USD · 2004-07-01 – 2005-06-30

    Inspect prior input Prior source

    526090 USD · 2005-07-01 – 2006-06-30

    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.

2006 2005-07-01 – 2006-06-30

  • Revenue USD 3.78 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 421,869 11% of revenue

Cash

  • Operating cash flow USD 526,090 14% 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 Operating loss: operating costs were 296% of revenue.
  • 2002 96%
  • 2002 96%
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 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 – 2001-12-31549900 1626432 Derived -1076532 8424 Derived -1084956 Unavailable
Source
2002 2001-07-01 – 2002-06-302499843 2398983 Derived 100860 44291 Derived 56569 Unavailable
Source
2002 2002-01-01 – 2002-12-312499843 2398983 Derived 100860 44291 Derived 56569 Unavailable
Source
2004 2003-07-01 – 2004-06-300 100990 Derived -100990 508934 Derived -609924 Unavailable
Source
2005 2004-07-01 – 2005-06-3093028 UnavailableUnavailableUnavailable-1806568 Unavailable
Source
2006 2005-07-01 – 2006-06-303779563 UnavailableUnavailableUnavailable421869 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 3.8M 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.4.1M3.1M2.0M1.0M0.0200120042006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue549900
2002Revenue2499843
2002Revenue2499843
2004Revenue0
2005Revenue93028
2006Revenue3779563

Revenue growth

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

3,962.8% 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.4,280%3,210%2,140%1,070%0%200120042006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over yearNo prior comparable period
2002Year over year354.6%
2004Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2006Year over year3,962.8%

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 4% 2002
Net margin 11.2% 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.167%-399%-965%-1,532%-2,098%200120042006-06-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin-195.8%
2002Operating margin4%
2002Operating margin4%
2004Operating marginNot reported
2005-06-30Operating marginNot reported
2006-06-30Operating marginNot reported
2001Net margin-197.3%
2002Net margin2.3%
2002Net margin2.3%
2004Net marginNot reported
2005Net margin-1,942%
2006Net margin11.2%
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2002Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 526.1K 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.697.0K77.4K-542.2K-1.2M-1.8M200120042006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flow62984
2002Operating cash flowNot reportedNo source recorded
2004Operating cash flow-609
2005Operating cash flow-1610476
2006Operating cash flow526090

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 flowUnavailableNo source recorded
2002Free cash flowUnavailable
2002Free cash flowUnavailableNo source recorded
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free 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.

39.5% 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.69%52%34%17%0%2001-12-3120042006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001-12-31Liabilities / assetsNot reported
2002-06-30Liabilities / assetsNot reportedNo source recorded
2002-12-31Liabilities / assetsNot reportedNo source recorded
2004Liabilities / assets63.8%
2005Liabilities / assets52.7%
2006Liabilities / assets39.5%

Current assets to current liabilities

Current assets divided by current liabilities.

1.4× 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.11.61×8.71×5.81×2.90×0.00×200120042006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001Current assets / current liabilities10.75×
2002-06-30Current assets / current liabilitiesNot reportedNo source recorded
2002-12-31Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilities0.23×
2005Current assets / current liabilities0.1×
2006Current assets / current liabilities1.4×

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 1.08 million
Exact value

Exact value: -1084956 USD

2001-01-01 – 2001-12-31: -1084956 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.

2002 2001-07-01 – 2002-06-30
USD 56,569
Exact value

Exact value: 56569 USD

2001-07-01 – 2002-06-30: 56569 USD Inspect Net Income Open source
Share or cite

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

USD 62,984
Exact value

Exact value: 62984 USD

2001-07-01 – 2002-06-30: 62984 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 112,787
Exact value

Exact value: -112787 USD

2001-10-01 – 2002-09-30: -112787 USD Inspect Net Income Open source
Share or cite

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

−USD 133,297
Exact value

Exact value: -133297 USD

2001-10-01 – 2002-09-30: -133297 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 56,569
Exact value

Exact value: 56569 USD

2002-01-01 – 2002-12-31: 56569 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.

2004 2003-07-01 – 2004-06-30
−USD 609,924
Exact value

Exact value: -609924 USD

2003-07-01 – 2004-06-30: -609924 USD Inspect Net Income Open source
Share or cite

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

−USD 609
Exact value

Exact value: -609 USD

2003-07-01 – 2004-06-30: -609 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 1.81 million
Exact value

Exact value: -1806568 USD

2004-07-01 – 2005-06-30: -1806568 USD Inspect Net Income Open source
Share or cite

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

−USD 1.61 million
Exact value

Exact value: -1610476 USD

2004-07-01 – 2005-06-30: -1610476 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.

2006 2005-07-01 – 2006-06-30
USD 421,869
Exact value

Exact value: 421869 USD

2005-07-01 – 2006-06-30: 421869 USD Inspect Net Income Open source
Share or cite

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

USD 526,090
Exact value

Exact value: 526090 USD

2005-07-01 – 2006-06-30: 526090 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: 0001161647, 1161647, edgar:1161647

Also known as AXTION FOODS INC, S3I HOLDINGS INC