COMPETITIVE COMPANIES INC

EDGAR

62 filing records in this dataset, filed from 2003-09-15 to 2017-11-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

17 thousand USD

2017 Q3 · USD

Exact inputs and evidence

Operating margin

-4,964.91%

2017 Q3 · %

Exact inputs and evidence
  • Operating Income: -846070 USD Source
  • Revenue: 17041 USD Source

Operating cash flow

-786 thousand USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2403216 USD Source
  • Operating Cash Flow: -1617648 USD Source

Free cash flow

-786 thousand USD

2017 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2403216 USD Source
  • Operating Cash Flow: -1617648 USD Source
  • Capital Expenditure: 10435 USD Source
  • Capital Expenditure: 10069 USD Source
Cash and cash equivalents
Not available
Long-term debt including current maturities
Not available
Shares outstanding
332 million shares Source
Exact value

331965221 shares

Reported share-count change

-0.33% · -1.09 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 333054768 shares · 2016-09-30· Source
  • 331965221 shares · 2017-09-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

35.3 thousand USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Revenue: 98446 USD · 2016-01-01 – 2016-12-31 Source
  • Revenue: 115226 USD · 2016-01-01 – 2016-09-30 Source
  • Revenue: 17747 USD · 2017-01-01 – 2017-03-31 Source
  • Revenue: 17263 USD · 2017-04-01 – 2017-06-30 Source
  • Revenue: 17041 USD · 2017-07-01 – 2017-09-30 Source

Net income

119 thousand USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Net income: -385722 USD · 2016-01-01 – 2016-12-31 Source
  • Net income: -1113667 USD · 2016-01-01 – 2016-09-30 Source
  • Net income: -397135 USD · 2017-01-01 – 2017-03-31 Source
  • Net income: -109685 USD · 2017-04-01 – 2017-06-30 Source
  • Net income: -102076 USD · 2017-07-01 – 2017-09-30 Source

Operating cash flow

-2.85 million USD

2016-10-01 – 2017-09-30

Exact inputs and evidence
  • Operating cash flow: -2939450 USD · 2016-01-01 – 2016-12-31 Source
  • Operating cash flow: -2489207 USD · 2016-01-01 – 2016-09-30 Source
  • Operating cash flow: -909786 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -1617648 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: -909786 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: -2403216 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: -1617648 USD · 2017-01-01 – 2017-06-30 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: 2017-11-14.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2016-12-31
  • Operating income: 11 of 11 periods available· newest 2016-12-31
  • Net income: 11 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2016-12-31
  • Total assets: 11 of 11 periods available· newest 2016-12-31
  • Total liabilities: 9 of 11 periods available· newest 2016-12-31
  • Current assets: 11 of 11 periods available· newest 2016-12-31
  • Current liabilities: 11 of 11 periods available· newest 2016-12-31
  • cash and cash equivalents: No compatible figures in this window
  • long term debt: No compatible figures in this window
  • Shares outstanding: 7 of 11 periods available· newest 2016-12-31

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

    +21.8%

    Prior period

    USD 80,806

    –

    Current period

    USD 98,446

    –

    Exact inputs and evidence

    98446 − 80806 = 17640 USD

    80806 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    98446 USD · 2016-01-01 – 2016-12-31

    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 2.36 million

    Prior period

    −USD 2.75 million

    –

    Current period

    −USD 385,722

    –

    Exact inputs and evidence

    -385722 − -2745709 = 2359987 USD

    -2745709 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -385722 USD · 2016-01-01 – 2016-12-31

    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 1.93 million

    Prior period

    −USD 1.01 million

    –

    Current period

    −USD 2.94 million

    –

    Exact inputs and evidence

    -2939450 − -1006991 = -1932459 USD

    -1006991 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -2939450 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 3,734

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 3734 = -3734 USD

    3734 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    0 USD · 2016-01-01 – 2016-12-31

    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.

2016 2016-01-01 – 2016-12-31

  • Revenue USD 98,446 100% of revenue
  • Cost of revenue USD 72,958 74% of revenue
  • Operating expenses USD 3.39 million 3,442% of revenue
  • Operating income −USD 3.36 million −3,416% of revenue
  • Tax, interest and other Derived −USD 2.98 million −3,024% of revenue
  • Net income −USD 385,722 −392% of revenue

Cash

  • Operating cash flow −USD 2.94 million −2,986% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 2.94 million −2,986% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 Operating loss: operating costs were 149% of revenue.
  • 2008 Operating loss: operating costs were 163% of revenue.
  • 2009 Operating loss: operating costs were 495% of revenue.
  • 2010 Operating loss: operating costs were 785% of revenue.
  • 2011 Operating loss: operating costs were 556% of revenue.
  • 2012 Operating loss: operating costs were 1,475% of revenue.
  • 2013 Operating loss: operating costs were 757% of revenue.
  • 2014 Operating loss: operating costs were 1,353% of revenue.
  • 2015 Operating loss: operating costs were 3,579% of revenue.
  • 2016 Operating loss: operating costs were 3,516% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-31884999 1320509 Derived -435510 2926 Derived -438436 -422289 Derived
Source
2008 2008-01-01 – 2008-12-31665144 1085700 Derived -420556 8050 Derived -428606 -136936 Derived
Source
2009 2009-01-01 – 2009-12-31254549 1260476 Derived -1005927 65618 Derived -1071545 -437333 Derived
Source
2010 2010-01-01 – 2010-12-31190408 1495359 Derived -1304951 -439607 Derived -865344 -501186 Derived
Source
2011 2011-01-01 – 2011-12-31118941 660942 Derived -542001 482813 Derived -1024814 -447286 Derived
Source
2012 2012-01-01 – 2012-12-3185889 1266476 Derived -1180587 -145021 Derived -1035566 -451043 Derived
Source
2013 2013-01-01 – 2013-12-31514484 3892741 Derived -3378257 44686 Derived -3422943 713624 Derived
Source
2014 2014-01-01 – 2014-12-31405878 5490741 Derived -5084863 -313498 Derived -4771365 -513493 Derived
Source
2015 2015-01-01 – 2015-12-3180806 2891852 Derived -2811046 -65337 Derived -2745709 -1010725 Derived
Source
2016 2016-01-01 – 2016-12-3198446 3461240 Derived -3362794 -2977072 Derived -385722 -2939450 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 98.4K 2016
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.955.8K716.8K477.9K238.9K0.0200720122016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue884999
2008Revenue665144
2009Revenue254549
2010Revenue190408
2011Revenue118941
2012Revenue85889
2013Revenue514484
2014Revenue405878
2015Revenue80806
2016Revenue98446

Revenue growth

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

21.8% 2016
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.545%377%209%42%-126%200720122016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over year-12.7%
2008Year over year-24.8%
2009Year over year-61.7%
2010Year over year-25.2%
2011Year over year-37.5%
2012Year over year-27.8%
2013Year over year499%
2014Year over year-21.1%
2015Year over year-80.1%
2016Year over year21.8%

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 -3,415.9% 2016
Net margin -391.8% 2016
Free cash flow margin -2,985.9% 2016
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.428%-621%-1,670%-2,719%-3,768%200720122016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating margin-49.2%
2008Operating margin-63.2%
2009Operating margin-395.2%
2010Operating margin-685.3%
2011Operating margin-455.7%
2012Operating margin-1,374.5%
2013Operating margin-656.6%
2014Operating margin-1,252.8%
2015Operating margin-3,478.8%
2016Operating margin-3,415.9%
2007Net margin-49.5%
2008Net margin-64.4%
2009Net margin-421%
2010Net margin-454.5%
2011Net margin-861.6%
2012Net margin-1,205.7%
2013Net margin-665.3%
2014Net margin-1,175.6%
2015Net margin-3,397.9%
2016Net margin-391.8%
2007Free cash flow margin-47.7%
2008Free cash flow margin-20.6%
2009Free cash flow margin-171.8%
2010Free cash flow margin-263.2%
2011Free cash flow margin-376.1%
2012Free cash flow margin-525.1%
2013Free cash flow margin138.7%
2014Free cash flow margin-126.5%
2015Free cash flow margin-1,250.8%
2016Free cash flow margin-2,985.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.9M 2016
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.1.0M-31.1K-1.1M-2.2M-3.2M200720122016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow-412086
2008Operating cash flow-135296
2009Operating cash flow-427346
2010Operating cash flow-496575
2011Operating cash flow-447286
2012Operating cash flow-412456
2013Operating cash flow742067
2014Operating cash flow-7592
2015Operating cash flow-1006991
2016Operating cash flow-2939450

Free cash flow

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

USD -2.9M 2016
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.1.0M-53.5K-1.1M-2.2M-3.2M200720122016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flow-422289
2008Free cash flow-136936
2009Free cash flow-437333
2010Free cash flow-501186
2011Free cash flow-447286
2012Free cash flow-451043
2013Free cash flow713624
2014Free cash flow-513493
2015Free cash flow-1010725
2016Free cash flow-2939450

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.

56.4% 2016
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.2,390%1,793%1,195%598%0%2007-12-3120122016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007-12-31Liabilities / assetsNot reported
2008Liabilities / assets163.3%
2009Liabilities / assets1,951.4%
2010Liabilities / assets2,213.4%
2011Liabilities / assets820.7%
2012Liabilities / assets789.3%
2013Liabilities / assets386.2%
2014Liabilities / assets310.3%
2015Liabilities / assets288.2%
2016Liabilities / assets56.4%

Current assets to current liabilities

Current assets divided by current liabilities.

1.31× 2016
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.1.41×1.06×0.71×0.35×0.00×200720122016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities0.47×
2008Current assets / current liabilities0.41×
2009Current assets / current liabilities0.04×
2010Current assets / current liabilities0.03×
2011Current assets / current liabilities0.12×
2012Current assets / current liabilities0.1×
2013Current assets / current liabilities0.25×
2014Current assets / current liabilities0.07×
2015Current assets / current liabilities0.17×
2016Current assets / current liabilities1.31×

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
2007 2007-01-01 – 2007-12-31
−USD 438,436
Exact value

Exact value: -438436 USD

2007-01-01 – 2007-12-31: -438436 USD Inspect Net Income Open source
Share or cite

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

−USD 412,086
Exact value

Exact value: -412086 USD

2007-01-01 – 2007-12-31: -412086 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 10,203
Exact value

Exact value: 10203 USD

2007-01-01 – 2007-12-31: 10203 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 422,289
Calculation and evidence

-412086 − 10203 USD

Exact free cash flow: -422289 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 428,606
Exact value

Exact value: -428606 USD

2008-01-01 – 2008-12-31: -428606 USD Inspect Net Income Open source
Share or cite

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

−USD 135,296
Exact value

Exact value: -135296 USD

2008-01-01 – 2008-12-31: -135296 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 1,640
Exact value

Exact value: 1640 USD

2008-01-01 – 2008-12-31: 1640 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 136,936
Calculation and evidence

-135296 − 1640 USD

Exact free cash flow: -136936 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 1.07 million
Exact value

Exact value: -1071545 USD

2009-01-01 – 2009-12-31: -1071545 USD Inspect Net Income Open source
Share or cite

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

−USD 427,346
Exact value

Exact value: -427346 USD

2009-01-01 – 2009-12-31: -427346 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 9,987
Exact value

Exact value: 9987 USD

2009-01-01 – 2009-12-31: 9987 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 437,333
Calculation and evidence

-427346 − 9987 USD

Exact free cash flow: -437333 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 865,344
Exact value

Exact value: -865344 USD

2010-01-01 – 2010-12-31: -865344 USD Inspect Net Income Open source
Share or cite

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

−USD 496,575
Exact value

Exact value: -496575 USD

2010-01-01 – 2010-12-31: -496575 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 4,611
Exact value

Exact value: 4611 USD

2010-01-01 – 2010-12-31: 4611 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 501,186
Calculation and evidence

-496575 − 4611 USD

Exact free cash flow: -501186 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
−USD 1.02 million
Exact value

Exact value: -1024814 USD

2011-01-01 – 2011-12-31: -1024814 USD Inspect Net Income Open source
Share or cite

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

−USD 447,286
Exact value

Exact value: -447286 USD

2011-01-01 – 2011-12-31: -447286 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

2011-01-01 – 2011-12-31: 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 447,286
Calculation and evidence

-447286 − 0 USD

Exact free cash flow: -447286 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
−USD 1.04 million
Exact value

Exact value: -1035566 USD

2012-01-01 – 2012-12-31: -1035566 USD Inspect Net Income Open source
Share or cite

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

−USD 412,456
Exact value

Exact value: -412456 USD

2012-01-01 – 2012-12-31: -412456 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 38,587
Exact value

Exact value: 38587 USD

2012-01-01 – 2012-12-31: 38587 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 451,043
Calculation and evidence

-412456 − 38587 USD

Exact free cash flow: -451043 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
−USD 3.42 million
Exact value

Exact value: -3422943 USD

2013-01-01 – 2013-12-31: -3422943 USD Inspect Net Income Open source
Share or cite

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

USD 742,067
Exact value

Exact value: 742067 USD

2013-01-01 – 2013-12-31: 742067 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 28,443
Exact value

Exact value: 28443 USD

2013-01-01 – 2013-12-31: 28443 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 713,624
Calculation and evidence

742067 − 28443 USD

Exact free cash flow: 713624 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
−USD 4.77 million
Exact value

Exact value: -4771365 USD

2014-01-01 – 2014-12-31: -4771365 USD Inspect Net Income Open source
Share or cite

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

−USD 7,592
Exact value

Exact value: -7592 USD

2014-01-01 – 2014-12-31: -7592 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 505,901
Exact value

Exact value: 505901 USD

2014-01-01 – 2014-12-31: 505901 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 513,493
Calculation and evidence

-7592 − 505901 USD

Exact free cash flow: -513493 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
−USD 2.75 million
Exact value

Exact value: -2745709 USD

2015-01-01 – 2015-12-31: -2745709 USD Inspect Net Income Open source
Share or cite

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

−USD 1.01 million
Exact value

Exact value: -1006991 USD

2015-01-01 – 2015-12-31: -1006991 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 3,734
Exact value

Exact value: 3734 USD

2015-01-01 – 2015-12-31: 3734 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.01 million
Calculation and evidence

-1006991 − 3734 USD

Exact free cash flow: -1010725 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
−USD 385,722
Exact value

Exact value: -385722 USD

2016-01-01 – 2016-12-31: -385722 USD Inspect Net Income Open source
Share or cite

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

−USD 2.94 million
Exact value

Exact value: -2939450 USD

2016-01-01 – 2016-12-31: -2939450 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

2016-01-01 – 2016-12-31: 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 2.94 million
Calculation and evidence

-2939450 − 0 USD

Exact free cash flow: -2939450 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.

62 filings · 1,809 latest values · 1,809 originally reported values

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

Identifiers: 0001161706, 1161706, edgar:1161706

Also known as COMPETITIVE COMPANIES INC