IDLEAIRE TECHNOLOGIES CORP

EDGAR

8 filing records in this dataset, filed from 2006-08-14 to 2008-04-30. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

10.2 million USD

2007-12-31 · USD

Exact inputs and evidence

Operating margin

-159.03%

2007-12-31 · %

Exact inputs and evidence
  • Operating Income: -59921000 USD Source
  • Operating Income: -43722000 USD Source
  • Revenue: 37225000 USD Source
  • Revenue: 27039000 USD Source

Operating cash flow

5.32 million USD

2007-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -13093000 USD Source
  • Operating Cash Flow: -18414000 USD Source
Cash and cash equivalents
8.49 million USD Source
Exact value

8493000 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

37.2 million USD

2007-01-01 – 2007-12-31

Exact inputs and evidence
  • Revenue: 6462141 USD · 2007-01-01 – 2007-03-31 Source
  • Revenue: 8412342 USD · 2007-04-01 – 2007-06-30 Source
  • Revenue: 12164000 USD · 2007-07-01 – 2007-09-30 Source
  • Revenue: 37225000 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 27039000 USD · 2007-01-01 – 2007-09-30 Source

Net income

-93.4 million USD

2007-01-01 – 2007-12-31

Exact inputs and evidence
  • Net income: -21935666 USD · 2007-01-01 – 2007-03-31 Source
  • Net income: -22511617 USD · 2007-04-01 – 2007-06-30 Source
  • Net income: -22284000 USD · 2007-07-01 – 2007-09-30 Source
  • Net income: -93442000 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -66731000 USD · 2007-01-01 – 2007-09-30 Source

Operating cash flow

-13.1 million USD

2007-01-01 – 2007-12-31

Exact inputs and evidence
  • Operating cash flow: -6990846 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -13519101 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -6990846 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -18414000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -13519101 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -13093000 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -18414000 USD · 2007-01-01 – 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: 2008-04-30.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2007-12-31
  • Operating income: 3 of 11 periods available· newest 2007-12-31
  • Net income: 3 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2007-12-31
  • Total assets: 3 of 11 periods available· newest 2007-12-31
  • Total liabilities: 3 of 11 periods available· newest 2007-12-31
  • Current assets: 3 of 11 periods available· newest 2007-12-31
  • Current liabilities: 3 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2007-12-31
  • 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

    +166.3%

    Prior period

    USD 13.98 million

    –

    Current period

    USD 37.23 million

    –

    Exact inputs and evidence

    37225000 − 13977000 = 23248000 USD

    13977000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    37225000 USD · 2007-01-01 – 2007-12-31

    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 33.16 million

    Prior period

    −USD 60.29 million

    –

    Current period

    −USD 93.44 million

    –

    Exact inputs and evidence

    -93442000 − -60285000 = -33157000 USD

    -60285000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -93442000 USD · 2007-01-01 – 2007-12-31

    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 21 million

    Prior period

    −USD 34.09 million

    –

    Current period

    −USD 13.09 million

    –

    Exact inputs and evidence

    -13093000 − -34093000 = 21000000 USD

    -34093000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -13093000 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -67.6%

    Prior period

    USD 78.28 million

    –

    Current period

    USD 25.4 million

    –

    Exact inputs and evidence

    25403000 − 78284000 = -52881000 USD

    78284000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    25403000 USD · 2007-01-01 – 2007-12-31

    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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 37.23 million 100% of revenue
  • Operating costs Derived USD 97.15 million 261% of revenue
  • Operating income −USD 59.92 million −161% of revenue
  • Tax, interest and other Derived USD 33.52 million 90% of revenue
  • Net income −USD 93.44 million −251% of revenue

Cash

  • Operating cash flow −USD 13.09 million −35% of revenue
  • Capital expenditure USD 25.4 million 68% of revenue
  • Free cash flow Derived −USD 38.5 million −103% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 Operating loss: operating costs were 485% of revenue.
  • 2006 Operating loss: operating costs were 390% of revenue.
  • 2007 Operating loss: operating costs were 261% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2005-01-01 – 2005-12-316352332 30778648 Derived -24426316 2438586 Derived -26864902 -22377056 Derived
Source
2006 2006-01-01 – 2006-12-3113977000 54559000 Derived -40582000 19703000 Derived -60285000 -112377000 Derived
Source
2007 2007-01-01 – 2007-12-3137225000 97146000 Derived -59921000 33521000 Derived -93442000 -38496000 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 37.2M 2007
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.40.2M30.2M20.1M10.1M0.0200520062007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue6352332
2006Revenue13977000
2007Revenue37225000

Revenue growth

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

166.3% 2007
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.180%135%90%45%0%200520062007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over year120%
2007Year over year166.3%

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 -161% 2007
Net margin -251% 2007
Free cash flow margin -103.4% 2007
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.64%-169%-402%-635%-868%200520062007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin-384.5%
2006Operating margin-290.3%
2007Operating margin-161%
2005Net margin-422.9%
2006Net margin-431.3%
2007Net margin-251%
2005Free cash flow margin-352.3%
2006Free cash flow margin-804%
2007Free cash flow margin-103.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -13.1M 2007
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.2.7M-7.2M-17.0M-26.9M-36.8M200520062007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow-19731788
2006Operating cash flow-34093000
2007Operating cash flow-13093000

Free cash flow

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

USD -38.5M 2007
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.9.0M-23.6M-56.2M-88.8M-121.4M200520062007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flow-22377056
2006Free cash flow-112377000
2007Free cash flow-38496000

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.

144% 2007
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.155%117%78%39%0%200520062007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005Liabilities / assets78.3%
2006Liabilities / assets100.1%
2007Liabilities / assets144%

Current assets to current liabilities

Current assets divided by current liabilities.

1.06× 2007
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.3.03×2.27×1.52×0.76×0.00×200520062007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005Current assets / current liabilities1.14×
2006Current assets / current liabilities2.81×
2007Current assets / current liabilities1.06×

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
2005 2005-01-01 – 2005-12-31
−USD 26.86 million
Exact value

Exact value: -26864902 USD

2005-01-01 – 2005-12-31: -26864902 USD Inspect Net Income Open source
Share or cite

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

−USD 19.73 million
Exact value

Exact value: -19731788 USD

2005-01-01 – 2005-12-31: -19731788 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 2.65 million
Exact value

Exact value: 2645268 USD

2005-01-01 – 2005-12-31: 2645268 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.38 million
Calculation and evidence

-19731788 − 2645268 USD

Exact free cash flow: -22377056 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 60.29 million
Exact value

Exact value: -60285000 USD

2006-01-01 – 2006-12-31: -60285000 USD Inspect Net Income Open source
Share or cite

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

−USD 34.09 million
Exact value

Exact value: -34093000 USD

2006-01-01 – 2006-12-31: -34093000 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 78.28 million
Exact value

Exact value: 78284000 USD

2006-01-01 – 2006-12-31: 78284000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 112.38 million
Calculation and evidence

-34093000 − 78284000 USD

Exact free cash flow: -112377000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 93.44 million
Exact value

Exact value: -93442000 USD

2007-01-01 – 2007-12-31: -93442000 USD Inspect Net Income Open source
Share or cite

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

−USD 13.09 million
Exact value

Exact value: -13093000 USD

2007-01-01 – 2007-12-31: -13093000 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 25.4 million
Exact value

Exact value: 25403000 USD

2007-01-01 – 2007-12-31: 25403000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 38.5 million
Calculation and evidence

-13093000 − 25403000 USD

Exact free cash flow: -38496000 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.

8 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001162298, 1162298, edgar:1162298