Green Energy Management Services Holdings, Inc.

EDGAR

55 filing records in this dataset, filed from 2002-05-20 to 2015-09-08. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

1.65 thousand USD

2011-09-30 · USD

Exact inputs and evidence
Cash and cash equivalents
52.5 thousand USD Source
Exact value

52461 USD

Long-term debt including current maturities
170 thousand USD Source
Exact value

170000 USD

Shares outstanding
65.6 million shares Source
Exact value

65618448 shares

Reported share-count change

0.31% · 200 thousand 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
  • 65418448 shares · 2013-12-31· Source
  • 65618448 shares · 2014-12-31· 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: 2015-09-08.

Financial data available through: 2014-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2005-12-31
  • Operating income: 6 of 11 periods available· newest 2014-12-31
  • Net income: 7 of 11 periods available· newest 2014-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2014-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2010-12-31
  • Total assets: 7 of 11 periods available· newest 2014-12-31
  • Total liabilities: 5 of 11 periods available· newest 2014-12-31
  • Current assets: 6 of 11 periods available· newest 2014-12-31
  • Current liabilities: 7 of 11 periods available· newest 2014-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2010-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2013-12-31
  • Shares outstanding: 3 of 11 periods available· newest 2014-12-31

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.

  • Net income

    +USD 1 million

    Prior period

    −USD 1.53 million

    –

    Current period

    −USD 532,046

    –

    Exact inputs and evidence

    -532046 − -1534892 = 1002846 USD

    -1534892 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -532046 USD · 2014-01-01 – 2014-12-31

    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 165,478

    Prior period

    −USD 35,438

    –

    Current period

    USD 130,040

    –

    Exact inputs and evidence

    130040 − -35438 = 165478 USD

    -35438 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    130040 USD · 2014-01-01 – 2014-12-31

    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: Revenue, 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 2005-01-01 – 2005-12-31

  • Revenue USD 10.29 million 100% of revenue
  • Cost of revenue USD 4.67 million 45% of revenue
  • Operating expenses USD 23.78 million 231% of revenue
  • Operating income −USD 18.16 million −177% of revenue
  • Tax, interest and other Derived USD 404,672 3.9% of revenue
  • Net income −USD 18.56 million −180% of revenue

Cash

  • Operating cash flow −USD 12.57 million −122% of revenue
  • Capital expenditure USD 1.17 million 11% of revenue
  • Free cash flow Derived −USD 13.74 million −134% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 Operating loss: operating costs were 152% of revenue.
  • 2005 Operating loss: operating costs were 277% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2004-01-01 – 2004-12-3115253155 23126749 Derived -7873594 -34569 Derived -7839025 -9138615 Derived
Source
2005 2005-01-01 – 2005-12-3110287095 28445302 Derived -18158207 404672 Derived -18562879 -13740550 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 10.3M 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.16.5M12.4M8.2M4.1M0.020042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue15253155
2005Revenue10287095

Revenue growth

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

-32.6% 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.2.6%-6.8%-16.3%-25.7%-35.2%20042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year-32.6%

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 -176.5% 2005
Net margin -180.4% 2005
Free cash flow margin -133.6% 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.14%-38%-90%-143%-195%20042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin-51.6%
2005Operating margin-176.5%
2004Net margin-51.4%
2005Net margin-180.4%
2004Free cash flow margin-59.9%
2005Free cash flow margin-133.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -12.6M 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.1.0M-2.6M-6.3M-9.9M-13.6M20042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow-4100422
2005Operating cash flow-12566483

Free cash flow

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

USD -13.7M 2005
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.1.1M-2.9M-6.9M-10.9M-14.8M20042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flow-9138615
2005Free cash flow-13740550

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
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.46× 2005
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.1.53×1.15×0.76×0.38×0.00×20042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities1.41×
2005Current assets / current liabilities0.46×

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
2004 2004-01-01 – 2004-12-31
−USD 7.84 million
Exact value

Exact value: -7839025 USD

2004-01-01 – 2004-12-31: -7839025 USD Inspect Net Income Open source
Share or cite

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

−USD 4.1 million
Exact value

Exact value: -4100422 USD

2004-01-01 – 2004-12-31: -4100422 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 5.04 million
Exact value

Exact value: 5038193 USD

2004-01-01 – 2004-12-31: 5038193 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.14 million
Calculation and evidence

-4100422 − 5038193 USD

Exact free cash flow: -9138615 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 18.56 million
Exact value

Exact value: -18562879 USD

2005-01-01 – 2005-12-31: -18562879 USD Inspect Net Income Open source
Share or cite

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

−USD 12.57 million
Exact value

Exact value: -12566483 USD

2005-01-01 – 2005-12-31: -12566483 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 1.17 million
Exact value

Exact value: 1174067 USD

2005-01-01 – 2005-12-31: 1174067 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.74 million
Calculation and evidence

-12566483 − 1174067 USD

Exact free cash flow: -13740550 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 474,456
Exact value

Exact value: -474456 USD

2008-01-01 – 2008-12-31: -474456 USD Inspect Net Income Open source
Share or cite

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

−USD 504,766
Exact value

Exact value: -504766 USD

2008-01-01 – 2008-12-31: -504766 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.

2009 2009-01-01 – 2009-12-31
−USD 89,185
Exact value

Exact value: -89185 USD

2009-01-01 – 2009-12-31: -89185 USD Inspect Net Income Open source
Share or cite

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

−USD 85,250
Exact value

Exact value: -85250 USD

2009-01-01 – 2009-12-31: -85250 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 73,961
Exact value

Exact value: 73961 USD

2009-01-01 – 2009-12-31: 73961 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 159,211
Calculation and evidence

-85250 − 73961 USD

Exact free cash flow: -159211 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
Unavailable Not reported for this period.
Unavailable Not reported for this period.
USD 19,401
Exact value

Exact value: 19401 USD

2010-01-01 – 2010-12-31: 19401 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2012 2012-01-01 – 2012-12-31
−USD 2.12 million
Exact value

Exact value: -2121522 USD

2012-01-01 – 2012-12-31: -2121522 USD Inspect Net Income Open source
Share or cite

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

−USD 344,666
Exact value

Exact value: -344666 USD

2012-01-01 – 2012-12-31: -344666 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.

2013 2013-01-01 – 2013-12-31
−USD 1.53 million
Exact value

Exact value: -1534892 USD

2013-01-01 – 2013-12-31: -1534892 USD Inspect Net Income Open source
Share or cite

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

−USD 35,438
Exact value

Exact value: -35438 USD

2013-01-01 – 2013-12-31: -35438 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.

2014 2014-01-01 – 2014-12-31
−USD 532,046
Exact value

Exact value: -532046 USD

2014-01-01 – 2014-12-31: -532046 USD Inspect Net Income Open source
Share or cite

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

USD 130,040
Exact value

Exact value: 130040 USD

2014-01-01 – 2014-12-31: 130040 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.

55 filings · 847 latest values · 847 originally reported values

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

Identifiers: 0001164552, 1164552, edgar:1164552

Also known as CDSS Wind Down Inc, CITADEL SECURITY SOFTWARE INC, Green Energy Management Services Holdings, Inc., Green Energy Management Services Holdings, Inc.