COUGAR HOLDINGS INC

EDGAR

30 filing records in this dataset, filed from 2002-11-19 to 2007-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

26.1 million USD

2007-09-30 · USD

Exact inputs and evidence

Operating margin

4.3%

2007-09-30 · %

Exact inputs and evidence
  • Operating Income: 1124344 USD Source
  • Revenue: 26128420 USD Source

Operating cash flow

2.12 million USD

2007-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1472468 USD Source
  • Operating Cash Flow: -650140 USD Source

Free cash flow

1.64 million USD

2007-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1472468 USD Source
  • Operating Cash Flow: -650140 USD Source
  • Capital Expenditure: 1253292 USD Source
  • Capital Expenditure: 768291 USD Source
Cash and cash equivalents
5.8 million USD Source
Exact value

5799922 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

97.4 million USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Revenue: 83350121 USD · 2006-01-01 – 2006-12-31 Source
  • Revenue: 60444722 USD · 2006-01-01 – 2006-09-30 Source
  • Revenue: 21711981 USD · 2007-01-01 – 2007-03-31 Source
  • Revenue: 26696756 USD · 2007-04-01 – 2007-06-30 Source
  • Revenue: 26128420 USD · 2007-07-01 – 2007-09-30 Source

Net income

2.59 million USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Net income: 1928011 USD · 2006-01-01 – 2006-12-31 Source
  • Net income: 1315246 USD · 2006-01-01 – 2006-09-30 Source
  • Net income: 625139 USD · 2007-01-01 – 2007-03-31 Source
  • Net income: 722911 USD · 2007-04-01 – 2007-06-30 Source
  • Net income: 631194 USD · 2007-07-01 – 2007-09-30 Source

Operating cash flow

5.25 million USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Operating cash flow: 1752032 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: -2030016 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: -3620799 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -650140 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -3620799 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: 1472468 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -650140 USD · 2007-01-01 – 2007-06-30 Source

Capital expenditure

1.87 million USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Capital expenditure: 1763568 USD · 2006-01-01 – 2006-12-31 Source
  • Capital expenditure: 1144910 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 304337 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 768291 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 304337 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 1253292 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 768291 USD · 2007-01-01 – 2007-06-30 Source

Free cash flow

3.38 million USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Operating cash flow: 1752032 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: -2030016 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: -3620799 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -650140 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -3620799 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: 1472468 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -650140 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 1763568 USD · 2006-01-01 – 2006-12-31 Source
  • Capital expenditure: 1144910 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 304337 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 768291 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 304337 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 1253292 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 768291 USD · 2007-01-01 – 2007-06-30 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: 2007-11-14.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2006-12-31
  • operating income: No compatible figures in this window
  • Net income: 4 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2006-12-31
  • Total assets: 3 of 11 periods available· newest 2006-12-31
  • Total liabilities: 3 of 11 periods available· newest 2006-12-31
  • Current assets: 3 of 11 periods available· newest 2006-12-31
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 4 of 11 periods available· newest 2006-12-31
  • 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

    -1.9%

    Prior period

    USD 84.94 million

    –

    Current period

    USD 83.35 million

    –

    Exact inputs and evidence

    83350121 − 84940710 = -1590589 USD

    84940710 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    83350121 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -43.7%

    Prior period

    USD 3.42 million

    –

    Current period

    USD 1.93 million

    –

    Exact inputs and evidence

    1928011 − 3423697 = -1495686 USD

    3423697 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    1928011 USD · 2006-01-01 – 2006-12-31

    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

    -23%

    Prior period

    USD 2.28 million

    –

    Current period

    USD 1.75 million

    –

    Exact inputs and evidence

    1752032 − 2275770 = -523738 USD

    2275770 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    1752032 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -23%

    Prior period

    USD 2.29 million

    –

    Current period

    USD 1.76 million

    –

    Exact inputs and evidence

    1763568 − 2291737 = -528169 USD

    2291737 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    1763568 USD · 2006-01-01 – 2006-12-31

    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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 83.35 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 1.93 million 2.3% of revenue

Cash

  • Operating cash flow USD 1.75 million 2.1% of revenue
  • Capital expenditure USD 1.76 million 2.1% of revenue
  • Free cash flow Derived −USD 11,536 −0% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Not shown: operating income or net income is not reported.
  • 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
2003 2003-01-01 – 2003-12-3152866998 UnavailableUnavailableUnavailable3441297 2810887 Derived
Source
2004 2004-01-01 – 2004-12-3162007261 UnavailableUnavailableUnavailable2257497 -3049706 Derived
Source
2005 2005-01-01 – 2005-12-3184940710 UnavailableUnavailableUnavailable3423697 -15967 Derived
Source
2006 2006-01-01 – 2006-12-3183350121 UnavailableUnavailableUnavailable1928011 -11536 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 83.4M 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.91.7M68.8M45.9M22.9M0.02003200420052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue52866998
2004Revenue62007261
2005Revenue84940710
2006Revenue83350121

Revenue growth

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

-1.9% 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.40%29%18%6%-5%2003200420052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year17.3%
2005Year over year37%
2006Year over year-1.9%

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.

Net margin 2.3% 2006
Free cash flow margin -0% 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.7.4%4.1%0.8%-2.5%-5.8%2003-12-312004-12-312005-12-312006-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Operating marginNot reported
2004-12-31Operating marginNot reported
2005-12-31Operating marginNot reported
2006-12-31Operating marginNot reported
2003Net margin6.5%
2004Net margin3.6%
2005Net margin4%
2006Net margin2.3%
2003Free cash flow margin5.3%
2004Free cash flow margin-4.9%
2005Free cash flow margin-0%
2006Free cash flow margin-0%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.8M 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.5.4M3.9M2.5M1.0M-460.2K2003200420052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow5008639
2004Operating cash flow-55119
2005Operating cash flow2275770
2006Operating cash flow1752032

Free cash flow

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

USD -11.5K 2006
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.3.3M1.6M-119.4K-1.8M-3.5M2003200420052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow2810887
2004Free cash flow-3049706
2005Free cash flow-15967
2006Free cash flow-11536

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.

44.6% 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.51%38%25%13%0%2003-12-31200420052006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Liabilities / assetsNot reportedNo source recorded
2004Liabilities / assets46.8%
2005Liabilities / assets44.1%
2006Liabilities / assets44.6%

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilitiesNot reported
2005Current assets / current liabilitiesNot reported
2006Current 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
2003 2003-01-01 – 2003-12-31
USD 3.44 million
Exact value

Exact value: 3441297 USD

2003-01-01 – 2003-12-31: 3441297 USD Inspect Net Income Open source
Share or cite

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

USD 5.01 million
Exact value

Exact value: 5008639 USD

2003-01-01 – 2003-12-31: 5008639 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 2.2 million
Exact value

Exact value: 2197752 USD

2003-01-01 – 2003-12-31: 2197752 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.81 million
Calculation and evidence

5008639 − 2197752 USD

Exact free cash flow: 2810887 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
USD 2.26 million
Exact value

Exact value: 2257497 USD

2004-01-01 – 2004-12-31: 2257497 USD Inspect Net Income Open source
Share or cite

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

−USD 55,119
Exact value

Exact value: -55119 USD

2004-01-01 – 2004-12-31: -55119 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 2.99 million
Exact value

Exact value: 2994587 USD

2004-01-01 – 2004-12-31: 2994587 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.05 million
Calculation and evidence

-55119 − 2994587 USD

Exact free cash flow: -3049706 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 3.42 million
Exact value

Exact value: 3423697 USD

2005-01-01 – 2005-12-31: 3423697 USD Inspect Net Income Open source
Share or cite

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

USD 2.28 million
Exact value

Exact value: 2275770 USD

2005-01-01 – 2005-12-31: 2275770 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 2.29 million
Exact value

Exact value: 2291737 USD

2005-01-01 – 2005-12-31: 2291737 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15,967
Calculation and evidence

2275770 − 2291737 USD

Exact free cash flow: -15967 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 1.93 million
Exact value

Exact value: 1928011 USD

2006-01-01 – 2006-12-31: 1928011 USD Inspect Net Income Open source
Share or cite

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

USD 1.75 million
Exact value

Exact value: 1752032 USD

2006-01-01 – 2006-12-31: 1752032 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 1.76 million
Exact value

Exact value: 1763568 USD

2006-01-01 – 2006-12-31: 1763568 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11,536
Calculation and evidence

1752032 − 1763568 USD

Exact free cash flow: -11536 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.

30 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001165780, 1165780, edgar:1165780