YOSEMITE MORTGAGE FUND II LLC

EDGAR

10 filing records in this dataset, filed from 2003-08-18 to 2005-08-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

51.8 thousand USD

2005-06-30 · USD

Exact inputs and evidence

Operating margin

305.98%

2005-06-30 · %

Exact inputs and evidence
  • Operating Income: 823308 USD Source
  • Operating Income: 664786 USD Source
  • Revenue: 902638 USD Source
  • Revenue: 850830 USD Source

Operating cash flow

2.11 million USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1586662 USD Source
  • Operating Cash Flow: -524908 USD Source
Cash and cash equivalents
7.52 million USD Source
Exact value

7516309 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

3.46 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Revenue: 1023897 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 581182 USD · 2004-01-01 – 2004-06-30 Source
  • Revenue: 3135029 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 1023897 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 850830 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 902638 USD · 2005-01-01 – 2005-06-30 Source
  • Revenue: 850830 USD · 2005-01-01 – 2005-03-31 Source

Operating cash flow

3.14 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Operating cash flow: 2317059 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 1288348 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 2837405 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 2317059 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -524908 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 1586662 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: -524908 USD · 2005-01-01 – 2005-03-31 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: 2005-08-15.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2004-12-31
  • Operating income: 2 of 11 periods available· newest 2004-12-31
  • Net income: 3 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2004-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 3 of 11 periods available· newest 2004-12-31
  • Total liabilities: 3 of 11 periods available· newest 2004-12-31
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 3 of 11 periods available· newest 2004-12-31
  • 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

    +150%

    Prior period

    USD 1.25 million

    –

    Current period

    USD 3.14 million

    –

    Exact inputs and evidence

    3135029 − 1254199 = 1880830 USD

    1254199 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    3135029 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +155%

    Prior period

    USD 1.07 million

    –

    Current period

    USD 2.74 million

    –

    Exact inputs and evidence

    2739344 − 1074256 = 1665088 USD

    1074256 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    2739344 USD · 2004-01-01 – 2004-12-31

    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

    +415.4%

    Prior period

    USD 550,532

    –

    Current period

    USD 2.84 million

    –

    Exact inputs and evidence

    2837405 − 550532 = 2286873 USD

    550532 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    2837405 USD · 2004-01-01 – 2004-12-31

    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: 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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 3.14 million 100% of revenue
  • Operating costs Derived USD 388,885 12% of revenue
  • Operating income USD 2.75 million 88% of revenue
  • Tax, interest and other Derived USD 6,800 0.2% of revenue
  • Net income USD 2.74 million 87% of revenue

Cash

  • Operating cash flow USD 2.84 million 91% 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
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 86%14%
  • 2004 87%12%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-310 UnavailableUnavailableUnavailable0 Unavailable
Source
2003 2003-01-01 – 2003-12-311254199 177543 Derived 1076656 2400 Derived 1074256 Unavailable
Source
2004 2004-01-01 – 2004-12-313135029 388885 Derived 2746144 6800 Derived 2739344 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 3.1M 2004
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.3.4M2.5M1.7M846.5K0.0200220032004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue0
2003Revenue1254199
2004Revenue3135029

Revenue growth

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

150% 2004
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.162%121%81%40%0%200220032004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over yearNo prior comparable period
2004Year over year150%

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 87.6% 2004
Net margin 87.4% 2004
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.95%71%47%24%0%2002-12-3120032004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Operating marginNot reported
2003Operating margin85.8%
2004Operating margin87.6%
2002Net marginNot reported
2003Net margin85.7%
2004Net margin87.4%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 2.8M 2004
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.3.1M2.3M1.5M766.1K0.0200220032004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow0
2003Operating cash flow550532
2004Operating cash flow2837405

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
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free 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.

1.1% 2004
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.108%81%54%27%0%200220032004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets99.8%
2003Liabilities / assets1.2%
2004Liabilities / assets1.1%

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
2002-12-31Current assets / current liabilitiesNot reportedNo source recorded
2003-12-31Current assets / current liabilitiesNot reportedNo source recorded
2004-12-31Current assets / current liabilitiesNot reportedNo source recorded

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
2002 2002-01-01 – 2002-12-31
USD 0
Exact value

Exact value: 0 USD

2002-01-01 – 2002-12-31: 0 USD Inspect Net Income 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

2002-01-01 – 2002-12-31: 0 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.

2003 2003-01-01 – 2003-12-31
USD 1.07 million
Exact value

Exact value: 1074256 USD

2003-01-01 – 2003-12-31: 1074256 USD Inspect Net Income Open source
Share or cite

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

USD 550,532
Exact value

Exact value: 550532 USD

2003-01-01 – 2003-12-31: 550532 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.

2004 2004-01-01 – 2004-12-31
USD 2.74 million
Exact value

Exact value: 2739344 USD

2004-01-01 – 2004-12-31: 2739344 USD Inspect Net Income Open source
Share or cite

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

USD 2.84 million
Exact value

Exact value: 2837405 USD

2004-01-01 – 2004-12-31: 2837405 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.

10 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001169426, 1169426, edgar:1169426