PILOT FINANCIAL, INC.

EDGAR

8 filing records in this dataset, filed from 2003-05-20 to 2005-04-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

294 thousand USD

2004-12-31 · USD

Exact inputs and evidence

Net margin

-2.16%

2004-12-31 · %

Exact inputs and evidence

Operating cash flow

-99.3 thousand USD

2004-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -71588 USD Source
  • Operating Cash Flow: 27755 USD Source

Free cash flow

-102 thousand USD

2004-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -71588 USD Source
  • Operating Cash Flow: 27755 USD Source
  • Capital Expenditure: 17655 USD Source
  • Capital Expenditure: 14757 USD Source
Cash and cash equivalents
249 thousand USD Source
Exact value

248936 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

1.06 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Revenue: 193763 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 456040 USD · 2004-01-01 – 2004-06-30 Source
  • Revenue: 193763 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 762555 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 456040 USD · 2004-01-01 – 2004-06-30 Source
  • Revenue: 1056536 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 762555 USD · 2004-01-01 – 2004-09-30 Source

Net income

25.8 thousand USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Net income: -14247 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -8612 USD · 2004-01-01 – 2004-06-30 Source
  • Net income: -14247 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: 32108 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: -8612 USD · 2004-01-01 – 2004-06-30 Source
  • Net income: 25750 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: 32108 USD · 2004-01-01 – 2004-09-30 Source

Operating cash flow

-71.6 thousand USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Operating cash flow: -20753 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -9456 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -20753 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 27755 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -9456 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -71588 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 27755 USD · 2004-01-01 – 2004-09-30 Source

Capital expenditure

17.7 thousand USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Capital expenditure: 4207 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 7125 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 4207 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 14757 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 7125 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 17655 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 14757 USD · 2004-01-01 – 2004-09-30 Source

Free cash flow

-89.2 thousand USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Operating cash flow: -20753 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -9456 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -20753 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 27755 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -9456 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -71588 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 27755 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 4207 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 7125 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 4207 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 14757 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 7125 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 17655 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 14757 USD · 2004-01-01 – 2004-09-30 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: 2005-04-15.

Financial data available through: 2004-12-31.

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

    +75.8%

    Prior period

    USD 601,156

    –

    Current period

    USD 1.06 million

    –

    Exact inputs and evidence

    1056536 − 601156 = 455380 USD

    601156 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    1056536 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

    +USD 160,290

    Prior period

    −USD 134,540

    –

    Current period

    USD 25,750

    –

    Exact inputs and evidence

    25750 − -134540 = 160290 USD

    -134540 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    25750 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

    +USD 154,330

    Prior period

    −USD 225,918

    –

    Current period

    −USD 71,588

    –

    Exact inputs and evidence

    -71588 − -225918 = 154330 USD

    -225918 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -71588 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.

  • Capital expenditure

    +17.7%

    Prior period

    USD 15,002

    –

    Current period

    USD 17,655

    –

    Exact inputs and evidence

    17655 − 15002 = 2653 USD

    15002 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    17655 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.

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 1.06 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 25,750 2.4% of revenue

Cash

  • Operating cash flow −USD 71,588 −6.8% of revenue
  • Capital expenditure USD 17,655 1.7% of revenue
  • Free cash flow Derived −USD 89,243 −8.4% 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.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2003-01-01 – 2003-12-31601156 UnavailableUnavailableUnavailable-134540 -240920 Derived
Source
2004 2004-01-01 – 2004-12-311056536 UnavailableUnavailableUnavailable25750 -89243 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 1.1M 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.1.1M855.8K570.5K285.3K0.020032004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue601156
2004Revenue1056536

Revenue growth

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

75.8% 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.82%61%41%20%0%20032004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year75.8%

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.

Net margin 2.4% 2004
Free cash flow margin -8.4% 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.6%-6%-19%-31%-43%2003-12-312004-12-31
  • 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
2003Net margin-22.4%
2004Net margin2.4%
2003Free cash flow margin-40.1%
2004Free cash flow margin-8.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -71.6K 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.18.1K-47.4K-113.0K-178.5K-244.0K20032004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow-225918
2004Operating cash flow-71588

Free cash flow

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

USD -89.2K 2004
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.19.3K-50.6K-120.5K-190.3K-260.2K20032004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow-240920
2004Free cash flow-89243

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.

95.2% 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.103%77%51%26%0%20032004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003Liabilities / assets92.5%
2004Liabilities / assets95.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.19× 2004
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.1.29×0.97×0.65×0.32×0.00×20032004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities1.18×
2004Current assets / current liabilities1.19×

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 134,540
Exact value

Exact value: -134540 USD

2003-01-01 – 2003-12-31: -134540 USD Inspect Net Income Open source
Share or cite

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

−USD 225,918
Exact value

Exact value: -225918 USD

2003-01-01 – 2003-12-31: -225918 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 15,002
Exact value

Exact value: 15002 USD

2003-01-01 – 2003-12-31: 15002 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 240,920
Calculation and evidence

-225918 − 15002 USD

Exact free cash flow: -240920 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 25,750
Exact value

Exact value: 25750 USD

2004-01-01 – 2004-12-31: 25750 USD Inspect Net Income Open source
Share or cite

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

−USD 71,588
Exact value

Exact value: -71588 USD

2004-01-01 – 2004-12-31: -71588 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 17,655
Exact value

Exact value: 17655 USD

2004-01-01 – 2004-12-31: 17655 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 89,243
Calculation and evidence

-71588 − 17655 USD

Exact free cash flow: -89243 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: 0001171211, 1171211, edgar:1171211

Also known as R J LENDING INC