CAPSOURCE FINANCIAL INC

EDGAR

34 filing records in this dataset, filed from 2003-09-17 to 2008-08-19. Explore the available filing history and original sources.

Watchlist

Latest fiscal year

Revenue

45.9 million USD

2007 · USD

Exact inputs and evidence

Operating margin

-1.37%

2007 · %

Exact inputs and evidence
  • Operating Income: -630923 USD Source
  • Revenue: 45903475 USD Source

Operating cash flow

-670 thousand USD

2007 · USD

Exact inputs and evidence
  • Operating Cash Flow: -670479 USD Source

Free cash flow

-1.06 million USD

2007 · USD

Exact inputs and evidence
  • Operating Cash Flow: -670479 USD Source
  • Capital Expenditure: 394451 USD Source
Cash and cash equivalents
375 thousand USD Source
Exact value

374905 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.

Net income

-2.2 million USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Net income: -471716 USD · 2007-07-01 – 2007-09-30 Source
  • Net income: -1765795 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -1101393 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -811025 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: -254126 USD · 2008-04-01 – 2008-06-30 Source

Operating cash flow

719 thousand USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Operating cash flow: -7147635 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -3136061 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -670479 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -7147635 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -947293 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -1746244 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -947293 USD · 2008-01-01 – 2008-03-31 Source

Capital expenditure

453 thousand USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Capital expenditure: 214162 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 124340 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 394451 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 214162 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 117671 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 182389 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 117671 USD · 2008-01-01 – 2008-03-31 Source

Free cash flow

267 thousand USD

2007-07-01 – 2008-06-30

Exact inputs and evidence
  • Operating cash flow: -7147635 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -3136061 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -670479 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -7147635 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -947293 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -1746244 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -947293 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 214162 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 124340 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 394451 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 214162 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 117671 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 182389 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 117671 USD · 2008-01-01 – 2008-03-31 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: 2008-08-19.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2007-12-31
  • Operating income: 7 of 11 periods available· newest 2007-12-31
  • Net income: 7 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2007-12-31
  • Total assets: 7 of 11 periods available· newest 2007-12-31
  • Total liabilities: 6 of 11 periods available· newest 2007-12-31
  • Current assets: 7 of 11 periods available· newest 2007-12-31
  • Current liabilities: 7 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 7 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

    +26.5%

    Prior period

    USD 36.29 million

    –

    Current period

    USD 45.9 million

    –

    Exact inputs and evidence

    45903475 − 36286284 = 9617191 USD

    36286284 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    45903475 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 63,407

    Prior period

    −USD 1.83 million

    –

    Current period

    −USD 1.77 million

    –

    Exact inputs and evidence

    -1765795 − -1829202 = 63407 USD

    -1829202 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -1765795 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 2.81 million

    Prior period

    −USD 3.48 million

    –

    Current period

    −USD 670,479

    –

    Exact inputs and evidence

    -670479 − -3479378 = 2808899 USD

    -3479378 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -670479 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

    +133.3%

    Prior period

    USD 169,097

    –

    Current period

    USD 394,451

    –

    Exact inputs and evidence

    394451 − 169097 = 225354 USD

    169097 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    394451 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 45.9 million 100% of revenue
  • Operating costs Derived USD 46.53 million 101% of revenue
  • Operating income −USD 630,923 −1.4% of revenue
  • Tax, interest and other Derived USD 1.13 million 2.5% of revenue
  • Net income −USD 1.77 million −3.8% of revenue

Cash

  • Operating cash flow −USD 670,479 −1.5% of revenue
  • Capital expenditure USD 394,451 0.9% of revenue
  • Free cash flow Derived −USD 1.06 million −2.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 Operating loss: operating costs were 235% of revenue.
  • 2002 Operating loss: operating costs were 121% of revenue.
  • 2003 Operating loss: operating costs were 122% of revenue.
  • 2004 Operating loss: operating costs were 117% of revenue.
  • 2005 Operating loss: operating costs were 105% of revenue.
  • 2006 Operating loss: operating costs were 104% of revenue.
  • 2007 Operating loss: operating costs were 101% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2001-01-01 – 2001-12-311037444 2442919 Derived -1405475 517002 Derived -1922477 -2598074 Derived
Source
2002 2002-01-01 – 2002-12-314008517 4861792 Derived -853275 406945 Derived -1260220 -2014476 Derived
Source
2003 2003-01-01 – 2003-12-316206151 7557608 Derived -1351457 916081 Derived -2267538 -1963250 Derived
Source
2004 2004-01-01 – 2004-12-317217275 8473091 Derived -1255816 320347 Derived -1576163 -1730651 Derived
Source
2005 2005-01-01 – 2005-12-3120608509 21573584 Derived -965075 829391 Derived -1794466 -1497424 Derived
Source
2006 2006-01-01 – 2006-12-3136286284 37673735 Derived -1387451 441751 Derived -1829202 -3648475 Derived
Source
2007 2007-01-01 – 2007-12-3145903475 46534398 Derived -630923 1134872 Derived -1765795 -1064930 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 45.9M 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.49.6M37.2M24.8M12.4M0.0200120042007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue1037444
2002Revenue4008517
2003Revenue6206151
2004Revenue7217275
2005Revenue20608509
2006Revenue36286284
2007Revenue45903475

Revenue growth

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

26.5% 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.309%232%155%77%0%200120042007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over year286.4%
2003Year over year54.8%
2004Year over year16.3%
2005Year over year185.5%
2006Year over year76.1%
2007Year over year26.5%

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 -1.4% 2007
Net margin -3.8% 2007
Free cash flow margin -2.3% 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.20%-53%-125%-198%-270%200120042007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin-135.5%
2002Operating margin-21.3%
2003Operating margin-21.8%
2004Operating margin-17.4%
2005Operating margin-4.7%
2006Operating margin-3.8%
2007Operating margin-1.4%
2001Net margin-185.3%
2002Net margin-31.4%
2003Net margin-36.5%
2004Net margin-21.8%
2005Net margin-8.7%
2006Net margin-5%
2007Net margin-3.8%
2001Free cash flow margin-250.4%
2002Free cash flow margin-50.3%
2003Free cash flow margin-31.6%
2004Free cash flow margin-24%
2005Free cash flow margin-7.3%
2006Free cash flow margin-10.1%
2007Free cash flow margin-2.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -670.5K 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.278.4K-730.7K-1.7M-2.7M-3.8M200120042007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow-1475605
2002Operating cash flow-1150082
2003Operating cash flow-1869792
2004Operating cash flow-1648577
2005Operating cash flow-1307556
2006Operating cash flow-3479378
2007Operating cash flow-670479

Free cash flow

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

USD -1.1M 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.291.9K-766.2K-1.8M-2.9M-3.9M200120042007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flow-2598074
2002Free cash flow-2014476
2003Free cash flow-1963250
2004Free cash flow-1730651
2005Free cash flow-1497424
2006Free cash flow-3648475
2007Free cash flow-1064930

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.

94.6% 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.102%77%51%26%0%2001-12-3120042007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001-12-31Liabilities / assetsNot reported
2002Liabilities / assets67.3%
2003Liabilities / assets63.6%
2004Liabilities / assets91.4%
2005Liabilities / assets89.8%
2006Liabilities / assets88.3%
2007Liabilities / assets94.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.95× 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.2.48×1.86×1.24×0.62×0.00×200120042007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001Current assets / current liabilities2.3×
2002Current assets / current liabilities0.63×
2003Current assets / current liabilities1.58×
2004Current assets / current liabilities2.03×
2005Current assets / current liabilities0.86×
2006Current assets / current liabilities1.1×
2007Current assets / current liabilities0.95×

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
2001 2001-01-01 – 2001-12-31
−USD 1.92 million
Exact value

Exact value: -1922477 USD

2001-01-01 – 2001-12-31: -1922477 USD Inspect Net Income Open source
Share or cite

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

−USD 1.48 million
Exact value

Exact value: -1475605 USD

2001-01-01 – 2001-12-31: -1475605 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 1.12 million
Exact value

Exact value: 1122469 USD

2001-01-01 – 2001-12-31: 1122469 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.6 million
Calculation and evidence

-1475605 − 1122469 USD

Exact free cash flow: -2598074 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 1.26 million
Exact value

Exact value: -1260220 USD

2002-01-01 – 2002-12-31: -1260220 USD Inspect Net Income Open source
Share or cite

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

−USD 1.15 million
Exact value

Exact value: -1150082 USD

2002-01-01 – 2002-12-31: -1150082 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 864,394
Exact value

Exact value: 864394 USD

2002-01-01 – 2002-12-31: 864394 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.01 million
Calculation and evidence

-1150082 − 864394 USD

Exact free cash flow: -2014476 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 2.27 million
Exact value

Exact value: -2267538 USD

2003-01-01 – 2003-12-31: -2267538 USD Inspect Net Income Open source
Share or cite

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

−USD 1.87 million
Exact value

Exact value: -1869792 USD

2003-01-01 – 2003-12-31: -1869792 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 93,458
Exact value

Exact value: 93458 USD

2003-01-01 – 2003-12-31: 93458 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.96 million
Calculation and evidence

-1869792 − 93458 USD

Exact free cash flow: -1963250 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 1.58 million
Exact value

Exact value: -1576163 USD

2004-01-01 – 2004-12-31: -1576163 USD Inspect Net Income Open source
Share or cite

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

−USD 1.65 million
Exact value

Exact value: -1648577 USD

2004-01-01 – 2004-12-31: -1648577 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 82,074
Exact value

Exact value: 82074 USD

2004-01-01 – 2004-12-31: 82074 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.73 million
Calculation and evidence

-1648577 − 82074 USD

Exact free cash flow: -1730651 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 1.79 million
Exact value

Exact value: -1794466 USD

2005-01-01 – 2005-12-31: -1794466 USD Inspect Net Income Open source
Share or cite

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

−USD 1.31 million
Exact value

Exact value: -1307556 USD

2005-01-01 – 2005-12-31: -1307556 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 189,868
Exact value

Exact value: 189868 USD

2005-01-01 – 2005-12-31: 189868 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.5 million
Calculation and evidence

-1307556 − 189868 USD

Exact free cash flow: -1497424 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 1.83 million
Exact value

Exact value: -1829202 USD

2006-01-01 – 2006-12-31: -1829202 USD Inspect Net Income Open source
Share or cite

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

−USD 3.48 million
Exact value

Exact value: -3479378 USD

2006-01-01 – 2006-12-31: -3479378 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 169,097
Exact value

Exact value: 169097 USD

2006-01-01 – 2006-12-31: 169097 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.65 million
Calculation and evidence

-3479378 − 169097 USD

Exact free cash flow: -3648475 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 1.77 million
Exact value

Exact value: -1765795 USD

2007-01-01 – 2007-12-31: -1765795 USD Inspect Net Income Open source
Share or cite

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

−USD 670,479
Exact value

Exact value: -670479 USD

2007-01-01 – 2007-12-31: -670479 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 394,451
Exact value

Exact value: 394451 USD

2007-01-01 – 2007-12-31: 394451 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.06 million
Calculation and evidence

-670479 − 394451 USD

Exact free cash flow: -1064930 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.

34 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001173359, 1173359, edgar:1173359