INTEGRATED ALARM SERVICES GROUP INC

EDGAR

16 filing records in this dataset, filed from 2003-09-08 to 2007-03-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

24.1 million USD

2006-12-31 · USD

Exact inputs and evidence

Operating margin

-8.63%

2006-12-31 · %

Exact inputs and evidence
  • Operating Income: -72129000 USD Source
  • Operating Income: -70050000 USD Source
  • Revenue: 94364000 USD Source
  • Revenue: 70269000 USD Source

Operating cash flow

-2.4 million USD

2006-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 6367000 USD Source
  • Operating Cash Flow: 8769000 USD Source

Free cash flow

-3.25 million USD

2006-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 6367000 USD Source
  • Operating Cash Flow: 8769000 USD Source
  • Capital Expenditure: 2704000 USD Source
  • Capital Expenditure: 1853000 USD Source
Cash and cash equivalents
13.7 million USD Source
Exact value

13664000 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

94.4 million USD

2006-01-01 – 2006-12-31

Exact inputs and evidence
  • Revenue: 24148000 USD · 2006-01-01 – 2006-03-31 Source
  • Revenue: 23070000 USD · 2006-04-01 – 2006-06-30 Source
  • Revenue: 23051000 USD · 2006-07-01 – 2006-09-30 Source
  • Revenue: 94364000 USD · 2006-01-01 – 2006-12-31 Source
  • Revenue: 70269000 USD · 2006-01-01 – 2006-09-30 Source

Net income

-83.9 million USD

2006-01-01 – 2006-12-31

Exact inputs and evidence
  • Net income: -3414000 USD · 2006-01-01 – 2006-03-31 Source
  • Net income: -6447000 USD · 2006-04-01 – 2006-06-30 Source
  • Net income: -69340000 USD · 2006-07-01 – 2006-09-30 Source
  • Net income: -83915000 USD · 2006-01-01 – 2006-12-31 Source
  • Net income: -79201000 USD · 2006-01-01 – 2006-09-30 Source

Operating cash flow

6.37 million USD

2006-01-01 – 2006-12-31

Exact inputs and evidence
  • Operating cash flow: 7311000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: 3558000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 7311000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: 8769000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 3558000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 6367000 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: 8769000 USD · 2006-01-01 – 2006-09-30 Source

Capital expenditure

2.7 million USD

2006-01-01 – 2006-12-31

Exact inputs and evidence
  • Capital expenditure: 771000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 1336000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 771000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 1853000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 1336000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 2704000 USD · 2006-01-01 – 2006-12-31 Source
  • Capital expenditure: 1853000 USD · 2006-01-01 – 2006-09-30 Source

Free cash flow

3.66 million USD

2006-01-01 – 2006-12-31

Exact inputs and evidence
  • Operating cash flow: 7311000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: 3558000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 7311000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: 8769000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 3558000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 6367000 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: 8769000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 771000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 1336000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 771000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 1853000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 1336000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 2704000 USD · 2006-01-01 – 2006-12-31 Source
  • Capital expenditure: 1853000 USD · 2006-01-01 – 2006-09-30 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: 2007-03-16.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2006-12-31
  • Operating income: 6 of 11 periods available· newest 2006-12-31
  • Net income: 6 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2006-12-31
  • Total assets: 5 of 11 periods available· newest 2006-12-31
  • Total liabilities: 5 of 11 periods available· newest 2006-12-31
  • Current assets: 5 of 11 periods available· newest 2006-12-31
  • Current liabilities: 5 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 6 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

    -4.9%

    Prior period

    USD 99.23 million

    –

    Current period

    USD 94.36 million

    –

    Exact inputs and evidence

    94364000 − 99234000 = -4870000 USD

    99234000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    94364000 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

    −USD 61.58 million

    Prior period

    −USD 22.33 million

    –

    Current period

    −USD 83.92 million

    –

    Exact inputs and evidence

    -83915000 − -22332000 = -61583000 USD

    -22332000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -83915000 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

    -21.4%

    Prior period

    USD 8.1 million

    –

    Current period

    USD 6.37 million

    –

    Exact inputs and evidence

    6367000 − 8099000 = -1732000 USD

    8099000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    6367000 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

    -5.9%

    Prior period

    USD 2.87 million

    –

    Current period

    USD 2.7 million

    –

    Exact inputs and evidence

    2704000 − 2873000 = -169000 USD

    2873000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    2704000 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 94.36 million 100% of revenue
  • Operating costs Derived USD 166.49 million 176% of revenue
  • Operating income −USD 72.13 million −76% of revenue
  • Tax, interest and other Derived USD 11.79 million 12% of revenue
  • Net income −USD 83.92 million −89% of revenue

Cash

  • Operating cash flow USD 6.37 million 6.7% of revenue
  • Capital expenditure USD 2.7 million 2.9% of revenue
  • Free cash flow Derived USD 3.66 million 3.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 Net loss: net income was −11% of revenue.
  • 2002 Operating loss: operating costs were 103% of revenue.
  • 2003 Operating loss: operating costs were 109% of revenue.
  • 2004 Operating loss: operating costs were 103% of revenue.
  • 2005 Operating loss: operating costs were 109% of revenue.
  • 2006 Operating loss: operating costs were 176% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2001-01-01 – 2001-12-3120569037 19691838 Derived 877199 3210725 Derived -2333526 811831 Derived
Source
2002 2002-01-01 – 2002-12-3123495607 24267532 Derived -771925 4875287 Derived -5647212 1746874 Derived
Source
2003 2003-01-01 – 2003-12-3140868000 44517000 Derived -3649000 18356000 Derived -22005000 -4843000 Derived
Source
2004 2004-01-01 – 2004-12-3180369000 82496000 Derived -2127000 9590000 Derived -11717000 10999000 Derived
Source
2005 2005-01-01 – 2005-12-3199234000 107752000 Derived -8518000 13814000 Derived -22332000 5226000 Derived
Source
2006 2006-01-01 – 2006-12-3194364000 166493000 Derived -72129000 11786000 Derived -83915000 3663000 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 94.4M 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.107.2M80.4M53.6M26.8M0.0200120042006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue20569037
2002Revenue23495607
2003Revenue40868000
2004Revenue80369000
2005Revenue99234000
2006Revenue94364000

Revenue growth

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

-4.9% 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.105%75%46%16%-13%200120042006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over year14.2%
2003Year over year73.9%
2004Year over year96.7%
2005Year over year23.5%
2006Year over year-4.9%

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.

Operating margin -76.4% 2006
Net margin -88.9% 2006
Free cash flow margin 3.9% 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.22%-8%-38%-67%-97%200120042006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin4.3%
2002Operating margin-3.3%
2003Operating margin-8.9%
2004Operating margin-2.6%
2005Operating margin-8.6%
2006Operating margin-76.4%
2001Net margin-11.3%
2002Net margin-24%
2003Net margin-53.8%
2004Net margin-14.6%
2005Net margin-22.5%
2006Net margin-88.9%
2001Free cash flow margin3.9%
2002Free cash flow margin7.4%
2003Free cash flow margin-11.9%
2004Free cash flow margin13.7%
2005Free cash flow margin5.3%
2006Free cash flow margin3.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 6.4M 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.15.6M10.3M5.0M-377.5K-5.7M200120042006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow1012251
2002Operating cash flow2691844
2003Operating cash flow-4239000
2004Operating cash flow14149000
2005Operating cash flow8099000
2006Operating cash flow6367000

Free cash flow

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

USD 3.7M 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.12.3M7.7M3.1M-1.5M-6.1M200120042006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flow811831
2002Free cash flow1746874
2003Free cash flow-4843000
2004Free cash flow10999000
2005Free cash flow5226000
2006Free cash flow3663000

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.

80.6% 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.135%102%68%34%0%2001-12-3120042006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001-12-31Liabilities / assetsNot reportedNo source recorded
2002Liabilities / assets125.3%
2003Liabilities / assets36.4%
2004Liabilities / assets52.7%
2005Liabilities / assets56%
2006Liabilities / assets80.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.4× 2006
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.1.72×1.29×0.86×0.43×0.00×2001-12-3120042006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001-12-31Current assets / current liabilitiesNot reportedNo source recorded
2002Current assets / current liabilities0.4×
2003Current assets / current liabilities1.12×
2004Current assets / current liabilities1.59×
2005Current assets / current liabilities1.43×
2006Current assets / current liabilities1.4×

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 2.33 million
Exact value

Exact value: -2333526 USD

2001-01-01 – 2001-12-31: -2333526 USD Inspect Net Income Open source
Share or cite

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

USD 1.01 million
Exact value

Exact value: 1012251 USD

2001-01-01 – 2001-12-31: 1012251 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 200,420
Exact value

Exact value: 200420 USD

2001-01-01 – 2001-12-31: 200420 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 811,831
Calculation and evidence

1012251 − 200420 USD

Exact free cash flow: 811831 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 5.65 million
Exact value

Exact value: -5647212 USD

2002-01-01 – 2002-12-31: -5647212 USD Inspect Net Income Open source
Share or cite

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

USD 2.69 million
Exact value

Exact value: 2691844 USD

2002-01-01 – 2002-12-31: 2691844 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 944,970
Exact value

Exact value: 944970 USD

2002-01-01 – 2002-12-31: 944970 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.75 million
Calculation and evidence

2691844 − 944970 USD

Exact free cash flow: 1746874 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 22.01 million
Exact value

Exact value: -22005000 USD

2003-01-01 – 2003-12-31: -22005000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.24 million
Exact value

Exact value: -4239000 USD

2003-01-01 – 2003-12-31: -4239000 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 604,000
Exact value

Exact value: 604000 USD

2003-01-01 – 2003-12-31: 604000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.84 million
Calculation and evidence

-4239000 − 604000 USD

Exact free cash flow: -4843000 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 11.72 million
Exact value

Exact value: -11717000 USD

2004-01-01 – 2004-12-31: -11717000 USD Inspect Net Income Open source
Share or cite

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

USD 14.15 million
Exact value

Exact value: 14149000 USD

2004-01-01 – 2004-12-31: 14149000 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 3.15 million
Exact value

Exact value: 3150000 USD

2004-01-01 – 2004-12-31: 3150000 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 million
Calculation and evidence

14149000 − 3150000 USD

Exact free cash flow: 10999000 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 22.33 million
Exact value

Exact value: -22332000 USD

2005-01-01 – 2005-12-31: -22332000 USD Inspect Net Income Open source
Share or cite

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

USD 8.1 million
Exact value

Exact value: 8099000 USD

2005-01-01 – 2005-12-31: 8099000 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 2.87 million
Exact value

Exact value: 2873000 USD

2005-01-01 – 2005-12-31: 2873000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.23 million
Calculation and evidence

8099000 − 2873000 USD

Exact free cash flow: 5226000 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 83.92 million
Exact value

Exact value: -83915000 USD

2006-01-01 – 2006-12-31: -83915000 USD Inspect Net Income Open source
Share or cite

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

USD 6.37 million
Exact value

Exact value: 6367000 USD

2006-01-01 – 2006-12-31: 6367000 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 2.7 million
Exact value

Exact value: 2704000 USD

2006-01-01 – 2006-12-31: 2704000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.66 million
Calculation and evidence

6367000 − 2704000 USD

Exact free cash flow: 3663000 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.

16 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001200022, 1200022, edgar:1200022