OPTIUM CORP

EDGAR

7 filing records in this dataset, filed from 2006-12-12 to 2008-06-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

45 million USD

2008-05-03 · USD

Exact inputs and evidence

Operating margin

-2.85%

2008-05-03 · %

Exact inputs and evidence
  • Operating Income: -1281000 USD Source
  • Revenue: 45004000 USD Source
Cash and cash equivalents
42.6 million USD Source
Exact value

42614000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2008-06-16.

Financial data available through: 2007-07-28.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2007-07-28
  • Operating income: 3 of 11 periods available· newest 2007-07-28
  • Net income: 3 of 11 periods available· newest 2007-07-28
  • Operating cash flow: 3 of 11 periods available· newest 2007-07-28
  • Capital expenditure: 3 of 11 periods available· newest 2007-07-28
  • Total assets: 2 of 11 periods available· newest 2007-07-28
  • Total liabilities: 2 of 11 periods available· newest 2007-07-28
  • Current assets: 2 of 11 periods available· newest 2007-07-28
  • Current liabilities: 2 of 11 periods available· newest 2007-07-28
  • Cash and cash equivalents: 2 of 11 periods available· newest 2007-07-28
  • 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

    +80.6%

    Prior period

    USD 69.48 million

    –

    Current period

    USD 125.48 million

    –

    Exact inputs and evidence

    125478000 − 69477000 = 56001000 USD

    69477000 USD · 2005-07-30 – 2006-07-29

    Inspect prior input Prior source

    125478000 USD · 2006-07-29 – 2007-07-28

    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 19.38 million

    Prior period

    −USD 8.12 million

    –

    Current period

    USD 11.25 million

    –

    Exact inputs and evidence

    11254000 − -8123000 = 19377000 USD

    -8123000 USD · 2005-07-30 – 2006-07-29

    Inspect prior input Prior source

    11254000 USD · 2006-07-29 – 2007-07-28

    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

    -130.2%

    Prior period

    USD 2.42 million

    –

    Current period

    −USD 731,000

    –

    Exact inputs and evidence

    -731000 − 2418000 = -3149000 USD

    2418000 USD · 2005-07-30 – 2006-07-29

    Inspect prior input Prior source

    -731000 USD · 2006-07-29 – 2007-07-28

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +93.4%

    Prior period

    USD 3.03 million

    –

    Current period

    USD 5.86 million

    –

    Exact inputs and evidence

    5859000 − 3030000 = 2829000 USD

    3030000 USD · 2005-07-30 – 2006-07-29

    Inspect prior input Prior source

    5859000 USD · 2006-07-29 – 2007-07-28

    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 2006-07-29 – 2007-07-28

  • Revenue USD 125.48 million 100% of revenue
  • Cost of revenue USD 91.2 million 73% of revenue
  • Operating expenses USD 38.96 million 31% of revenue
  • Operating income −USD 4.68 million −3.7% of revenue
  • Tax, interest and other Derived −USD 15.93 million −13% of revenue
  • Net income USD 11.25 million 9% of revenue

Cash

  • Operating cash flow −USD 731,000 −0.6% of revenue
  • Capital expenditure USD 5.86 million 4.7% of revenue
  • Free cash flow Derived −USD 6.59 million −5.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 Operating loss: operating costs were 104% of revenue.
  • 2006 Operating loss: operating costs were 112% of revenue.
  • 2007 Operating loss: operating costs were 104% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2004-07-31 – 2005-07-3037076000 38646000 Derived -1570000 -119000 Derived -1451000 -889000 Derived
Source
2006 2005-07-30 – 2006-07-2969477000 77692000 Derived -8215000 -92000 Derived -8123000 -612000 Derived
Source
2007 2006-07-29 – 2007-07-28125478000 130157000 Derived -4679000 -15933000 Derived 11254000 -6590000 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 125.5M 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.135.5M101.6M67.8M33.9M0.0200520062007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue37076000
2006Revenue69477000
2007Revenue125478000

Revenue growth

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

80.6% 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.94%71%47%24%0%200520062007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over year87.4%
2007Year over year80.6%

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 -3.7% 2007
Net margin 9% 2007
Free cash flow margin -5.3% 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.10.6%4.6%-1.4%-7.5%-13.5%200520062007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin-4.2%
2006Operating margin-11.8%
2007Operating margin-3.7%
2005Net margin-3.9%
2006Net margin-11.7%
2007Net margin9%
2005Free cash flow margin-2.4%
2006Free cash flow margin-0.9%
2007Free cash flow margin-5.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -731K 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.2.7M1.8M843.5K-69.7K-982.9K200520062007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow677000
2006Operating cash flow2418000
2007Operating cash flow-731000

Free cash flow

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

USD -6.6M 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.527.2K-1.4M-3.3M-5.2M-7.1M200520062007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flow-889000
2006Free cash flow-612000
2007Free cash flow-6590000

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.

15% 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.44%33%22%11%0%2005-07-3020062007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005-07-30Liabilities / assetsNot reportedNo source recorded
2006Liabilities / assets40.8%
2007Liabilities / assets15%

Current assets to current liabilities

Current assets divided by current liabilities.

4.4× 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.4.75×3.56×2.37×1.19×0.00×2005-07-3020062007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005-07-30Current assets / current liabilitiesNot reportedNo source recorded
2006Current assets / current liabilities1.75×
2007Current assets / current liabilities4.4×

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
2005 2004-07-31 – 2005-07-30
−USD 1.45 million
Exact value

Exact value: -1451000 USD

2004-07-31 – 2005-07-30: -1451000 USD Inspect Net Income Open source
Share or cite

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

USD 677,000
Exact value

Exact value: 677000 USD

2004-07-31 – 2005-07-30: 677000 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 1.57 million
Exact value

Exact value: 1566000 USD

2004-07-31 – 2005-07-30: 1566000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 889,000
Calculation and evidence

677000 − 1566000 USD

Exact free cash flow: -889000 USD

Share or cite

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

2006 2005-07-30 – 2006-07-29
−USD 8.12 million
Exact value

Exact value: -8123000 USD

2005-07-30 – 2006-07-29: -8123000 USD Inspect Net Income Open source
Share or cite

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

USD 2.42 million
Exact value

Exact value: 2418000 USD

2005-07-30 – 2006-07-29: 2418000 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 3.03 million
Exact value

Exact value: 3030000 USD

2005-07-30 – 2006-07-29: 3030000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 612,000
Calculation and evidence

2418000 − 3030000 USD

Exact free cash flow: -612000 USD

Share or cite

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

2007 2006-07-29 – 2007-07-28
USD 11.25 million
Exact value

Exact value: 11254000 USD

2006-07-29 – 2007-07-28: 11254000 USD Inspect Net Income Open source
Share or cite

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

−USD 731,000
Exact value

Exact value: -731000 USD

2006-07-29 – 2007-07-28: -731000 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 5.86 million
Exact value

Exact value: 5859000 USD

2006-07-29 – 2007-07-28: 5859000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.59 million
Calculation and evidence

-731000 − 5859000 USD

Exact free cash flow: -6590000 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.

7 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001219169, 1219169, edgar:1219169