SOLOMON TECHNOLOGIES INC

EDGAR

24 filing records in this dataset, filed from 2004-04-14 to 2008-11-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.38 million USD

2008-09-30 · USD

Exact inputs and evidence

Operating margin

-38.78%

2008-09-30 · %

Exact inputs and evidence
  • Operating Income: -921646 USD Source
  • Revenue: 2376527 USD Source

Operating cash flow

-103 thousand USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -285381 USD Source
  • Operating Cash Flow: -182786 USD Source

Free cash flow

-157 thousand USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -285381 USD Source
  • Operating Cash Flow: -182786 USD Source
  • Capital Expenditure: 70194 USD Source
  • Capital Expenditure: 15314 USD Source
Cash and cash equivalents
1.05 million USD Source
Exact value

1050040 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

10.2 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Revenue: 7973654 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 5204103 USD · 2007-01-01 – 2007-09-30 Source
  • Revenue: 2490784 USD · 2008-01-01 – 2008-03-31 Source
  • Revenue: 2554642 USD · 2008-04-01 – 2008-06-30 Source
  • Revenue: 2376527 USD · 2008-07-01 – 2008-09-30 Source

Net income

-8.41 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Net income: -15161034 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -11875662 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -1422668 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: -1913089 USD · 2008-04-01 – 2008-06-30 Source
  • Net income: -1785130 USD · 2008-07-01 – 2008-09-30 Source

Operating cash flow

-839 thousand USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Operating cash flow: -1615844 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -1062375 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -323451 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -182786 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -323451 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -285381 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -182786 USD · 2008-01-01 – 2008-06-30 Source

Capital expenditure

107 thousand USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Capital expenditure: 141530 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 104924 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 3922 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 15314 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 3922 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 70194 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 15314 USD · 2008-01-01 – 2008-06-30 Source

Free cash flow

-946 thousand USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Operating cash flow: -1615844 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -1062375 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -323451 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -182786 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -323451 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -285381 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -182786 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 141530 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 104924 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 3922 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 15314 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 3922 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 70194 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 15314 USD · 2008-01-01 – 2008-06-30 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: 2008-11-19.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2007-12-31
  • Operating income: 6 of 11 periods available· newest 2007-12-31
  • Net income: 6 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2007-12-31
  • Total assets: 1 of 11 periods available· newest 2007-12-31
  • Total liabilities: 1 of 11 periods available· newest 2005-12-31
  • Current assets: 5 of 11 periods available· newest 2007-12-31
  • Current liabilities: 4 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 6 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

    +249.9%

    Prior period

    USD 2.28 million

    –

    Current period

    USD 7.97 million

    –

    Exact inputs and evidence

    7973654 − 2278848 = 5694806 USD

    2278848 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    7973654 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 1.1 million

    Prior period

    −USD 16.26 million

    –

    Current period

    −USD 15.16 million

    –

    Exact inputs and evidence

    -15161034 − -16262514 = 1101480 USD

    -16262514 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -15161034 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 443,346

    Prior period

    −USD 1.17 million

    –

    Current period

    −USD 1.62 million

    –

    Exact inputs and evidence

    -1615844 − -1172498 = -443346 USD

    -1172498 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -1615844 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

    +1,012.8%

    Prior period

    USD 12,718

    –

    Current period

    USD 141,530

    –

    Exact inputs and evidence

    141530 − 12718 = 128812 USD

    12718 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    141530 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 7.97 million 100% of revenue
  • Cost of revenue USD 4.62 million 58% of revenue
  • Operating expenses USD 8.9 million 112% of revenue
  • Operating income −USD 5.55 million −70% of revenue
  • Tax, interest and other Derived USD 9.61 million 121% of revenue
  • Net income −USD 15.16 million −190% of revenue

Cash

  • Operating cash flow −USD 1.62 million −20% of revenue
  • Capital expenditure USD 141,530 1.8% of revenue
  • Free cash flow Derived −USD 1.76 million −22% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 795% of revenue.
  • 2003 Operating loss: operating costs were 853% of revenue.
  • 2004 Operating loss: operating costs were 1,005% of revenue.
  • 2005 Operating loss: operating costs were 4,373% of revenue.
  • 2006 Operating loss: operating costs were 482% of revenue.
  • 2007 Operating loss: operating costs were 170% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-31150918 1199330 Derived -1048412 52692 Derived -1101104 -208255 Derived
Source
2003 2003-01-01 – 2003-12-31421808 3597793 Derived -3175985 330464 Derived -3506449 -476408 Derived
Source
2004 2004-01-01 – 2004-12-31370195 3721917 Derived -3351722 3006750 Derived -6358472 -1870896 Derived
Source
2005 2005-01-01 – 2005-12-3168717 3004899 Derived -2936182 3696778 Derived -6632960 -1197554 Derived
Source
2006 2006-01-01 – 2006-12-312278848 10972695 Derived -8693847 7568667 Derived -16262514 -1185216 Derived
Source
2007 2007-01-01 – 2007-12-317973654 13520121 Derived -5546467 9614567 Derived -15161034 -1757374 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 8M 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.8.6M6.5M4.3M2.2M0.0200220052007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue150918
2003Revenue421808
2004Revenue370195
2005Revenue68717
2006Revenue2278848
2007Revenue7973654

Revenue growth

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

249.9% 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.3,480%2,524%1,567%611%-345%200220052007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year179.5%
2004Year over year-12.2%
2005Year over year-81.4%
2006Year over year3,216.3%
2007Year over year249.9%

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 -69.6% 2007
Net margin -190.1% 2007
Free cash flow margin -22% 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.772%-2,027%-4,826%-7,626%-10,425%200220052007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-694.7%
2003Operating margin-752.9%
2004Operating margin-905.4%
2005Operating margin-4,272.9%
2006Operating margin-381.5%
2007Operating margin-69.6%
2002Net margin-729.6%
2003Net margin-831.3%
2004Net margin-1,717.6%
2005Net margin-9,652.6%
2006Net margin-713.6%
2007Net margin-190.1%
2002Free cash flow margin-138%
2003Free cash flow margin-112.9%
2004Free cash flow margin-505.4%
2005Free cash flow margin-1,742.7%
2006Free cash flow margin-52%
2007Free cash flow margin-22%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.6M 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.148.5K-389.8K-928.1K-1.5M-2.0M200220052007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-206039
2003Operating cash flow-451365
2004Operating cash flow-1856150
2005Operating cash flow-1195556
2006Operating cash flow-1172498
2007Operating cash flow-1615844

Free cash flow

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

USD -1.8M 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.149.7K-392.9K-935.4K-1.5M-2.0M200220052007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow-208255
2003Free cash flow-476408
2004Free cash flow-1870896
2005Free cash flow-1197554
2006Free cash flow-1185216
2007Free cash flow-1757374

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Liabilities / assetsNot reportedNo source recorded
2003-12-31Liabilities / assetsNot reportedNo source recorded
2004-12-31Liabilities / assetsNot reportedNo source recorded
2005Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reportedNo source recorded
2007-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.25× 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.0.45×0.34×0.23×0.11×0.00×2002-12-3120052007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities0.03×
2004Current assets / current liabilitiesNot reported
2005Current assets / current liabilities0.04×
2006Current assets / current liabilities0.42×
2007Current assets / current liabilities0.25×

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 1.1 million
Exact value

Exact value: -1101104 USD

2002-01-01 – 2002-12-31: -1101104 USD Inspect Net Income Open source
Share or cite

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

−USD 206,039
Exact value

Exact value: -206039 USD

2002-01-01 – 2002-12-31: -206039 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 2,216
Exact value

Exact value: 2216 USD

2002-01-01 – 2002-12-31: 2216 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 208,255
Calculation and evidence

-206039 − 2216 USD

Exact free cash flow: -208255 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 3.51 million
Exact value

Exact value: -3506449 USD

2003-01-01 – 2003-12-31: -3506449 USD Inspect Net Income Open source
Share or cite

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

−USD 451,365
Exact value

Exact value: -451365 USD

2003-01-01 – 2003-12-31: -451365 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 25,043
Exact value

Exact value: 25043 USD

2003-01-01 – 2003-12-31: 25043 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 476,408
Calculation and evidence

-451365 − 25043 USD

Exact free cash flow: -476408 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 6.36 million
Exact value

Exact value: -6358472 USD

2004-01-01 – 2004-12-31: -6358472 USD Inspect Net Income Open source
Share or cite

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

−USD 1.86 million
Exact value

Exact value: -1856150 USD

2004-01-01 – 2004-12-31: -1856150 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 14,746
Exact value

Exact value: 14746 USD

2004-01-01 – 2004-12-31: 14746 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.87 million
Calculation and evidence

-1856150 − 14746 USD

Exact free cash flow: -1870896 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 6.63 million
Exact value

Exact value: -6632960 USD

2005-01-01 – 2005-12-31: -6632960 USD Inspect Net Income Open source
Share or cite

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

−USD 1.2 million
Exact value

Exact value: -1195556 USD

2005-01-01 – 2005-12-31: -1195556 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 1,998
Exact value

Exact value: 1998 USD

2005-01-01 – 2005-12-31: 1998 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.2 million
Calculation and evidence

-1195556 − 1998 USD

Exact free cash flow: -1197554 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 16.26 million
Exact value

Exact value: -16262514 USD

2006-01-01 – 2006-12-31: -16262514 USD Inspect Net Income Open source
Share or cite

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

−USD 1.17 million
Exact value

Exact value: -1172498 USD

2006-01-01 – 2006-12-31: -1172498 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 12,718
Exact value

Exact value: 12718 USD

2006-01-01 – 2006-12-31: 12718 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.19 million
Calculation and evidence

-1172498 − 12718 USD

Exact free cash flow: -1185216 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 15.16 million
Exact value

Exact value: -15161034 USD

2007-01-01 – 2007-12-31: -15161034 USD Inspect Net Income Open source
Share or cite

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

−USD 1.62 million
Exact value

Exact value: -1615844 USD

2007-01-01 – 2007-12-31: -1615844 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 141,530
Exact value

Exact value: 141530 USD

2007-01-01 – 2007-12-31: 141530 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.76 million
Calculation and evidence

-1615844 − 141530 USD

Exact free cash flow: -1757374 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.

24 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001240722, 1240722, edgar:1240722