ASSURETEC HOLDINGS INC

EDGAR

7 filing records in this dataset, filed from 2004-02-25 to 2006-08-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

112 thousand USD

2006-03-31 · USD

Exact inputs and evidence

Operating margin

-756.75%

2006-03-31 · %

Exact inputs and evidence
  • Operating Income: -849130 USD Source
  • Revenue: 112208 USD Source

Operating cash flow

-1.37 million USD

2006-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3530628 USD Source
  • Operating Cash Flow: -2157554 USD Source

Free cash flow

-1.38 million USD

2006-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3530628 USD Source
  • Operating Cash Flow: -2157554 USD Source
  • Capital Expenditure: 14361 USD Source
  • Capital Expenditure: 10746 USD Source
Cash and cash equivalents
135 thousand USD Source
Exact value

135459 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: 2006-08-15.

Financial data available through: 2005-06-30.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2005-06-30
  • Operating income: 3 of 11 periods available· newest 2005-06-30
  • Net income: 3 of 11 periods available· newest 2005-06-30
  • Operating cash flow: 3 of 11 periods available· newest 2005-06-30
  • Capital expenditure: 3 of 11 periods available· newest 2005-06-30
  • Total assets: 2 of 11 periods available· newest 2005-06-30
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 2005-06-30
  • Current liabilities: 3 of 11 periods available· newest 2005-06-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2005-06-30
  • 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

    +162%

    Prior period

    USD 292,975

    –

    Current period

    USD 767,645

    –

    Exact inputs and evidence

    767645 − 292975 = 474670 USD

    292975 USD · 2003-07-01 – 2004-06-30

    Inspect prior input Prior source

    767645 USD · 2004-07-01 – 2005-06-30

    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 1.64 million

    Prior period

    −USD 3.7 million

    –

    Current period

    −USD 5.34 million

    –

    Exact inputs and evidence

    -5338228 − -3697270 = -1640958 USD

    -3697270 USD · 2003-07-01 – 2004-06-30

    Inspect prior input Prior source

    -5338228 USD · 2004-07-01 – 2005-06-30

    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 2.38 million

    Prior period

    −USD 311,152

    –

    Current period

    −USD 2.69 million

    –

    Exact inputs and evidence

    -2686973 − -311152 = -2375821 USD

    -311152 USD · 2003-07-01 – 2004-06-30

    Inspect prior input Prior source

    -2686973 USD · 2004-07-01 – 2005-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +139.6%

    Prior period

    USD 11,669

    –

    Current period

    USD 27,955

    –

    Exact inputs and evidence

    27955 − 11669 = 16286 USD

    11669 USD · 2003-07-01 – 2004-06-30

    Inspect prior input Prior source

    27955 USD · 2004-07-01 – 2005-06-30

    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.

2005 2004-07-01 – 2005-06-30

  • Revenue USD 767,645 100% of revenue
  • Operating costs Derived USD 6.02 million 785% of revenue
  • Operating income −USD 5.25 million −685% of revenue
  • Tax, interest and other Derived USD 83,625 11% of revenue
  • Net income −USD 5.34 million −695% of revenue

Cash

  • Operating cash flow −USD 2.69 million −350% of revenue
  • Capital expenditure USD 27,955 3.6% of revenue
  • Free cash flow Derived −USD 2.71 million −354% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Operating loss: operating costs were 26,985% of revenue.
  • 2004 Operating loss: operating costs were 1,326% of revenue.
  • 2005 Operating loss: operating costs were 785% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2002-07-01 – 2003-06-309747 2630204 Derived -2620457 61143 Derived -2681600 -428447 Derived
Source
2004 2003-07-01 – 2004-06-30292975 3886058 Derived -3593083 104187 Derived -3697270 -322821 Derived
Source
2005 2004-07-01 – 2005-06-30767645 6022248 Derived -5254603 83625 Derived -5338228 -2714928 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 767.6K 2005
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.829.1K621.8K414.5K207.3K0.0200320042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue9747
2004Revenue292975
2005Revenue767645

Revenue growth

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

162% 2005
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.3,138%2,354%1,569%785%0%200320042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year2,905.8%
2005Year over year162%

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 -684.5% 2005
Net margin -695.4% 2005
Free cash flow margin -353.7% 2005
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.2,201%-5,778%-13,756%-21,735%-29,713%200320042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin-26,884.8%
2004Operating margin-1,226.4%
2005Operating margin-684.5%
2003Net margin-27,512.1%
2004Net margin-1,262%
2005Net margin-695.4%
2003Free cash flow margin-4,395.7%
2004Free cash flow margin-110.2%
2005Free cash flow margin-353.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.7M 2005
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.215.0K-564.3K-1.3M-2.1M-2.9M200320042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow-418831
2004Operating cash flow-311152
2005Operating cash flow-2686973

Free cash flow

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

USD -2.7M 2005
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.217.2K-570.1K-1.4M-2.1M-2.9M200320042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow-428447
2004Free cash flow-322821
2005Free cash flow-2714928

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
2003-06-30Liabilities / assetsNot reportedNo source recorded
2004-06-30Liabilities / assetsNot reported
2005-06-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.15× 2005
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.0.16×0.12×0.08×0.04×0.00×200320042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities0×
2004Current assets / current liabilities0.05×
2005Current assets / current liabilities0.15×

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 2002-07-01 – 2003-06-30
−USD 2.68 million
Exact value

Exact value: -2681600 USD

2002-07-01 – 2003-06-30: -2681600 USD Inspect Net Income Open source
Share or cite

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

−USD 418,831
Exact value

Exact value: -418831 USD

2002-07-01 – 2003-06-30: -418831 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 9,616
Exact value

Exact value: 9616 USD

2002-07-01 – 2003-06-30: 9616 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 428,447
Calculation and evidence

-418831 − 9616 USD

Exact free cash flow: -428447 USD

Share or cite

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

2004 2003-07-01 – 2004-06-30
−USD 3.7 million
Exact value

Exact value: -3697270 USD

2003-07-01 – 2004-06-30: -3697270 USD Inspect Net Income Open source
Share or cite

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

−USD 311,152
Exact value

Exact value: -311152 USD

2003-07-01 – 2004-06-30: -311152 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 11,669
Exact value

Exact value: 11669 USD

2003-07-01 – 2004-06-30: 11669 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 322,821
Calculation and evidence

-311152 − 11669 USD

Exact free cash flow: -322821 USD

Share or cite

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

2005 2004-07-01 – 2005-06-30
−USD 5.34 million
Exact value

Exact value: -5338228 USD

2004-07-01 – 2005-06-30: -5338228 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: -2686973 USD

2004-07-01 – 2005-06-30: -2686973 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 27,955
Exact value

Exact value: 27955 USD

2004-07-01 – 2005-06-30: 27955 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.71 million
Calculation and evidence

-2686973 − 27955 USD

Exact free cash flow: -2714928 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: 0001271484, 1271484, edgar:1271484