ECOST COM INC

EDGAR

7 filing records in this dataset, filed from 2004-11-15 to 2005-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

38.2 million USD

2005-09-30 · USD

Exact inputs and evidence

Operating margin

-6.18%

2005-09-30 · %

Exact inputs and evidence
  • Operating Income: -2358000 USD Source
  • Revenue: 38186000 USD Source

Operating cash flow

-53 thousand USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -8307000 USD Source
  • Operating Cash Flow: -8254000 USD Source

Free cash flow

-90 thousand USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -8307000 USD Source
  • Operating Cash Flow: -8254000 USD Source
  • Capital Expenditure: 1512000 USD Source
  • Capital Expenditure: 1475000 USD Source
Cash and cash equivalents
6.29 million USD Source
Exact value

6290000 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

192 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Revenue: 178464000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 120389000 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 55056000 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 41048000 USD · 2005-04-01 – 2005-06-30 Source
  • Revenue: 38186000 USD · 2005-07-01 – 2005-09-30 Source

Net income

-13.7 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Net income: -1208000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: -907000 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: -1699000 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: -9390000 USD · 2005-04-01 – 2005-06-30 Source
  • Net income: -2309000 USD · 2005-07-01 – 2005-09-30 Source

Operating cash flow

-6.75 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Operating cash flow: -139000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: -1700000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -1317000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: -8254000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: -1317000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: -8307000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: -8254000 USD · 2005-01-01 – 2005-06-30 Source

Capital expenditure

1.66 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Capital expenditure: 272000 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 125000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 1006000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 1475000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 1006000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 1512000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 1475000 USD · 2005-01-01 – 2005-06-30 Source

Free cash flow

-8.41 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Operating cash flow: -139000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: -1700000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -1317000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: -8254000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: -1317000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: -8307000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: -8254000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 272000 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 125000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 1006000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 1475000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 1006000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 1512000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 1475000 USD · 2005-01-01 – 2005-06-30 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: 2005-11-14.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2004-12-31
  • Operating income: 3 of 11 periods available· newest 2004-12-31
  • Net income: 3 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2004-12-31
  • Total assets: 2 of 11 periods available· newest 2004-12-31
  • Total liabilities: 2 of 11 periods available· newest 2004-12-31
  • Current assets: 2 of 11 periods available· newest 2004-12-31
  • Current liabilities: 2 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2004-12-31
  • 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

    +62.7%

    Prior period

    USD 109.71 million

    –

    Current period

    USD 178.46 million

    –

    Exact inputs and evidence

    178464000 − 109709000 = 68755000 USD

    109709000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    178464000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -119.4%

    Prior period

    USD 6.21 million

    –

    Current period

    −USD 1.21 million

    –

    Exact inputs and evidence

    -1208000 − 6211000 = -7419000 USD

    6211000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -1208000 USD · 2004-01-01 – 2004-12-31

    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

    -108.5%

    Prior period

    USD 1.63 million

    –

    Current period

    −USD 139,000

    –

    Exact inputs and evidence

    -139000 − 1626000 = -1765000 USD

    1626000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -139000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +1,331.6%

    Prior period

    USD 19,000

    –

    Current period

    USD 272,000

    –

    Exact inputs and evidence

    272000 − 19000 = 253000 USD

    19000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    272000 USD · 2004-01-01 – 2004-12-31

    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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 178.46 million 100% of revenue
  • Operating costs Derived USD 180.52 million 101% of revenue
  • Operating income −USD 2.06 million −1.2% of revenue
  • Tax, interest and other Derived −USD 851,000 −0.5% of revenue
  • Net income −USD 1.21 million −0.7% of revenue

Cash

  • Operating cash flow −USD 139,000 −0.1% of revenue
  • Capital expenditure USD 272,000 0.2% of revenue
  • Free cash flow Derived −USD 411,000 −0.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 99%
  • 2003 Net income was higher than operating income, so the split is not drawn.
  • 2004 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
2002 2002-01-01 – 2002-12-3189009000 88374000 Derived 635000 488000 Derived 147000 -168000 Derived
Source
2003 2003-01-01 – 2003-12-31109709000 109294000 Derived 415000 -5796000 Derived 6211000 1607000 Derived
Source
2004 2004-01-01 – 2004-12-31178464000 180523000 Derived -2059000 -851000 Derived -1208000 -411000 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 178.5M 2004
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.192.7M144.6M96.4M48.2M0.0200220032004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue89009000
2003Revenue109709000
2004Revenue178464000

Revenue growth

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

62.7% 2004
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.68%51%34%17%0%200220032004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year23.3%
2004Year over year62.7%

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 -1.2% 2004
Net margin -0.7% 2004
Free cash flow margin -0.2% 2004
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.6.2%4.2%2.3%0.3%-1.7%200220032004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin0.7%
2003Operating margin0.4%
2004Operating margin-1.2%
2002Net margin0.2%
2003Net margin5.7%
2004Net margin-0.7%
2002Free cash flow margin-0.2%
2003Free cash flow margin1.5%
2004Free cash flow margin-0.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -139K 2004
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.1.8M1.3M733.5K215.9K-301.8K200220032004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-159000
2003Operating cash flow1626000
2004Operating cash flow-139000

Free cash flow

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

USD -411K 2004
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.1.8M1.2M598.0K12.8K-572.4K200220032004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow-168000
2003Free cash flow1607000
2004Free cash flow-411000

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.

19.7% 2004
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.97%73%48%24%0%2002-12-3120032004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Liabilities / assetsNot reportedNo source recorded
2003Liabilities / assets89.8%
2004Liabilities / assets19.7%

Current assets to current liabilities

Current assets divided by current liabilities.

4.12× 2004
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.4.45×3.34×2.23×1.11×0.00×2002-12-3120032004
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 liabilities0.96×
2004Current assets / current liabilities4.12×

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 147,000
Exact value

Exact value: 147000 USD

2002-01-01 – 2002-12-31: 147000 USD Inspect Net Income Open source
Share or cite

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

−USD 159,000
Exact value

Exact value: -159000 USD

2002-01-01 – 2002-12-31: -159000 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 9,000
Exact value

Exact value: 9000 USD

2002-01-01 – 2002-12-31: 9000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 168,000
Calculation and evidence

-159000 − 9000 USD

Exact free cash flow: -168000 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 6.21 million
Exact value

Exact value: 6211000 USD

2003-01-01 – 2003-12-31: 6211000 USD Inspect Net Income Open source
Share or cite

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

USD 1.63 million
Exact value

Exact value: 1626000 USD

2003-01-01 – 2003-12-31: 1626000 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 19,000
Exact value

Exact value: 19000 USD

2003-01-01 – 2003-12-31: 19000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.61 million
Calculation and evidence

1626000 − 19000 USD

Exact free cash flow: 1607000 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 1.21 million
Exact value

Exact value: -1208000 USD

2004-01-01 – 2004-12-31: -1208000 USD Inspect Net Income Open source
Share or cite

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

−USD 139,000
Exact value

Exact value: -139000 USD

2004-01-01 – 2004-12-31: -139000 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 272,000
Exact value

Exact value: 272000 USD

2004-01-01 – 2004-12-31: 272000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 411,000
Calculation and evidence

-139000 − 272000 USD

Exact free cash flow: -411000 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: 0001287503, 1287503, edgar:1287503