SmartPros Ltd.

EDGAR

48 filing records in this dataset, filed from 2004-11-15 to 2015-11-05. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.62 million USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

-5.36%

2011-09-30 · %

Exact inputs and evidence
  • Operating Income: -193851 USD Source
  • Revenue: 3616116 USD Source

Operating cash flow

240 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 591456 USD Source
  • Operating Cash Flow: 351382 USD Source

Free cash flow

138 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 591456 USD Source
  • Operating Cash Flow: 351382 USD Source
  • Capital Expenditure: 198311 USD Source
  • Capital Expenditure: 95868 USD Source
Cash and cash equivalents
6.47 million USD Source
Exact value

6471397 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

16.9 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Revenue: 17623417 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 12543209 USD · 2010-01-01 – 2010-09-30 Source
  • Revenue: 3054596 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 5120023 USD · 2011-04-01 – 2011-06-30 Source
  • Revenue: 3616116 USD · 2011-07-01 – 2011-09-30 Source

Net income

109 thousand USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Net income: -129292 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: -525803 USD · 2010-01-01 – 2010-09-30 Source
  • Net income: -429388 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: 316563 USD · 2011-04-01 – 2011-06-30 Source
  • Net income: -174711 USD · 2011-07-01 – 2011-09-30 Source

Operating cash flow

1.38 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Operating cash flow: 1785147 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: 996634 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: -62864 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: 351382 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: -62864 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: 591456 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 351382 USD · 2011-01-01 – 2011-06-30 Source

Capital expenditure

333 thousand USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Capital expenditure: 349299 USD · 2010-01-01 – 2010-12-31 Source
  • Capital expenditure: 214503 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 15202 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 95868 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 15202 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 198311 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 95868 USD · 2011-01-01 – 2011-06-30 Source

Free cash flow

1.05 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Operating cash flow: 1785147 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: 996634 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: -62864 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: 351382 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: -62864 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: 591456 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 351382 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 349299 USD · 2010-01-01 – 2010-12-31 Source
  • Capital expenditure: 214503 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 15202 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 95868 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 15202 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 198311 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 95868 USD · 2011-01-01 – 2011-06-30 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: 2015-11-05.

Financial data available through: 2010-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2010-12-31
  • Operating income: 8 of 11 periods available· newest 2010-12-31
  • Net income: 8 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2010-12-31
  • Total assets: 8 of 11 periods available· newest 2010-12-31
  • Total liabilities: 3 of 11 periods available· newest 2010-12-31
  • Current assets: 8 of 11 periods available· newest 2010-12-31
  • Current liabilities: 8 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2010-12-31
  • 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

    -8.6%

    Prior period

    USD 19.27 million

    –

    Current period

    USD 17.62 million

    –

    Exact inputs and evidence

    17623417 − 19274533 = -1651116 USD

    19274533 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    17623417 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -132.4%

    Prior period

    USD 398,683

    –

    Current period

    −USD 129,292

    –

    Exact inputs and evidence

    -129292 − 398683 = -527975 USD

    398683 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -129292 USD · 2010-01-01 – 2010-12-31

    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

    -0.6%

    Prior period

    USD 1.8 million

    –

    Current period

    USD 1.79 million

    –

    Exact inputs and evidence

    1785147 − 1796047 = -10900 USD

    1796047 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    1785147 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +61.4%

    Prior period

    USD 216,461

    –

    Current period

    USD 349,299

    –

    Exact inputs and evidence

    349299 − 216461 = 132838 USD

    216461 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    349299 USD · 2010-01-01 – 2010-12-31

    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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 17.62 million 100% of revenue
  • Cost of revenue USD 8.05 million 46% of revenue
  • Operating expenses USD 9.72 million 55% of revenue
  • Operating income −USD 145,932 −0.8% of revenue
  • Tax, interest and other Derived −USD 16,640 −0.1% of revenue
  • Net income −USD 129,292 −0.7% of revenue

Cash

  • Operating cash flow USD 1.79 million 10% of revenue
  • Capital expenditure USD 349,299 2% of revenue
  • Free cash flow Derived USD 1.44 million 8.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Operating loss: operating costs were 103% of revenue.
  • 2004 93%
  • 2005 Net income was higher than operating income, so the split is not drawn.
  • 2006 Net income was higher than operating income, so the split is not drawn.
  • 2007 Net income was higher than operating income, so the split is not drawn.
  • 2008 Net income was higher than operating income, so the split is not drawn.
  • 2009 Net income was higher than operating income, so the split is not drawn.
  • 2010 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
2003 2003-01-01 – 2003-12-318579989 8822682 Derived -242693 72049 Derived -314742 717489 Derived
Source
2004 2004-01-01 – 2004-12-3110150738 9411864 Derived 738874 27505 Derived 711369 989439 Derived
Source
2005 2005-01-01 – 2005-12-3110430210 9974031 Derived 456179 -212788 Derived 668967 1016593 Derived
Source
2006 2006-01-01 – 2006-12-3112462086 11650019 Derived 812067 -699044 Derived 1511111 1539737 Derived
Source
2007 2007-01-01 – 2007-12-3115204506 14038368 Derived 1166138 -1002227 Derived 2168365 3216522 Derived
Source
2008 2008-01-01 – 2008-12-3118256328 16929375 Derived 1326953 -274310 Derived 1601263 2059236 Derived
Source
2009 2009-01-01 – 2009-12-3119274533 18893075 Derived 381458 -17225 Derived 398683 1579586 Derived
Source
2010 2010-01-01 – 2010-12-3117623417 17769349 Derived -145932 -16640 Derived -129292 1435848 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 17.6M 2010
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.20.8M15.6M10.4M5.2M0.0200320072010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue8579989
2004Revenue10150738
2005Revenue10430210
2006Revenue12462086
2007Revenue15204506
2008Revenue18256328
2009Revenue19274533
2010Revenue17623417

Revenue growth

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

-8.6% 2010
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.24.5%15.6%6.7%-2.1%-11.0%200320072010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year18.3%
2005Year over year2.8%
2006Year over year19.5%
2007Year over year22%
2008Year over year20.1%
2009Year over year5.6%
2010Year over year-8.6%

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 -0.8% 2010
Net margin -0.7% 2010
Free cash flow margin 8.1% 2010
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.23.1%15.9%8.7%1.5%-5.7%200320072010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin-2.8%
2004Operating margin7.3%
2005Operating margin4.4%
2006Operating margin6.5%
2007Operating margin7.7%
2008Operating margin7.3%
2009Operating margin2%
2010Operating margin-0.8%
2003Net margin-3.7%
2004Net margin7%
2005Net margin6.4%
2006Net margin12.1%
2007Net margin14.3%
2008Net margin8.8%
2009Net margin2.1%
2010Net margin-0.7%
2003Free cash flow margin8.4%
2004Free cash flow margin9.7%
2005Free cash flow margin9.7%
2006Free cash flow margin12.4%
2007Free cash flow margin21.2%
2008Free cash flow margin11.3%
2009Free cash flow margin8.2%
2010Free cash flow margin8.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.8M 2010
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.3.8M2.9M1.9M956.0K0.0200320072010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow904420
2004Operating cash flow1104755
2005Operating cash flow1165119
2006Operating cash flow1631150
2007Operating cash flow3540872
2008Operating cash flow2275020
2009Operating cash flow1796047
2010Operating cash flow1785147

Free cash flow

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

USD 1.4M 2010
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.3.5M2.6M1.7M868.5K0.0200320072010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow717489
2004Free cash flow989439
2005Free cash flow1016593
2006Free cash flow1539737
2007Free cash flow3216522
2008Free cash flow2059236
2009Free cash flow1579586
2010Free cash flow1435848

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.

35.2% 2010
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.42%31%21%10%0%2003-12-312007-12-312010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported
2008Liabilities / assets38.7%
2009Liabilities / assets33.5%
2010Liabilities / assets35.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.44× 2010
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.2.18×1.63×1.09×0.54×0.00×200320072010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities0.27×
2004Current assets / current liabilities1.75×
2005Current assets / current liabilities2.02×
2006Current assets / current liabilities1.94×
2007Current assets / current liabilities1.87×
2008Current assets / current liabilities1.31×
2009Current assets / current liabilities1.48×
2010Current assets / current liabilities1.44×

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 2003-01-01 – 2003-12-31
−USD 314,742
Exact value

Exact value: -314742 USD

2003-01-01 – 2003-12-31: -314742 USD Inspect Net Income Open source
Share or cite

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

USD 904,420
Exact value

Exact value: 904420 USD

2003-01-01 – 2003-12-31: 904420 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 186,931
Exact value

Exact value: 186931 USD

2003-01-01 – 2003-12-31: 186931 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 717,489
Calculation and evidence

904420 − 186931 USD

Exact free cash flow: 717489 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 711,369
Exact value

Exact value: 711369 USD

2004-01-01 – 2004-12-31: 711369 USD Inspect Net Income Open source
Share or cite

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

USD 1.1 million
Exact value

Exact value: 1104755 USD

2004-01-01 – 2004-12-31: 1104755 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 115,316
Exact value

Exact value: 115316 USD

2004-01-01 – 2004-12-31: 115316 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 989,439
Calculation and evidence

1104755 − 115316 USD

Exact free cash flow: 989439 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 668,967
Exact value

Exact value: 668967 USD

2005-01-01 – 2005-12-31: 668967 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: 1165119 USD

2005-01-01 – 2005-12-31: 1165119 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 148,526
Exact value

Exact value: 148526 USD

2005-01-01 – 2005-12-31: 148526 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.02 million
Calculation and evidence

1165119 − 148526 USD

Exact free cash flow: 1016593 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 1.51 million
Exact value

Exact value: 1511111 USD

2006-01-01 – 2006-12-31: 1511111 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: 1631150 USD

2006-01-01 – 2006-12-31: 1631150 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 91,413
Exact value

Exact value: 91413 USD

2006-01-01 – 2006-12-31: 91413 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.54 million
Calculation and evidence

1631150 − 91413 USD

Exact free cash flow: 1539737 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 2.17 million
Exact value

Exact value: 2168365 USD

2007-01-01 – 2007-12-31: 2168365 USD Inspect Net Income Open source
Share or cite

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

USD 3.54 million
Exact value

Exact value: 3540872 USD

2007-01-01 – 2007-12-31: 3540872 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 324,350
Exact value

Exact value: 324350 USD

2007-01-01 – 2007-12-31: 324350 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.22 million
Calculation and evidence

3540872 − 324350 USD

Exact free cash flow: 3216522 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
USD 1.6 million
Exact value

Exact value: 1601263 USD

2008-01-01 – 2008-12-31: 1601263 USD Inspect Net Income Open source
Share or cite

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

USD 2.28 million
Exact value

Exact value: 2275020 USD

2008-01-01 – 2008-12-31: 2275020 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 215,784
Exact value

Exact value: 215784 USD

2008-01-01 – 2008-12-31: 215784 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.06 million
Calculation and evidence

2275020 − 215784 USD

Exact free cash flow: 2059236 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
USD 398,683
Exact value

Exact value: 398683 USD

2009-01-01 – 2009-12-31: 398683 USD Inspect Net Income Open source
Share or cite

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

USD 1.8 million
Exact value

Exact value: 1796047 USD

2009-01-01 – 2009-12-31: 1796047 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 216,461
Exact value

Exact value: 216461 USD

2009-01-01 – 2009-12-31: 216461 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.58 million
Calculation and evidence

1796047 − 216461 USD

Exact free cash flow: 1579586 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 129,292
Exact value

Exact value: -129292 USD

2010-01-01 – 2010-12-31: -129292 USD Inspect Net Income Open source
Share or cite

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

USD 1.79 million
Exact value

Exact value: 1785147 USD

2010-01-01 – 2010-12-31: 1785147 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 349,299
Exact value

Exact value: 349299 USD

2010-01-01 – 2010-12-31: 349299 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.44 million
Calculation and evidence

1785147 − 349299 USD

Exact free cash flow: 1435848 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.

48 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001289863, 1289863, edgar:1289863