Infusion Brands International, Inc.

EDGAR

42 filing records in this dataset, filed from 2005-11-02 to 2012-11-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

2.64 million USD

2009-03-31 · USD

Exact inputs and evidence

Operating margin

-47.45%

2009-03-31 · %

Exact inputs and evidence
  • Operating Income: -1254540 USD Source
  • Revenue: 2643896 USD Source

Operating cash flow

-567 thousand USD

2009-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2723676 USD Source
  • Operating Cash Flow: -2156930 USD Source

Free cash flow

-573 thousand USD

2009-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2723676 USD Source
  • Operating Cash Flow: -2156930 USD Source
  • Capital Expenditure: 2811901 USD Source
  • Capital Expenditure: 2805187 USD Source
Cash and cash equivalents
294 thousand USD Source
Exact value

294416 USD

Long-term debt including current maturities
4.66 million USD Source
Exact value

4656627 USD

Shares outstanding
181 million shares Source
Exact value

181459602 shares

Reported share-count change

0.00% · 2.09 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 181457508 shares · 2011-09-30· Source
  • 181459602 shares · 2012-09-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Net income

-5.96 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Net income: -6899056 USD · 2011-01-01 – 2011-12-31 Source
  • Net income: -5376431 USD · 2011-01-01 – 2011-09-30 Source
  • Net income: -1723153 USD · 2012-01-01 – 2012-03-31 Source
  • Net income: -1679643 USD · 2012-04-01 – 2012-06-30 Source
  • Net income: -1038415 USD · 2012-07-01 – 2012-09-30 Source

Operating cash flow

-3.67 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Operating cash flow: -7110580 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: -5652817 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 184593 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -821826 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: 184593 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -2217057 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -821826 USD · 2012-01-01 – 2012-06-30 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: 2012-11-14.

Financial data available through: 2011-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2006-06-30
  • Operating income: 8 of 11 periods available· newest 2011-12-31
  • Net income: 9 of 11 periods available· newest 2011-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2011-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2011-12-31
  • Total assets: 9 of 11 periods available· newest 2011-12-31
  • Total liabilities: 6 of 11 periods available· newest 2011-12-31
  • Current assets: 7 of 11 periods available· newest 2011-12-31
  • Current liabilities: 9 of 11 periods available· newest 2011-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2011-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2011-12-31
  • Shares outstanding: 2 of 11 periods available· newest 2011-12-31

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.

  • Net income

    +USD 9.41 million

    Prior period

    −USD 16.31 million

    –

    Current period

    −USD 6.9 million

    –

    Exact inputs and evidence

    -6899056 − -16311903 = 9412847 USD

    -16311903 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    -6899056 USD · 2011-01-01 – 2011-12-31

    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 575,703

    Prior period

    −USD 6.53 million

    –

    Current period

    −USD 7.11 million

    –

    Exact inputs and evidence

    -7110580 − -6534877 = -575703 USD

    -6534877 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    -7110580 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +38.6%

    Prior period

    USD 77,286

    –

    Current period

    USD 107,129

    –

    Exact inputs and evidence

    107129 − 77286 = 29843 USD

    77286 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    107129 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Revenue.

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.

2006 2005-07-01 – 2006-06-30

  • Revenue USD 0
  • Operating costs Derived USD 34,144
  • Operating income −USD 34,144
  • Tax, interest and other Derived USD 0
  • Net income −USD 34,144

Cash

  • Operating cash flow −USD 61,775
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2003-07-01 – 2004-06-300 187969 Derived -187969 0 Derived -187969 Unavailable
Source
2005 2004-07-01 – 2005-06-300 15007 Derived -15007 0 Derived -15007 Unavailable
Source
2006 2005-07-01 – 2006-06-300 34144 Derived -34144 0 Derived -34144 Unavailable
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 0 2006
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.1.10.80.50.30.0200420052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue0
2005Revenue0
2006Revenue0

Revenue growth

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

Not enough comparable data to show this history.
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2006Year over yearNo prior comparable period

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.

Not enough comparable data to show this history.
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating marginNot reported
2005Operating marginNot reported
2006Operating marginNot reported
2004Net marginNot reported
2005Net marginNot reported
2006Net marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -61.8K 2006
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.5.0K-12.9K-30.9K-48.8K-66.7K200420052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow31
2005Operating cash flow-81
2006Operating cash flow-61775

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free cash flowUnavailable

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
2004-06-30Liabilities / assetsNot reported
2005-06-30Liabilities / assetsNot reported
2006-06-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004-06-30Current assets / current liabilitiesNot reported
2005-06-30Current assets / current liabilitiesNot reported
2006Current assets / current liabilitiesNot reported

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
2004 2003-07-01 – 2004-06-30
−USD 187,969
Exact value

Exact value: -187969 USD

2003-07-01 – 2004-06-30: -187969 USD Inspect Net Income Open source
Share or cite

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

USD 31
Exact value

Exact value: 31 USD

2003-07-01 – 2004-06-30: 31 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2005 2004-07-01 – 2005-06-30
−USD 15,007
Exact value

Exact value: -15007 USD

2004-07-01 – 2005-06-30: -15007 USD Inspect Net Income Open source
Share or cite

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

−USD 81
Exact value

Exact value: -81 USD

2004-07-01 – 2005-06-30: -81 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2006 2005-07-01 – 2006-06-30
−USD 34,144
Exact value

Exact value: -34144 USD

2005-07-01 – 2006-06-30: -34144 USD Inspect Net Income Open source
Share or cite

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

−USD 61,775
Exact value

Exact value: -61775 USD

2005-07-01 – 2006-06-30: -61775 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2008 2007-07-01 – 2008-06-30
−USD 15.4 million
Exact value

Exact value: -15403790 USD

2007-07-01 – 2008-06-30: -15403790 USD Inspect Net Income Open source
Share or cite

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

−USD 1.03 million
Exact value

Exact value: -1032937 USD

2007-07-01 – 2008-06-30: -1032937 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 0
Exact value

Exact value: 0 USD

2007-07-01 – 2008-06-30: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.03 million
Calculation and evidence

-1032937 − 0 USD

Exact free cash flow: -1032937 USD

Share or cite

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

2009 2008-07-01 – 2009-06-30
−USD 2.63 million
Exact value

Exact value: -2625964 USD

2008-07-01 – 2009-06-30: -2625964 USD Inspect Net Income 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: -5859217 USD

2008-07-01 – 2009-06-30: -5859217 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 2.81 million
Exact value

Exact value: 2811901 USD

2008-07-01 – 2009-06-30: 2811901 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.67 million
Calculation and evidence

-5859217 − 2811901 USD

Exact free cash flow: -8671118 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 2.75 million
Exact value

Exact value: -2748850 USD

2009-01-01 – 2009-12-31: -2748850 USD Inspect Net Income 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: -5859217 USD

2009-01-01 – 2009-12-31: -5859217 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 2.81 million
Exact value

Exact value: 2811901 USD

2009-01-01 – 2009-12-31: 2811901 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.67 million
Calculation and evidence

-5859217 − 2811901 USD

Exact free cash flow: -8671118 USD

Share or cite

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

2010 2009-07-01 – 2010-06-30
−USD 30.81 million
Exact value

Exact value: -30811723 USD

2009-07-01 – 2010-06-30: -30811723 USD Inspect Net Income Open source
Share or cite

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

−USD 5.96 million
Exact value

Exact value: -5963466 USD

2009-07-01 – 2010-06-30: -5963466 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 68,615
Exact value

Exact value: 68615 USD

2009-07-01 – 2010-06-30: 68615 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.03 million
Calculation and evidence

-5963466 − 68615 USD

Exact free cash flow: -6032081 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 16.31 million
Exact value

Exact value: -16311903 USD

2010-01-01 – 2010-12-31: -16311903 USD Inspect Net Income Open source
Share or cite

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

−USD 6.53 million
Exact value

Exact value: -6534877 USD

2010-01-01 – 2010-12-31: -6534877 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 77,286
Exact value

Exact value: 77286 USD

2010-01-01 – 2010-12-31: 77286 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.61 million
Calculation and evidence

-6534877 − 77286 USD

Exact free cash flow: -6612163 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
−USD 6.9 million
Exact value

Exact value: -6899056 USD

2011-01-01 – 2011-12-31: -6899056 USD Inspect Net Income Open source
Share or cite

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

−USD 7.11 million
Exact value

Exact value: -7110580 USD

2011-01-01 – 2011-12-31: -7110580 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 107,129
Exact value

Exact value: 107129 USD

2011-01-01 – 2011-12-31: 107129 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.22 million
Calculation and evidence

-7110580 − 107129 USD

Exact free cash flow: -7217709 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.

42 filings · 571 latest values · 571 originally reported values

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

Identifiers: 0001298095, 1298095, edgar:1298095, inbi

Also known as Infusion Brands International, Inc., OMNIRELIANT HOLDINGS, INC., WILLOWTREE ADVISOR, INC.