Genesis Electronics Group, Inc.

EDGAR

36 filing records in this dataset, filed from 2005-10-04 to 2011-11-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2011-09-30 · USD

Exact inputs and evidence

Operating cash flow

127 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -204210 USD Source
  • Operating Cash Flow: -330972 USD Source
Cash and cash equivalents
18.4 thousand USD Source
Exact value

18405 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.

Net income

-774 thousand USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Net income: -828234 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: -496488 USD · 2010-01-01 – 2010-09-30 Source
  • Net income: -165183 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: -173065 USD · 2011-04-01 – 2011-06-30 Source
  • Net income: -104112 USD · 2011-07-01 – 2011-09-30 Source

Operating cash flow

-293 thousand USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Operating cash flow: -340581 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: -252264 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: -86585 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: -330972 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: -86585 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: -204210 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: -330972 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: 2011-11-21.

Financial data available through: 2010-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2010-12-31
  • Operating income: 7 of 11 periods available· newest 2010-12-31
  • Net income: 7 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2007-12-31
  • Total assets: 6 of 11 periods available· newest 2010-12-31
  • Total liabilities: 1 of 11 periods available· newest 2010-12-31
  • Current assets: 6 of 11 periods available· newest 2010-12-31
  • Current liabilities: 6 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 5 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

    -64%

    Prior period

    USD 78,797

    –

    Current period

    USD 28,351

    –

    Exact inputs and evidence

    28351 − 78797 = -50446 USD

    78797 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    28351 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

    −USD 216,500

    Prior period

    −USD 611,734

    –

    Current period

    −USD 828,234

    –

    Exact inputs and evidence

    -828234 − -611734 = -216500 USD

    -611734 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -828234 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

    −USD 119,435

    Prior period

    −USD 221,146

    –

    Current period

    −USD 340,581

    –

    Exact inputs and evidence

    -340581 − -221146 = -119435 USD

    -221146 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -340581 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.

Comparable inputs unavailable for: Capital expenditure.

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 28,351 100% of revenue
  • Operating costs Derived USD 809,731 2,856% of revenue
  • Operating income −USD 781,380 −2,756% of revenue
  • Tax, interest and other Derived USD 46,854 165% of revenue
  • Net income −USD 828,234 −2,921% of revenue

Cash

  • Operating cash flow −USD 340,581 −1,201% of revenue
  • 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 Operating loss: operating costs were 14,881% of revenue.
  • 2005 Operating loss: operating costs were 2,497% of revenue.
  • 2006 Operating loss: operating costs were 437% of revenue.
  • 2007 Operating loss: operating costs were 919% of revenue.
  • 2008 Operating loss: operating costs were 795% of revenue.
  • 2009 Operating loss: operating costs were 622% of revenue.
  • 2010 Operating loss: operating costs were 2,856% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2004-01-01 – 2004-12-319098 1353851 Derived -1344753 -1408 Derived -1343345 -585204 Derived
Source
2005 2005-01-01 – 2005-12-3123302 581847 Derived -558545 231151 Derived -789696 -402827 Derived
Source
2006 2006-01-01 – 2006-12-31139338 608807 Derived -469469 350 Derived -469819 -335804 Derived
Source
2007 2007-01-01 – 2007-12-31179176 1646388 Derived -1467212 0 Derived -1467212 -199217 Derived
Source
2008 2008-01-01 – 2008-12-31111518 886764 Derived -775246 2301451 Derived -3076697 Unavailable
Source
2009 2009-01-01 – 2009-12-3178797 490079 Derived -411282 200452 Derived -611734 Unavailable
Source
2010 2010-01-01 – 2010-12-3128351 809731 Derived -781380 46854 Derived -828234 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 28.4K 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.193.5K145.1K96.8K48.4K0.0200420072010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue9098
2005Revenue23302
2006Revenue139338
2007Revenue179176
2008Revenue111518
2009Revenue78797
2010Revenue28351

Revenue growth

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

-64% 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.543%380%217%54%-109%200420072010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year156.1%
2006Year over year498%
2007Year over year28.6%
2008Year over year-37.8%
2009Year over year-29.3%
2010Year over year-64%

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 -2,756.1% 2010
Net margin -2,921.4% 2010
Free cash flow margin -111.2% 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.1,182%-3,104%-7,390%-11,677%-15,963%200420072010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin-14,780.8%
2005Operating margin-2,397%
2006Operating margin-336.9%
2007Operating margin-818.9%
2008Operating margin-695.2%
2009Operating margin-522%
2010Operating margin-2,756.1%
2004Net margin-14,765.3%
2005Net margin-3,389%
2006Net margin-337.2%
2007Net margin-818.9%
2008Net margin-2,758.9%
2009Net margin-776.3%
2010Net margin-2,921.4%
2004Free cash flow margin-6,432.2%
2005Free cash flow margin-1,728.7%
2006Free cash flow margin-241%
2007Free cash flow margin-111.2%
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -340.6K 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.45.7K-120.0K-285.8K-451.6K-617.4K200420072010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow-571642
2005Operating cash flow-402827
2006Operating cash flow-335526
2007Operating cash flow-199217
2008Operating cash flow-254743
2009Operating cash flow-221146
2010Operating cash flow-340581

Free cash flow

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

USD -199.2K 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.46.8K-122.9K-292.6K-462.3K-632.0K200420072010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flow-585204
2005Free cash flow-402827
2006Free cash flow-335804
2007Free cash flow-199217
2008Free cash flowUnavailable
2009Free cash flowUnavailable
2010Free 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.

323.9% 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.350%262%175%87%0%2004-12-312007-12-312010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004-12-31Liabilities / assetsNot reportedNo source recorded
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported
2008-12-31Liabilities / assetsNot reported
2009-12-31Liabilities / assetsNot reported
2010Liabilities / assets323.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.24× 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.0.65×0.49×0.32×0.16×0.00×2004-12-3120072010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004-12-31Current assets / current liabilitiesNot reportedNo source recorded
2005Current assets / current liabilities0.6×
2006Current assets / current liabilities0.16×
2007Current assets / current liabilities0.54×
2008Current assets / current liabilities0×
2009Current assets / current liabilities0.06×
2010Current assets / current liabilities0.24×

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 2004-01-01 – 2004-12-31
−USD 1.34 million
Exact value

Exact value: -1343345 USD

2004-01-01 – 2004-12-31: -1343345 USD Inspect Net Income Open source
Share or cite

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

−USD 571,642
Exact value

Exact value: -571642 USD

2004-01-01 – 2004-12-31: -571642 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 13,562
Exact value

Exact value: 13562 USD

2004-01-01 – 2004-12-31: 13562 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 585,204
Calculation and evidence

-571642 − 13562 USD

Exact free cash flow: -585204 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 789,696
Exact value

Exact value: -789696 USD

2005-01-01 – 2005-12-31: -789696 USD Inspect Net Income Open source
Share or cite

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

−USD 402,827
Exact value

Exact value: -402827 USD

2005-01-01 – 2005-12-31: -402827 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

2005-01-01 – 2005-12-31: 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 402,827
Calculation and evidence

-402827 − 0 USD

Exact free cash flow: -402827 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 469,819
Exact value

Exact value: -469819 USD

2006-01-01 – 2006-12-31: -469819 USD Inspect Net Income Open source
Share or cite

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

−USD 335,526
Exact value

Exact value: -335526 USD

2006-01-01 – 2006-12-31: -335526 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 278
Exact value

Exact value: 278 USD

2006-01-01 – 2006-12-31: 278 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 335,804
Calculation and evidence

-335526 − 278 USD

Exact free cash flow: -335804 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 1.47 million
Exact value

Exact value: -1467212 USD

2007-01-01 – 2007-12-31: -1467212 USD Inspect Net Income Open source
Share or cite

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

−USD 199,217
Exact value

Exact value: -199217 USD

2007-01-01 – 2007-12-31: -199217 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

2007-01-01 – 2007-12-31: 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 199,217
Calculation and evidence

-199217 − 0 USD

Exact free cash flow: -199217 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 3.08 million
Exact value

Exact value: -3076697 USD

2008-01-01 – 2008-12-31: -3076697 USD Inspect Net Income Open source
Share or cite

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

−USD 254,743
Exact value

Exact value: -254743 USD

2008-01-01 – 2008-12-31: -254743 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.

2009 2009-01-01 – 2009-12-31
−USD 611,734
Exact value

Exact value: -611734 USD

2009-01-01 – 2009-12-31: -611734 USD Inspect Net Income Open source
Share or cite

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

−USD 221,146
Exact value

Exact value: -221146 USD

2009-01-01 – 2009-12-31: -221146 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.

2010 2010-01-01 – 2010-12-31
−USD 828,234
Exact value

Exact value: -828234 USD

2010-01-01 – 2010-12-31: -828234 USD Inspect Net Income Open source
Share or cite

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

−USD 340,581
Exact value

Exact value: -340581 USD

2010-01-01 – 2010-12-31: -340581 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.

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.

36 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001302913, 1302913, edgar:1302913

Also known as Pricester.Com, Inc.