TRI-S SECURITY CORP

EDGAR

34 filing records in this dataset, filed from 2005-03-31 to 2009-12-23. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

33.7 million USD

2009-06-30 · USD

Exact inputs and evidence

Operating margin

-0.6%

2009-06-30 · %

Exact inputs and evidence
  • Operating Income: -201000 USD Source
  • Revenue: 33698000 USD Source

Operating cash flow

-14.4 million USD

2009-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -14752000 USD Source
  • Operating Cash Flow: -401000 USD Source

Free cash flow

-14.7 million USD

2009-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -14752000 USD Source
  • Operating Cash Flow: -401000 USD Source
  • Capital Expenditure: 552000 USD Source
  • Capital Expenditure: 158000 USD Source
Cash and cash equivalents
536 thousand USD Source
Exact value

536000 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

140 million USD

2008-07-01 – 2009-06-30

Exact inputs and evidence
  • Revenue: 40697000 USD · 2008-07-01 – 2008-09-30 Source
  • Revenue: 141332000 USD · 2008-01-01 – 2008-12-31 Source
  • Revenue: 105508000 USD · 2008-01-01 – 2008-09-30 Source
  • Revenue: 29322000 USD · 2009-01-01 – 2009-03-31 Source
  • Revenue: 33698000 USD · 2009-04-01 – 2009-06-30 Source

Net income

-24.9 million USD

2008-07-01 – 2009-06-30

Exact inputs and evidence
  • Net income: -5786000 USD · 2008-07-01 – 2008-09-30 Source
  • Net income: -15848000 USD · 2008-01-01 – 2008-12-31 Source
  • Net income: -2116000 USD · 2008-01-01 – 2008-09-30 Source
  • Net income: -3219000 USD · 2009-01-01 – 2009-03-31 Source
  • Net income: -2185000 USD · 2009-04-01 – 2009-06-30 Source

Operating cash flow

-18 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Operating cash flow: -6452000 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: -919000 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -401000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -14752000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -401000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -12480000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: -14752000 USD · 2009-01-01 – 2009-06-30 Source

Capital expenditure

1.02 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Capital expenditure: 615000 USD · 2008-01-01 – 2008-12-31 Source
  • Capital expenditure: 176000 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 158000 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 552000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 158000 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 576000 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 552000 USD · 2009-01-01 – 2009-06-30 Source

Free cash flow

-19 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Operating cash flow: -6452000 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: -919000 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -401000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -14752000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -401000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -12480000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: -14752000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 615000 USD · 2008-01-01 – 2008-12-31 Source
  • Capital expenditure: 176000 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 158000 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 552000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 158000 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 576000 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 552000 USD · 2009-01-01 – 2009-06-30 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: 2009-12-23.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2008-12-31
  • Operating income: 4 of 11 periods available· newest 2008-12-31
  • Net income: 4 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2008-12-31
  • Total assets: 4 of 11 periods available· newest 2008-12-31
  • Total liabilities: 4 of 11 periods available· newest 2008-12-31
  • Current assets: 4 of 11 periods available· newest 2008-12-31
  • Current liabilities: 4 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2008-12-31
  • 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

    +58.9%

    Prior period

    USD 88.94 million

    –

    Current period

    USD 141.33 million

    –

    Exact inputs and evidence

    141332000 − 88943000 = 52389000 USD

    88943000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    141332000 USD · 2008-01-01 – 2008-12-31

    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 11.55 million

    Prior period

    −USD 4.3 million

    –

    Current period

    −USD 15.85 million

    –

    Exact inputs and evidence

    -15848000 − -4303000 = -11545000 USD

    -4303000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -15848000 USD · 2008-01-01 – 2008-12-31

    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 2.06 million

    Prior period

    −USD 4.4 million

    –

    Current period

    −USD 6.45 million

    –

    Exact inputs and evidence

    -6452000 − -4395000 = -2057000 USD

    -4395000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -6452000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +142.1%

    Prior period

    USD 254,000

    –

    Current period

    USD 615,000

    –

    Exact inputs and evidence

    615000 − 254000 = 361000 USD

    254000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    615000 USD · 2008-01-01 – 2008-12-31

    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.

2008 2008-01-01 – 2008-12-31

  • Revenue USD 141.33 million 100% of revenue
  • Operating costs Derived USD 152.35 million 108% of revenue
  • Operating income −USD 11.02 million −7.8% of revenue
  • Tax, interest and other Derived USD 4.83 million 3.4% of revenue
  • Net income −USD 15.85 million −11% of revenue

Cash

  • Operating cash flow −USD 6.45 million −4.6% of revenue
  • Capital expenditure USD 615,000 0.4% of revenue
  • Free cash flow Derived −USD 7.07 million −5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 Operating loss: operating costs were 108% of revenue.
  • 2006 Operating loss: operating costs were 107% of revenue.
  • 2007 Operating loss: operating costs were 108% of revenue.
  • 2008 Operating loss: operating costs were 108% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2005-01-01 – 2005-12-3141985000 45549000 Derived -3564000 -1286000 Derived -2278000 -5780000 Derived
Source
2006 2006-01-01 – 2006-12-3175725000 80857000 Derived -5132000 -1299000 Derived -3833000 -7850000 Derived
Source
2007 2007-01-01 – 2007-12-3188943000 95768000 Derived -6825000 -2522000 Derived -4303000 -4649000 Derived
Source
2008 2008-01-01 – 2008-12-31141332000 152350000 Derived -11018000 4830000 Derived -15848000 -7067000 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 141.3M 2008
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.152.6M114.5M76.3M38.2M0.02005200620072008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue41985000
2006Revenue75725000
2007Revenue88943000
2008Revenue141332000

Revenue growth

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

58.9% 2008
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.87%65%43%22%0%2005200620072008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over year80.4%
2007Year over year17.5%
2008Year over year58.9%

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 -7.8% 2008
Net margin -11.2% 2008
Free cash flow margin -5% 2008
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.1.1%-2.9%-6.9%-10.9%-14.9%2005200620072008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin-8.5%
2006Operating margin-6.8%
2007Operating margin-7.7%
2008Operating margin-7.8%
2005Net margin-5.4%
2006Net margin-5.1%
2007Net margin-4.8%
2008Net margin-11.2%
2005Free cash flow margin-13.8%
2006Free cash flow margin-10.4%
2007Free cash flow margin-5.2%
2008Free cash flow margin-5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -6.5M 2008
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.611.8K-1.6M-3.8M-6.0M-8.3M2005200620072008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow-5680000
2006Operating cash flow-7647000
2007Operating cash flow-4395000
2008Operating cash flow-6452000

Free cash flow

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

USD -7.1M 2008
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.628.0K-1.6M-3.9M-6.2M-8.5M2005200620072008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flow-5780000
2006Free cash flow-7850000
2007Free cash flow-4649000
2008Free cash flow-7067000

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.

131.1% 2008
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.142%106%71%35%0%2005200620072008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005Liabilities / assets78%
2006Liabilities / assets81.6%
2007Liabilities / assets86.6%
2008Liabilities / assets131.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.61× 2008
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.0.93×0.70×0.47×0.23×0.00×2005200620072008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005Current assets / current liabilities0.86×
2006Current assets / current liabilities0.68×
2007Current assets / current liabilities0.57×
2008Current assets / current liabilities0.61×

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
2005 2005-01-01 – 2005-12-31
−USD 2.28 million
Exact value

Exact value: -2278000 USD

2005-01-01 – 2005-12-31: -2278000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.68 million
Exact value

Exact value: -5680000 USD

2005-01-01 – 2005-12-31: -5680000 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 100,000
Exact value

Exact value: 100000 USD

2005-01-01 – 2005-12-31: 100000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.78 million
Calculation and evidence

-5680000 − 100000 USD

Exact free cash flow: -5780000 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 3.83 million
Exact value

Exact value: -3833000 USD

2006-01-01 – 2006-12-31: -3833000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.65 million
Exact value

Exact value: -7647000 USD

2006-01-01 – 2006-12-31: -7647000 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 203,000
Exact value

Exact value: 203000 USD

2006-01-01 – 2006-12-31: 203000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.85 million
Calculation and evidence

-7647000 − 203000 USD

Exact free cash flow: -7850000 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 4.3 million
Exact value

Exact value: -4303000 USD

2007-01-01 – 2007-12-31: -4303000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.4 million
Exact value

Exact value: -4395000 USD

2007-01-01 – 2007-12-31: -4395000 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 254,000
Exact value

Exact value: 254000 USD

2007-01-01 – 2007-12-31: 254000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.65 million
Calculation and evidence

-4395000 − 254000 USD

Exact free cash flow: -4649000 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 15.85 million
Exact value

Exact value: -15848000 USD

2008-01-01 – 2008-12-31: -15848000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.45 million
Exact value

Exact value: -6452000 USD

2008-01-01 – 2008-12-31: -6452000 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 615,000
Exact value

Exact value: 615000 USD

2008-01-01 – 2008-12-31: 615000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.07 million
Calculation and evidence

-6452000 − 615000 USD

Exact free cash flow: -7067000 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.

34 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001304901, 1304901, edgar:1304901