GTA-IB, LLC

EDGAR

13 filing records in this dataset, filed from 2004-11-23 to 2007-11-07. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.01 million USD

2007-09-30 · USD

Exact inputs and evidence

Operating margin

101.69%

2007-09-30 · %

Exact inputs and evidence
  • Operating Income: 1024000 USD Source
  • Revenue: 1007000 USD Source

Operating cash flow

-11.1 million USD

2007-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -9129000 USD Source
  • Operating Cash Flow: 1988000 USD Source

Free cash flow

-11.2 million USD

2007-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -9129000 USD Source
  • Operating Cash Flow: 1988000 USD Source
  • Capital Expenditure: 327000 USD Source
  • Capital Expenditure: 214000 USD Source
Cash and cash equivalents
66 thousand USD Source
Exact value

66000 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

32.7 million USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Revenue: 41841000 USD · 2006-01-01 – 2006-12-31 Source
  • Revenue: 33172000 USD · 2006-01-01 – 2006-09-30 Source
  • Revenue: 14366000 USD · 2007-01-01 – 2007-03-31 Source
  • Revenue: 8655000 USD · 2007-04-01 – 2007-06-30 Source
  • Revenue: 1007000 USD · 2007-07-01 – 2007-09-30 Source

Net income

3.55 million USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Net income: -4861000 USD · 2006-01-01 – 2006-12-31 Source
  • Net income: -2914000 USD · 2006-01-01 – 2006-09-30 Source
  • Net income: 1751000 USD · 2007-01-01 – 2007-03-31 Source
  • Net income: -1394000 USD · 2007-04-01 – 2007-06-30 Source
  • Net income: 5141000 USD · 2007-07-01 – 2007-09-30 Source

Operating cash flow

-9.36 million USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Operating cash flow: 427000 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: 661000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 1622000 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: 1988000 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: 1622000 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -9129000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: 1988000 USD · 2007-01-01 – 2007-06-30 Source

Capital expenditure

652 thousand USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Capital expenditure: 454000 USD · 2006-01-01 – 2006-12-31 Source
  • Capital expenditure: 129000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 136000 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 214000 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 136000 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 327000 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 214000 USD · 2007-01-01 – 2007-06-30 Source

Free cash flow

-10 million USD

2006-10-01 – 2007-09-30

Exact inputs and evidence
  • Operating cash flow: 427000 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: 661000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 1622000 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: 1988000 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: 1622000 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -9129000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: 1988000 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 454000 USD · 2006-01-01 – 2006-12-31 Source
  • Capital expenditure: 129000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 136000 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 214000 USD · 2007-01-01 – 2007-06-30 Source
  • Capital expenditure: 136000 USD · 2007-01-01 – 2007-03-31 Source
  • Capital expenditure: 327000 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 214000 USD · 2007-01-01 – 2007-06-30 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: 2007-11-07.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2006-12-31
  • Operating income: 2 of 11 periods available· newest 2006-12-31
  • Net income: 2 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 1 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 1 of 11 periods available· newest 2006-12-31
  • Total assets: 2 of 11 periods available· newest 2006-12-31
  • Total liabilities: 2 of 11 periods available· newest 2006-12-31
  • Current assets: 2 of 11 periods available· newest 2006-12-31
  • Current liabilities: 2 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2006-12-31
  • 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

    -0.1%

    Prior period

    USD 41.88 million

    –

    Current period

    USD 41.84 million

    –

    Exact inputs and evidence

    41841000 − 41881000 = -40000 USD

    41881000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    41841000 USD · 2006-01-01 – 2006-12-31

    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 811,000

    Prior period

    −USD 4.05 million

    –

    Current period

    −USD 4.86 million

    –

    Exact inputs and evidence

    -4861000 − -4050000 = -811000 USD

    -4050000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -4861000 USD · 2006-01-01 – 2006-12-31

    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: Operating cash flow, 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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 41.84 million 100% of revenue
  • Operating costs Derived USD 45.15 million 108% of revenue
  • Operating income −USD 3.31 million −7.9% of revenue
  • Tax, interest and other Derived USD 1.55 million 3.7% of revenue
  • Net income −USD 4.86 million −12% of revenue

Cash

  • Operating cash flow USD 427,000 1% of revenue
  • Capital expenditure USD 454,000 1.1% of revenue
  • Free cash flow Derived −USD 27,000 −0.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 Operating loss: operating costs were 106% of revenue.
  • 2006 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 – 2005-12-3141881000 44296000 Derived -2415000 1635000 Derived -4050000 Unavailable
Source
2006 2006-01-01 – 2006-12-3141841000 45152000 Derived -3311000 1550000 Derived -4861000 -27000 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 41.8M 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.45.2M33.9M22.6M11.3M0.020052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue41881000
2006Revenue41841000

Revenue growth

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

-0.1% 2006
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.0.008%-0.020%-0.048%-0.075%-0.103%20052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over year-0.1%

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 -7.9% 2006
Net margin -11.6% 2006
Free cash flow margin -0.1% 2006
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.0.9%-2.4%-5.8%-9.2%-12.5%20052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin-5.8%
2006Operating margin-7.9%
2005Net margin-9.7%
2006Net margin-11.6%
2005Free cash flow marginNot reported
2006Free cash flow margin-0.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 427K 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.461.2K345.9K230.6K115.3K0.020052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flow427000

Free cash flow

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

USD -27K 2006
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.2.2K-5.7K-13.5K-21.3K-29.2K20052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flowUnavailableNo source recorded
2006Free cash flow-27000

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.

127% 2006
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.137%103%69%34%0%20052006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005Liabilities / assets115.7%
2006Liabilities / assets127%

Current assets to current liabilities

Current assets divided by current liabilities.

0.56× 2006
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.0.60×0.45×0.30×0.15×0.00×20052006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005Current assets / current liabilities0.43×
2006Current assets / current liabilities0.56×

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 4.05 million
Exact value

Exact value: -4050000 USD

2005-01-01 – 2005-12-31: -4050000 USD Inspect Net Income 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 Not reported for this period.
Unavailable

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

2006 2006-01-01 – 2006-12-31
−USD 4.86 million
Exact value

Exact value: -4861000 USD

2006-01-01 – 2006-12-31: -4861000 USD Inspect Net Income Open source
Share or cite

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

USD 427,000
Exact value

Exact value: 427000 USD

2006-01-01 – 2006-12-31: 427000 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 454,000
Exact value

Exact value: 454000 USD

2006-01-01 – 2006-12-31: 454000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 27,000
Calculation and evidence

427000 − 454000 USD

Exact free cash flow: -27000 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.

13 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001306051, 1306051, edgar:1306051