KRANEM CORP

EDGAR

37 filing records in this dataset, filed from 2005-05-10 to 2013-04-05. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

3.54 million USD

2012 Q3 · USD

Exact inputs and evidence

Operating margin

25.01%

2012 Q3 · %

Exact inputs and evidence
  • Operating Income: 886238 USD Source
  • Revenue: 3543743 USD Source

Operating cash flow

-2.47 million USD

2012 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2690936 USD Source
  • Operating Cash Flow: -218501 USD Source
Cash and cash equivalents
415 thousand USD Source
Exact value

415307 USD

Long-term debt including current maturities
Not available
Shares outstanding
7.72 million shares Source
Exact value

7720519 shares

Reported share-count change

-80.64% · -32.2 million 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
  • 39888750 shares · 2011-09-30· Source
  • 7720519 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.

Revenue

11.2 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Revenue: 8316242 USD · 2011-01-01 – 2011-12-31 Source
  • Revenue: 3947562 USD · 2011-01-01 – 2011-09-30 Source
  • Revenue: 1922283 USD · 2012-01-01 – 2012-03-31 Source
  • Revenue: 1331945 USD · 2012-04-01 – 2012-06-30 Source
  • Revenue: 3543743 USD · 2012-07-01 – 2012-09-30 Source

Net income

-2.57 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Net income: 1069306 USD · 2011-01-01 – 2011-12-31 Source
  • Net income: 688737 USD · 2011-01-01 – 2011-09-30 Source
  • Net income: -1773138 USD · 2012-01-01 – 2012-03-31 Source
  • Net income: -1295461 USD · 2012-04-01 – 2012-06-30 Source
  • Net income: 116777 USD · 2012-07-01 – 2012-09-30 Source

Operating cash flow

-3.13 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Operating cash flow: -1008066 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: -572674 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: -659053 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -218501 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -659053 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -2690936 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -218501 USD · 2012-01-01 – 2012-06-30 Source

Capital expenditure

0 USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2008-01-01 – 2008-12-31 Source
  • Capital expenditure: 0 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 0 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: 2013-04-05.

Financial data available through: 2011-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2011-12-31
  • Operating income: 2 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 2008-12-31
  • Total assets: 4 of 11 periods available· newest 2011-12-31
  • Total liabilities: 4 of 11 periods available· newest 2011-12-31
  • Current assets: 2 of 11 periods available· newest 2011-12-31
  • Current liabilities: 4 of 11 periods available· newest 2011-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2011-12-31
  • long term debt: No compatible figures in this window
  • 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.

  • Revenue

    +5%

    Prior period

    USD 7.92 million

    –

    Current period

    USD 8.32 million

    –

    Exact inputs and evidence

    8316242 − 7922315 = 393927 USD

    7922315 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    8316242 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.

  • Net income

    -46.5%

    Prior period

    USD 2 million

    –

    Current period

    USD 1.07 million

    –

    Exact inputs and evidence

    1069306 − 1999371 = -930065 USD

    1999371 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    1069306 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 295,695

    Prior period

    −USD 712,371

    –

    Current period

    −USD 1.01 million

    –

    Exact inputs and evidence

    -1008066 − -712371 = -295695 USD

    -712371 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    -1008066 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: 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.

2011 2011-01-01 – 2011-12-31

  • Revenue USD 8.32 million 100% of revenue
  • Cost of revenue USD 3.6 million 43% of revenue
  • Operating expenses USD 3.4 million 41% of revenue
  • Operating income USD 1.32 million 16% of revenue
  • Tax, interest and other Derived USD 251,055 3% of revenue
  • Net income USD 1.07 million 13% of revenue

Cash

  • Operating cash flow −USD 1.01 million −12% 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
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 Net income was higher than operating income, so the split is not drawn.
  • 2011 13%84%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-310 UnavailableUnavailableUnavailable-30826 -15150 Derived
Source
2009 2009-01-01 – 2009-12-310 UnavailableUnavailableUnavailable-25672 Unavailable
Source
2010 2010-01-01 – 2010-12-317922315 6042513 Derived 1879802 -119569 Derived 1999371 Unavailable
Source
2011 2011-01-01 – 2011-12-318316242 6995881 Derived 1320361 251055 Derived 1069306 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 8.3M 2011
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.9.0M6.7M4.5M2.2M0.02008200920102011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue0
2009Revenue0
2010Revenue7922315
2011Revenue8316242

Revenue growth

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

5% 2011
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.5.4%4.0%2.7%1.3%0.0%2008200920102011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over year5%

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 15.9% 2011
Net margin 12.9% 2011
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.27.3%20.4%13.6%6.8%0.0%2008-12-312009-12-3120102011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008-12-31Operating marginNot reported
2009-12-31Operating marginNot reported
2010Operating margin23.7%
2011Operating margin15.9%
2008Net marginNot reported
2009Net marginNot reported
2010Net margin25.2%
2011Net margin12.9%
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1M 2011
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.80.6K-211.7K-504.0K-796.4K-1.1M2008200920102011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow-15150
2009Operating cash flow-7170
2010Operating cash flow-712371
2011Operating cash flow-1008066

Free cash flow

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

USD -15.2K 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.1.2K-3.2K-7.6K-12.0K-16.4K2008200920102011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flow-15150
2009Free cash flowUnavailable
2010Free cash flowUnavailable
2011Free 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.

61.4% 2011
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.66%50%33%17%0%2008200920102011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008Liabilities / assetsNot reported
2009Liabilities / assetsNot reported
2010Liabilities / assets42%
2011Liabilities / assets61.4%

Current assets to current liabilities

Current assets divided by current liabilities.

1.27× 2011
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.2.23×1.67×1.12×0.56×0.00×2008-12-312009-12-3120102011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008-12-31Current assets / current liabilitiesNot reported
2009-12-31Current assets / current liabilitiesNot reported
2010Current assets / current liabilities2.07×
2011Current assets / current liabilities1.27×

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 75,682
Exact value

Exact value: -75682 USD

2003-01-01 – 2003-12-31: -75682 USD Inspect Net Income Open source
Share or cite

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

−USD 53,932
Exact value

Exact value: -53932 USD

2003-01-01 – 2003-12-31: -53932 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

2003-01-01 – 2003-12-31: 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 53,932
Calculation and evidence

-53932 − 0 USD

Exact free cash flow: -53932 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 68,959
Exact value

Exact value: -68959 USD

2004-01-01 – 2004-12-31: -68959 USD Inspect Net Income Open source
Share or cite

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

−USD 45,196
Exact value

Exact value: -45196 USD

2004-01-01 – 2004-12-31: -45196 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

2004-01-01 – 2004-12-31: 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 45,196
Calculation and evidence

-45196 − 0 USD

Exact free cash flow: -45196 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 42,752
Exact value

Exact value: -42752 USD

2005-01-01 – 2005-12-31: -42752 USD Inspect Net Income Open source
Share or cite

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

−USD 25,845
Exact value

Exact value: -25845 USD

2005-01-01 – 2005-12-31: -25845 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 25,845
Calculation and evidence

-25845 − 0 USD

Exact free cash flow: -25845 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 42,752
Exact value

Exact value: -42752 USD

2006-01-01 – 2006-12-31: -42752 USD Inspect Net Income Open source
Share or cite

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

−USD 25,845
Exact value

Exact value: -25845 USD

2006-01-01 – 2006-12-31: -25845 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

2006-01-01 – 2006-12-31: 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 25,845
Calculation and evidence

-25845 − 0 USD

Exact free cash flow: -25845 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 39,028
Exact value

Exact value: -39028 USD

2007-01-01 – 2007-12-31: -39028 USD Inspect Net Income Open source
Share or cite

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

−USD 18,684
Exact value

Exact value: -18684 USD

2007-01-01 – 2007-12-31: -18684 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 18,684
Calculation and evidence

-18684 − 0 USD

Exact free cash flow: -18684 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 30,826
Exact value

Exact value: -30826 USD

2008-01-01 – 2008-12-31: -30826 USD Inspect Net Income Open source
Share or cite

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

−USD 15,150
Exact value

Exact value: -15150 USD

2008-01-01 – 2008-12-31: -15150 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

2008-01-01 – 2008-12-31: 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 15,150
Calculation and evidence

-15150 − 0 USD

Exact free cash flow: -15150 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 25,672
Exact value

Exact value: -25672 USD

2009-01-01 – 2009-12-31: -25672 USD Inspect Net Income Open source
Share or cite

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

−USD 7,170
Exact value

Exact value: -7170 USD

2009-01-01 – 2009-12-31: -7170 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 2 million
Exact value

Exact value: 1999371 USD

2010-01-01 – 2010-12-31: 1999371 USD Inspect Net Income Open source
Share or cite

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

−USD 712,371
Exact value

Exact value: -712371 USD

2010-01-01 – 2010-12-31: -712371 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.

2011 2011-01-01 – 2011-12-31
USD 1.07 million
Exact value

Exact value: 1069306 USD

2011-01-01 – 2011-12-31: 1069306 USD Inspect Net Income Open source
Share or cite

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

−USD 1.01 million
Exact value

Exact value: -1008066 USD

2011-01-01 – 2011-12-31: -1008066 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.

37 filings · 691 latest values · 681 originally reported values

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

Identifiers: 0001309764, 1309764, edgar:1309764, kran

Also known as KRANEM CORP, Learningwire.com