Fortified Holdings Corp.

EDGAR

15 filing records in this dataset, filed from 2006-01-30 to 2008-11-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

88.5 thousand USD

2008-09-30 · USD

Exact inputs and evidence

Operating margin

-887.56%

2008-09-30 · %

Exact inputs and evidence
  • Operating Income: -785058 USD Source
  • Revenue: 88451 USD Source

Operating cash flow

-641 thousand USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2929919 USD Source
  • Operating Cash Flow: -2288541 USD Source
Cash and cash equivalents
8.79 thousand USD Source
Exact value

8793 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

420 thousand USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Revenue: 155633 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 84249 USD · 2007-01-01 – 2007-09-30 Source
  • Revenue: 140678 USD · 2008-01-01 – 2008-03-31 Source
  • Revenue: 119357 USD · 2008-04-01 – 2008-06-30 Source
  • Revenue: 88451 USD · 2008-07-01 – 2008-09-30 Source

Net income

-5.06 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Net income: -4750248 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -2712767 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -1245024 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: -913159 USD · 2008-04-01 – 2008-06-30 Source
  • Net income: -865743 USD · 2008-07-01 – 2008-09-30 Source

Operating cash flow

-4.53 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Operating cash flow: -2690454 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -1088972 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -1475188 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -2288541 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -1475188 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -2929919 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -2288541 USD · 2008-01-01 – 2008-06-30 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: 2008-11-19.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2007-12-31
  • Operating income: 2 of 11 periods available· newest 2007-12-31
  • Net income: 4 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2007-12-31
  • Total assets: 1 of 11 periods available· newest 2007-12-31
  • Total liabilities: 1 of 11 periods available· newest 2007-12-31
  • Current assets: 1 of 11 periods available· newest 2007-12-31
  • Current liabilities: 1 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 2007-12-31
  • 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

    -76.8%

    Prior period

    USD 671,075

    –

    Current period

    USD 155,633

    –

    Exact inputs and evidence

    155633 − 671075 = -515442 USD

    671075 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    155633 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -3,979.4%

    Prior period

    USD 122,449

    –

    Current period

    −USD 4.75 million

    –

    Exact inputs and evidence

    -4750248 − 122449 = -4872697 USD

    122449 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -4750248 USD · 2007-01-01 – 2007-12-31

    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

    -1,817%

    Prior period

    USD 156,696

    –

    Current period

    −USD 2.69 million

    –

    Exact inputs and evidence

    -2690454 − 156696 = -2847150 USD

    156696 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -2690454 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +217.8%

    Prior period

    USD 34,848

    –

    Current period

    USD 110,756

    –

    Exact inputs and evidence

    110756 − 34848 = 75908 USD

    34848 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    110756 USD · 2007-01-01 – 2007-12-31

    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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 155,633 100% of revenue
  • Cost of revenue USD 428,411 275% of revenue
  • Operating expenses USD 4.13 million 2,654% of revenue
  • Operating income −USD 4.4 million −2,830% of revenue
  • Tax, interest and other Derived USD 346,373 223% of revenue
  • Net income −USD 4.75 million −3,052% of revenue

Cash

  • Operating cash flow −USD 2.69 million −1,729% of revenue
  • Capital expenditure USD 110,756 71% of revenue
  • Free cash flow Derived −USD 2.8 million −1,800% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 Net income was higher than operating income, so the split is not drawn.
  • 2007 Operating loss: operating costs were 2,930% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2006-01-01 – 2006-12-31671075 549847 Derived 121228 -1221 Derived 122449 121848 Derived
Source
2007 2007-01-01 – 2007-12-31155633 4559508 Derived -4403875 346373 Derived -4750248 -2801210 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 155.6K 2007
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.724.8K543.6K362.4K181.2K0.020062007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue671075
2007Revenue155633

Revenue growth

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

-76.8% 2007
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.6%-16%-38%-61%-83%20062007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over year-76.8%

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 -2,829.7% 2007
Net margin -3,052.2% 2007
Free cash flow margin -1,799.9% 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.264%-627%-1,517%-2,407%-3,298%20062007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006Operating margin18.1%
2007Operating margin-2,829.7%
2006Net margin18.2%
2007Net margin-3,052.2%
2006Free cash flow margin18.2%
2007Free cash flow margin-1,799.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.7M 2007
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.384.5K-441.2K-1.3M-2.1M-2.9M20062007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flow156696
2007Operating cash flow-2690454

Free cash flow

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

USD -2.8M 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.355.7K-492.0K-1.3M-2.2M-3.0M20062007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flow121848
2007Free cash flow-2801210

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.

283.6% 2007
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.306%230%153%77%0%2006-12-312007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2006-12-31Liabilities / assetsNot reportedNo source recorded
2007Liabilities / assets283.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.45× 2007
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.0.49×0.37×0.24×0.12×0.00×2006-12-312007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006-12-31Current assets / current liabilitiesNot reportedNo source recorded
2007Current assets / current liabilities0.45×

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 2003-11-01 – 2004-10-31
−USD 7,025
Exact value

Exact value: -7025 USD

2003-11-01 – 2004-10-31: -7025 USD Inspect Net Income Open source
Share or cite

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

−USD 5,525
Exact value

Exact value: -5525 USD

2003-11-01 – 2004-10-31: -5525 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 2004-11-01 – 2005-10-31
−USD 15,064
Exact value

Exact value: -15064 USD

2004-11-01 – 2005-10-31: -15064 USD Inspect Net Income Open source
Share or cite

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

−USD 12,164
Exact value

Exact value: -12164 USD

2004-11-01 – 2005-10-31: -12164 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 2006-01-01 – 2006-12-31
USD 122,449
Exact value

Exact value: 122449 USD

2006-01-01 – 2006-12-31: 122449 USD Inspect Net Income Open source
Share or cite

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

USD 156,696
Exact value

Exact value: 156696 USD

2006-01-01 – 2006-12-31: 156696 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 34,848
Exact value

Exact value: 34848 USD

2006-01-01 – 2006-12-31: 34848 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 121,848
Calculation and evidence

156696 − 34848 USD

Exact free cash flow: 121848 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 4.75 million
Exact value

Exact value: -4750248 USD

2007-01-01 – 2007-12-31: -4750248 USD Inspect Net Income Open source
Share or cite

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

−USD 2.69 million
Exact value

Exact value: -2690454 USD

2007-01-01 – 2007-12-31: -2690454 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 110,756
Exact value

Exact value: 110756 USD

2007-01-01 – 2007-12-31: 110756 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.8 million
Calculation and evidence

-2690454 − 110756 USD

Exact free cash flow: -2801210 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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001316578, 1316578, edgar:1316578

Also known as AEGIS INDUSTRIES, INC., MAJOR CREATIONS INC