Orchard Enterprises, Inc.

EDGAR

20 filing records in this dataset, filed from 2006-03-31 to 2010-05-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

17.8 million USD

2010-03-31 · USD

Exact inputs and evidence

Operating margin

-2.42%

2010-03-31 · %

Exact inputs and evidence
  • Operating Income: -431838 USD Source
  • Revenue: 17820218 USD Source

Operating cash flow

1.94 million USD

2010-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1935993 USD Source

Free cash flow

1.67 million USD

2010-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1935993 USD Source
  • Capital Expenditure: 266816 USD Source
Cash and cash equivalents
6.14 million USD Source
Exact value

6142302 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

-17.2 million USD

2009-04-01 – 2010-03-31

Exact inputs and evidence
  • Net income: -1088527 USD · 2009-04-01 – 2009-06-30 Source
  • Net income: -15380155 USD · 2009-07-01 – 2009-09-30 Source
  • Net income: -17791866 USD · 2009-01-01 – 2009-12-31 Source
  • Net income: -17526634 USD · 2009-01-01 – 2009-09-30 Source
  • Net income: -447855 USD · 2010-01-01 – 2010-03-31 Source

Operating cash flow

1.13 million USD

2009-04-01 – 2010-03-31

Exact inputs and evidence
  • Operating cash flow: 821769 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: 2006283 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: 1327548 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: 821769 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: 1197872 USD · 2009-01-01 – 2009-12-31 Source
  • Operating cash flow: 1327548 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: 1935993 USD · 2010-01-01 – 2010-03-31 Source

Capital expenditure

621 thousand USD

2009-04-01 – 2010-03-31

Exact inputs and evidence
  • Capital expenditure: 1248780 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 1180978 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 1374518 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 1248780 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 1535063 USD · 2009-01-01 – 2009-12-31 Source
  • Capital expenditure: 1374518 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 266816 USD · 2010-01-01 – 2010-03-31 Source

Free cash flow

507 thousand USD

2009-04-01 – 2010-03-31

Exact inputs and evidence
  • Operating cash flow: 821769 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: 2006283 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: 1327548 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: 821769 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: 1197872 USD · 2009-01-01 – 2009-12-31 Source
  • Operating cash flow: 1327548 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: 1935993 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 1248780 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 1180978 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 1374518 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 1248780 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 1535063 USD · 2009-01-01 – 2009-12-31 Source
  • Capital expenditure: 1374518 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 266816 USD · 2010-01-01 – 2010-03-31 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: 2010-05-14.

Financial data available through: 2009-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2006-12-31
  • Operating income: 5 of 11 periods available· newest 2009-12-31
  • Net income: 5 of 11 periods available· newest 2009-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2009-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2009-12-31
  • Total assets: 5 of 11 periods available· newest 2009-12-31
  • Total liabilities: 2 of 11 periods available· newest 2006-12-31
  • Current assets: 5 of 11 periods available· newest 2009-12-31
  • Current liabilities: 5 of 11 periods available· newest 2009-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2009-12-31
  • 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.

  • Net income

    −USD 15.54 million

    Prior period

    −USD 2.25 million

    –

    Current period

    −USD 17.79 million

    –

    Exact inputs and evidence

    -17791866 − -2254583 = -15537283 USD

    -2254583 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    -17791866 USD · 2009-01-01 – 2009-12-31

    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

    -47.4%

    Prior period

    USD 2.28 million

    –

    Current period

    USD 1.2 million

    –

    Exact inputs and evidence

    1197872 − 2278211 = -1080339 USD

    2278211 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    1197872 USD · 2009-01-01 – 2009-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +38.7%

    Prior period

    USD 1.11 million

    –

    Current period

    USD 1.54 million

    –

    Exact inputs and evidence

    1535063 − 1106933 = 428130 USD

    1106933 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    1535063 USD · 2009-01-01 – 2009-12-31

    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: Revenue.

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 5.56 million 100% of revenue
  • Cost of revenue USD 1.36 million 25% of revenue
  • Operating expenses USD 5.66 million 102% of revenue
  • Other operating costs Derived USD 4.13 million 74% of revenue
  • Operating income −USD 5.58 million −100% of revenue
  • Tax, interest and other Derived USD 387,341 7% of revenue
  • Net income −USD 5.97 million −107% of revenue

Cash

  • Operating cash flow −USD 4.32 million −78% of revenue
  • Capital expenditure USD 674,651 12% of revenue
  • Free cash flow Derived −USD 4.99 million −90% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2005 Operating loss: operating costs were 309% of revenue.
  • 2006 Operating loss: operating costs were 200% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2005 2005-01-01 – 2005-12-31679975 2100592 Derived -1420617 136997 Derived -1557614 Unavailable
Source
2006 2006-01-01 – 2006-12-315564949 11146568 Derived -5581619 387341 Derived -5968960 -4994020 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 5.6M 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.6.0M4.5M3.0M1.5M0.020052006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Revenue679975
2006Revenue5564949

Revenue growth

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

718.4% 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.776%582%388%194%0%20052006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2005Year over yearNo prior comparable period
2006Year over year718.4%

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 -100.3% 2006
Net margin -107.3% 2006
Free cash flow margin -89.7% 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.18%-48%-115%-181%-247%20052006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2005Operating margin-208.9%
2006Operating margin-100.3%
2005Net margin-229.1%
2006Net margin-107.3%
2005Free cash flow marginNot reported
2006Free cash flow margin-89.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.3M 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.345.5K-907.1K-2.2M-3.4M-4.7M20052006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Operating cash flow-1123244
2006Operating cash flow-4319369

Free cash flow

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

USD -5M 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.399.5K-1.0M-2.5M-3.9M-5.4M20052006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2005Free cash flowUnavailable
2006Free cash flow-4994020

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.

44.7% 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.48%36%24%12%0%20052006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2005Liabilities / assets19.9%
2006Liabilities / assets44.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.37× 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.2.08×1.56×1.04×0.52×0.00×20052006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2005Current assets / current liabilities1.93×
2006Current assets / current liabilities0.37×

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 1.56 million
Exact value

Exact value: -1557614 USD

2005-01-01 – 2005-12-31: -1557614 USD Inspect Net Income Open source
Share or cite

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

−USD 1.12 million
Exact value

Exact value: -1123244 USD

2005-01-01 – 2005-12-31: -1123244 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 5.97 million
Exact value

Exact value: -5968960 USD

2006-01-01 – 2006-12-31: -5968960 USD Inspect Net Income Open source
Share or cite

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

−USD 4.32 million
Exact value

Exact value: -4319369 USD

2006-01-01 – 2006-12-31: -4319369 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 674,651
Exact value

Exact value: 674651 USD

2006-01-01 – 2006-12-31: 674651 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.99 million
Calculation and evidence

-4319369 − 674651 USD

Exact free cash flow: -4994020 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 7.6 million
Exact value

Exact value: -7602316 USD

2007-01-01 – 2007-12-31: -7602316 USD Inspect Net Income Open source
Share or cite

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

−USD 4.27 million
Exact value

Exact value: -4265894 USD

2007-01-01 – 2007-12-31: -4265894 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 479,853
Exact value

Exact value: 479853 USD

2007-01-01 – 2007-12-31: 479853 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.75 million
Calculation and evidence

-4265894 − 479853 USD

Exact free cash flow: -4745747 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 2.25 million
Exact value

Exact value: -2254583 USD

2008-01-01 – 2008-12-31: -2254583 USD Inspect Net Income Open source
Share or cite

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

USD 2.28 million
Exact value

Exact value: 2278211 USD

2008-01-01 – 2008-12-31: 2278211 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 1.11 million
Exact value

Exact value: 1106933 USD

2008-01-01 – 2008-12-31: 1106933 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.17 million
Calculation and evidence

2278211 − 1106933 USD

Exact free cash flow: 1171278 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 17.79 million
Exact value

Exact value: -17791866 USD

2009-01-01 – 2009-12-31: -17791866 USD Inspect Net Income Open source
Share or cite

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

USD 1.2 million
Exact value

Exact value: 1197872 USD

2009-01-01 – 2009-12-31: 1197872 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 1.54 million
Exact value

Exact value: 1535063 USD

2009-01-01 – 2009-12-31: 1535063 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 337,191
Calculation and evidence

1197872 − 1535063 USD

Exact free cash flow: -337191 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.

20 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001339729, 1339729, edgar:1339729

Also known as Digital Music Group, Inc.