RxElite, Inc.

EDGAR

11 filing records in this dataset, filed from 2006-08-21 to 2008-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.26 million USD

2008-09-30 · USD

Exact inputs and evidence

Operating cash flow

-1.07 million USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4754061 USD Source
  • Operating Cash Flow: -3680235 USD Source
Cash and cash equivalents
1.35 million USD Source
Exact value

1348216 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

10.4 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Revenue: 2811596 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 1636435 USD · 2007-01-01 – 2007-09-30 Source
  • Revenue: 2999403 USD · 2008-01-01 – 2008-03-31 Source
  • Revenue: 3006036 USD · 2008-04-01 – 2008-06-30 Source
  • Revenue: 3257718 USD · 2008-07-01 – 2008-09-30 Source

Net income

-29.2 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Net income: -17165275 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -12325534 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -7039840 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: -6389599 USD · 2008-04-01 – 2008-06-30 Source
  • Net income: -10965762 USD · 2008-07-01 – 2008-09-30 Source

Operating cash flow

-3.89 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Operating cash flow: -13366194 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -14228360 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -2006853 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -3680235 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -2006853 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -4754061 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -3680235 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: 2008-11-14.

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: 2 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2007-12-31
  • Total assets: 2 of 11 periods available· newest 2007-12-31
  • Total liabilities: 1 of 11 periods available· newest 2007-12-31
  • Current assets: 2 of 11 periods available· newest 2007-12-31
  • Current liabilities: 2 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

    -80.2%

    Prior period

    USD 14.17 million

    –

    Current period

    USD 2.81 million

    –

    Exact inputs and evidence

    2811596 − 14171134 = -11359538 USD

    14171134 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    2811596 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

    -328.1%

    Prior period

    USD 7.53 million

    –

    Current period

    −USD 17.17 million

    –

    Exact inputs and evidence

    -17165275 − 7525831 = -24691106 USD

    7525831 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -17165275 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

    −USD 9.69 million

    Prior period

    −USD 3.68 million

    –

    Current period

    −USD 13.37 million

    –

    Exact inputs and evidence

    -13366194 − -3679005 = -9687189 USD

    -3679005 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -13366194 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

    +515.1%

    Prior period

    USD 300,302

    –

    Current period

    USD 1.85 million

    –

    Exact inputs and evidence

    1847239 − 300302 = 1546937 USD

    300302 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    1847239 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 2.81 million 100% of revenue
  • Cost of revenue USD 2.67 million 95% of revenue
  • Operating expenses USD 16.82 million 598% of revenue
  • Operating income −USD 16.68 million −593% of revenue
  • Tax, interest and other Derived USD 484,301 17% of revenue
  • Net income −USD 17.17 million −611% of revenue

Cash

  • Operating cash flow −USD 13.37 million −475% of revenue
  • Capital expenditure USD 1.85 million 66% of revenue
  • Free cash flow Derived −USD 15.21 million −541% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 Operating loss: operating costs were 130% of revenue.
  • 2007 Operating loss: operating costs were 693% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2006-01-01 – 2006-12-3114171134 18398875 Derived -4227741 -11753572 Derived 7525831 -3979307 Derived
Source
2007 2007-01-01 – 2007-12-312811596 19492570 Derived -16680974 484301 Derived -17165275 -15213433 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 2.8M 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.15.3M11.5M7.7M3.8M0.020062007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue14171134
2007Revenue2811596

Revenue growth

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

-80.2% 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%-17%-40%-63%-87%20062007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over year-80.2%

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 -593.3% 2007
Net margin -610.5% 2007
Free cash flow margin -541.1% 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.106%-86%-279%-471%-664%20062007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006Operating margin-29.8%
2007Operating margin-593.3%
2006Net margin53.1%
2007Net margin-610.5%
2006Free cash flow margin-28.1%
2007Free cash flow margin-541.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -13.4M 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.1.1M-2.8M-6.7M-10.6M-14.4M20062007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flow-3679005
2007Operating cash flow-13366194

Free cash flow

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

USD -15.2M 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.1.2M-3.2M-7.6M-12.0M-16.4M20062007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flow-3979307
2007Free cash flow-15213433

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.

42.1% 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.46%34%23%11%0%2006-12-312007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2006-12-31Liabilities / assetsNot reported
2007Liabilities / assets42.1%

Current assets to current liabilities

Current assets divided by current liabilities.

2.59× 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.2.80×2.10×1.40×0.70×0.00×20062007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006Current assets / current liabilities2.37×
2007Current assets / current liabilities2.59×

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
2006 2006-01-01 – 2006-12-31
USD 7.53 million
Exact value

Exact value: 7525831 USD

2006-01-01 – 2006-12-31: 7525831 USD Inspect Net Income Open source
Share or cite

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

−USD 3.68 million
Exact value

Exact value: -3679005 USD

2006-01-01 – 2006-12-31: -3679005 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 300,302
Exact value

Exact value: 300302 USD

2006-01-01 – 2006-12-31: 300302 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.98 million
Calculation and evidence

-3679005 − 300302 USD

Exact free cash flow: -3979307 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 17.17 million
Exact value

Exact value: -17165275 USD

2007-01-01 – 2007-12-31: -17165275 USD Inspect Net Income Open source
Share or cite

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

−USD 13.37 million
Exact value

Exact value: -13366194 USD

2007-01-01 – 2007-12-31: -13366194 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 1.85 million
Exact value

Exact value: 1847239 USD

2007-01-01 – 2007-12-31: 1847239 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.21 million
Calculation and evidence

-13366194 − 1847239 USD

Exact free cash flow: -15213433 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.

11 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001346405, 1346405, edgar:1346405

Also known as Southridge Technology Group, Inc.