Basin Water, Inc.

EDGAR

17 filing records in this dataset, filed from 2006-06-26 to 2009-05-22. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.55 million USD

2009-03-31 · USD

Exact inputs and evidence

Operating margin

-143.22%

2009-03-31 · %

Exact inputs and evidence
  • Operating Income: -5087000 USD Source
  • Revenue: 3552000 USD Source

Operating cash flow

-2.28 million USD

2009-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2281000 USD Source

Free cash flow

-2.91 million USD

2009-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2281000 USD Source
  • Capital Expenditure: 632000 USD Source
Cash and cash equivalents
8.83 million USD Source
Exact value

8832000 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

12.5 million USD

2008-04-01 – 2009-03-31

Exact inputs and evidence
  • Revenue: 3109000 USD · 2008-04-01 – 2008-06-30 Source
  • Revenue: 2847000 USD · 2008-07-01 – 2008-09-30 Source
  • Revenue: 11778000 USD · 2008-01-01 – 2008-12-31 Source
  • Revenue: 8805000 USD · 2008-01-01 – 2008-09-30 Source
  • Revenue: 3552000 USD · 2009-01-01 – 2009-03-31 Source

Net income

-18.2 million USD

2007-04-01 – 2008-03-31

Exact inputs and evidence
  • Net income: -1789000 USD · 2007-04-01 – 2007-06-30 Source
  • Net income: -9868000 USD · 2007-07-01 – 2007-09-30 Source
  • Net income: -15250000 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -13814000 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -5143000 USD · 2008-01-01 – 2008-03-31 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: 2009-05-22.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2008-12-31
  • Operating income: 5 of 11 periods available· newest 2008-12-31
  • Net income: 4 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2008-12-31
  • Total assets: 4 of 11 periods available· newest 2008-12-31
  • Total liabilities: 4 of 11 periods available· newest 2008-12-31
  • Current assets: 4 of 11 periods available· newest 2008-12-31
  • Current liabilities: 4 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2008-12-31
  • 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

    +21.9%

    Prior period

    USD 9.66 million

    –

    Current period

    USD 11.78 million

    –

    Exact inputs and evidence

    11778000 − 9660000 = 2118000 USD

    9660000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    11778000 USD · 2008-01-01 – 2008-12-31

    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 9.34 million

    Prior period

    −USD 9.73 million

    –

    Current period

    −USD 19.07 million

    –

    Exact inputs and evidence

    -19070000 − -9734000 = -9336000 USD

    -9734000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -19070000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -63.5%

    Prior period

    USD 8.71 million

    –

    Current period

    USD 3.18 million

    –

    Exact inputs and evidence

    3176000 − 8705000 = -5529000 USD

    8705000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    3176000 USD · 2008-01-01 – 2008-12-31

    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: Net income.

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.

2008 2008-01-01 – 2008-12-31

  • Revenue USD 11.78 million 100% of revenue
  • Cost of revenue USD 12.24 million 104% of revenue
  • Operating expenses USD 30.16 million 256% of revenue
  • Operating income −USD 30.62 million −260% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow −USD 19.07 million −162% of revenue
  • Capital expenditure USD 3.18 million 27% of revenue
  • Free cash flow Derived −USD 22.25 million −189% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 Operating loss: operating costs were 108% of revenue.
  • 2005 91%
  • 2006 Operating loss: operating costs were 186% of revenue.
  • 2007 Operating loss: operating costs were 341% of revenue.
  • 2008 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2004-01-01 – 2004-12-314307000 4643000 Derived -336000 220000 Derived -556000 -3050000 Derived
Source
2005 2005-01-01 – 2005-12-3112231000 11115000 Derived 1116000 553000 Derived 563000 -8322000 Derived
Source
2006 2006-01-01 – 2006-12-3113890000 25771000 Derived -11881000 -714000 Derived -11167000 -16297000 Derived
Source
2007 2007-01-01 – 2007-12-319660000 32918000 Derived -23258000 -8008000 Derived -15250000 -18439000 Derived
Source
2008 2008-01-01 – 2008-12-3111778000 42396000 Derived -30618000 UnavailableUnavailable-22246000 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 11.8M 2008
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.15.0M11.3M7.5M3.8M0.020042005200620072008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue4307000
2005Revenue12231000
2006Revenue13890000
2007Revenue9660000
2008Revenue11778000

Revenue growth

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

21.9% 2008
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.201%139%77%15%-48%20042005200620072008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year184%
2006Year over year13.6%
2007Year over year-30.5%
2008Year over year21.9%

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 -260% 2008
Net margin -157.9% 2007
Free cash flow margin -188.9% 2008
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.31%-47%-125%-203%-281%20042005200620072008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin-7.8%
2005Operating margin9.1%
2006Operating margin-85.5%
2007Operating margin-240.8%
2008Operating margin-260%
2004Net margin-12.9%
2005Net margin4.6%
2006Net margin-80.4%
2007Net margin-157.9%
2008-12-31Net marginNot reported
2004Free cash flow margin-70.8%
2005Free cash flow margin-68%
2006Free cash flow margin-117.3%
2007Free cash flow margin-190.9%
2008Free cash flow margin-188.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -19.1M 2008
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.2.7M-3.2M-9.0M-14.8M-20.7M20042005200620072008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow1081000
2005Operating cash flow-6409000
2006Operating cash flow-11630000
2007Operating cash flow-9734000
2008Operating cash flow-19070000

Free cash flow

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

USD -22.2M 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.1.8M-4.7M-11.1M-17.6M-24.0M20042005200620072008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flow-3050000
2005Free cash flow-8322000
2006Free cash flow-16297000
2007Free cash flow-18439000
2008Free cash flow-22246000

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.

27.7% 2008
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.91%68%45%23%0%2004-12-312005200620072008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004-12-31Liabilities / assetsNot reportedNo source recorded
2005Liabilities / assets84%
2006Liabilities / assets11.5%
2007Liabilities / assets20%
2008Liabilities / assets27.7%

Current assets to current liabilities

Current assets divided by current liabilities.

2.42× 2008
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.9.73×7.29×4.86×2.43×0.00×2004-12-312005200620072008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004-12-31Current assets / current liabilitiesNot reportedNo source recorded
2005Current assets / current liabilities2.7×
2006Current assets / current liabilities9.01×
2007Current assets / current liabilities5.23×
2008Current assets / current liabilities2.42×

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 2004-01-01 – 2004-12-31
−USD 556,000
Exact value

Exact value: -556000 USD

2004-01-01 – 2004-12-31: -556000 USD Inspect Net Income Open source
Share or cite

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

USD 1.08 million
Exact value

Exact value: 1081000 USD

2004-01-01 – 2004-12-31: 1081000 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 4.13 million
Exact value

Exact value: 4131000 USD

2004-01-01 – 2004-12-31: 4131000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.05 million
Calculation and evidence

1081000 − 4131000 USD

Exact free cash flow: -3050000 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 563,000
Exact value

Exact value: 563000 USD

2005-01-01 – 2005-12-31: 563000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.41 million
Exact value

Exact value: -6409000 USD

2005-01-01 – 2005-12-31: -6409000 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 1.91 million
Exact value

Exact value: 1913000 USD

2005-01-01 – 2005-12-31: 1913000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.32 million
Calculation and evidence

-6409000 − 1913000 USD

Exact free cash flow: -8322000 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 11.17 million
Exact value

Exact value: -11167000 USD

2006-01-01 – 2006-12-31: -11167000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.63 million
Exact value

Exact value: -11630000 USD

2006-01-01 – 2006-12-31: -11630000 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 4.67 million
Exact value

Exact value: 4667000 USD

2006-01-01 – 2006-12-31: 4667000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.3 million
Calculation and evidence

-11630000 − 4667000 USD

Exact free cash flow: -16297000 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 15.25 million
Exact value

Exact value: -15250000 USD

2007-01-01 – 2007-12-31: -15250000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.73 million
Exact value

Exact value: -9734000 USD

2007-01-01 – 2007-12-31: -9734000 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 8.71 million
Exact value

Exact value: 8705000 USD

2007-01-01 – 2007-12-31: 8705000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.44 million
Calculation and evidence

-9734000 − 8705000 USD

Exact free cash flow: -18439000 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
Unavailable Not reported for this period.
−USD 19.07 million
Exact value

Exact value: -19070000 USD

2008-01-01 – 2008-12-31: -19070000 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 3.18 million
Exact value

Exact value: 3176000 USD

2008-01-01 – 2008-12-31: 3176000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.25 million
Calculation and evidence

-19070000 − 3176000 USD

Exact free cash flow: -22246000 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.

17 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001352045, 1352045, edgar:1352045