APC Group, Inc

EDGAR

11 filing records in this dataset, filed from 2008-05-16 to 2010-02-02. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

34.8 thousand USD

2009-08-31 · USD

Exact inputs and evidence

Operating cash flow

5.15 thousand USD

2009-08-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -35052 USD Source
  • Operating Cash Flow: -40202 USD Source

Free cash flow

5.15 thousand USD

2009-08-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -35052 USD Source
  • Operating Cash Flow: -40202 USD Source
  • Capital Expenditure: 390 USD Source
  • Capital Expenditure: 390 USD Source
Cash and cash equivalents
9.27 thousand USD Source
Exact value

9267 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

246 thousand USD

2008-09-01 – 2009-08-31

Exact inputs and evidence
  • Revenue: 198345 USD · 2007-12-01 – 2008-11-30 Source
  • Revenue: 91401 USD · 2007-12-01 – 2008-08-31 Source
  • Revenue: 66524 USD · 2008-12-01 – 2009-02-28 Source
  • Revenue: 38022 USD · 2009-03-01 – 2009-05-31 Source
  • Revenue: 34801 USD · 2009-06-01 – 2009-08-31 Source

Net income

-362 thousand USD

2008-09-01 – 2009-08-31

Exact inputs and evidence
  • Net income: -3885414 USD · 2007-12-01 – 2008-11-30 Source
  • Net income: -3851731 USD · 2007-12-01 – 2008-08-31 Source
  • Net income: -82618 USD · 2008-12-01 – 2009-02-28 Source
  • Net income: -181641 USD · 2009-03-01 – 2009-05-31 Source
  • Net income: -63718 USD · 2009-06-01 – 2009-08-31 Source

Operating cash flow

-37.5 thousand USD

2008-09-01 – 2009-08-31

Exact inputs and evidence
  • Operating cash flow: -157399 USD · 2007-12-01 – 2008-11-30 Source
  • Operating cash flow: -154991 USD · 2007-12-01 – 2008-08-31 Source
  • Operating cash flow: -45734 USD · 2008-12-01 – 2009-02-28 Source
  • Operating cash flow: -40202 USD · 2008-12-01 – 2009-05-31 Source
  • Operating cash flow: -45734 USD · 2008-12-01 – 2009-02-28 Source
  • Operating cash flow: -35052 USD · 2008-12-01 – 2009-08-31 Source
  • Operating cash flow: -40202 USD · 2008-12-01 – 2009-05-31 Source

Capital expenditure

530 USD

2008-09-01 – 2009-08-31

Exact inputs and evidence
  • Capital expenditure: 140 USD · 2007-12-01 – 2008-11-30 Source
  • Capital expenditure: 0 USD · 2007-12-01 – 2008-08-31 Source
  • Capital expenditure: 390 USD · 2008-12-01 – 2009-02-28 Source
  • Capital expenditure: 390 USD · 2008-12-01 – 2009-05-31 Source
  • Capital expenditure: 390 USD · 2008-12-01 – 2009-02-28 Source
  • Capital expenditure: 390 USD · 2008-12-01 – 2009-08-31 Source
  • Capital expenditure: 390 USD · 2008-12-01 – 2009-05-31 Source

Free cash flow

-38 thousand USD

2008-09-01 – 2009-08-31

Exact inputs and evidence
  • Operating cash flow: -157399 USD · 2007-12-01 – 2008-11-30 Source
  • Operating cash flow: -154991 USD · 2007-12-01 – 2008-08-31 Source
  • Operating cash flow: -45734 USD · 2008-12-01 – 2009-02-28 Source
  • Operating cash flow: -40202 USD · 2008-12-01 – 2009-05-31 Source
  • Operating cash flow: -45734 USD · 2008-12-01 – 2009-02-28 Source
  • Operating cash flow: -35052 USD · 2008-12-01 – 2009-08-31 Source
  • Operating cash flow: -40202 USD · 2008-12-01 – 2009-05-31 Source
  • Capital expenditure: 140 USD · 2007-12-01 – 2008-11-30 Source
  • Capital expenditure: 0 USD · 2007-12-01 – 2008-08-31 Source
  • Capital expenditure: 390 USD · 2008-12-01 – 2009-02-28 Source
  • Capital expenditure: 390 USD · 2008-12-01 – 2009-05-31 Source
  • Capital expenditure: 390 USD · 2008-12-01 – 2009-02-28 Source
  • Capital expenditure: 390 USD · 2008-12-01 – 2009-08-31 Source
  • Capital expenditure: 390 USD · 2008-12-01 – 2009-05-31 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: 2010-02-02.

Financial data available through: 2008-11-30.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2008-11-30
  • Operating income: 3 of 11 periods available· newest 2008-11-30
  • Net income: 3 of 11 periods available· newest 2008-11-30
  • Operating cash flow: 3 of 11 periods available· newest 2008-11-30
  • Capital expenditure: 3 of 11 periods available· newest 2008-11-30
  • Total assets: 3 of 11 periods available· newest 2008-11-30
  • Total liabilities: 3 of 11 periods available· newest 2008-11-30
  • Current assets: 3 of 11 periods available· newest 2008-11-30
  • Current liabilities: 3 of 11 periods available· newest 2008-11-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2008-11-30
  • 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

    +3.4%

    Prior period

    USD 191,763

    –

    Current period

    USD 198,345

    –

    Exact inputs and evidence

    198345 − 191763 = 6582 USD

    191763 USD · 2006-12-01 – 2007-11-30

    Inspect prior input Prior source

    198345 USD · 2007-12-01 – 2008-11-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 3 million

    Prior period

    −USD 889,462

    –

    Current period

    −USD 3.89 million

    –

    Exact inputs and evidence

    -3885414 − -889462 = -2995952 USD

    -889462 USD · 2006-12-01 – 2007-11-30

    Inspect prior input Prior source

    -3885414 USD · 2007-12-01 – 2008-11-30

    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 133,744

    Prior period

    −USD 291,143

    –

    Current period

    −USD 157,399

    –

    Exact inputs and evidence

    -157399 − -291143 = 133744 USD

    -291143 USD · 2006-12-01 – 2007-11-30

    Inspect prior input Prior source

    -157399 USD · 2007-12-01 – 2008-11-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +USD 140

    Prior period

    USD 0

    –

    Current period

    USD 140

    –

    Exact inputs and evidence

    140 − 0 = 140 USD

    0 USD · 2006-12-01 – 2007-11-30

    Inspect prior input Prior source

    140 USD · 2007-12-01 – 2008-11-30

    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.

2008 2007-12-01 – 2008-11-30

  • Revenue USD 198,345 100% of revenue
  • Operating costs Derived −USD 3.64 million −1,833% of revenue
  • Operating income USD 3.83 million 1,933% of revenue
  • Tax, interest and other Derived USD 7.72 million 3,892% of revenue
  • Net income −USD 3.89 million −1,959% of revenue

Cash

  • Operating cash flow −USD 157,399 −79% of revenue
  • Capital expenditure USD 140 0.1% of revenue
  • Free cash flow Derived −USD 157,539 −79% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 Net loss: net income was −255% of revenue.
  • 2007 Net loss: net income was −464% of revenue.
  • 2008 Net loss: net income was −1,959% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2005-12-01 – 2006-11-30264967 -350623 Derived 615590 1291078 Derived -675488 -231098 Derived
Source
2007 2006-12-01 – 2007-11-30191763 -598438 Derived 790201 1679663 Derived -889462 -291143 Derived
Source
2008 2007-12-01 – 2008-11-30198345 -3636595 Derived 3834940 7720354 Derived -3885414 -157539 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 198.3K 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.286.2K214.6K143.1K71.5K0.0200620072008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue264967
2007Revenue191763
2008Revenue198345

Revenue growth

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

3.4% 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.5.9%-3.1%-12.1%-21.1%-30.1%200620072008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over year-27.6%
2008Year over year3.4%

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 1,933.5% 2008
Net margin -1,958.9% 2008
Free cash flow margin -79.4% 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.2,245%1,116%-13%-1,142%-2,270%200620072008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006Operating margin232.3%
2007Operating margin412.1%
2008Operating margin1,933.5%
2006Net margin-254.9%
2007Net margin-463.8%
2008Net margin-1,958.9%
2006Free cash flow margin-87.2%
2007Free cash flow margin-151.8%
2008Free cash flow margin-79.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -157.4K 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.23.3K-61.1K-145.6K-230.0K-314.4K200620072008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flow-194370
2007Operating cash flow-291143
2008Operating cash flow-157399

Free cash flow

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

USD -157.5K 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.23.3K-61.1K-145.6K-230.0K-314.4K200620072008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flow-231098
2007Free cash flow-291143
2008Free cash flow-157539

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.

374.6% 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.429%322%215%107%0%200620072008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2006Liabilities / assets326.8%
2007Liabilities / assets397.5%
2008Liabilities / assets374.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.24× 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.0.34×0.25×0.17×0.08×0.00×200620072008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006Current assets / current liabilities0.31×
2007Current assets / current liabilities0.22×
2008Current assets / current liabilities0.24×

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 2005-12-01 – 2006-11-30
−USD 675,488
Exact value

Exact value: -675488 USD

2005-12-01 – 2006-11-30: -675488 USD Inspect Net Income Open source
Share or cite

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

−USD 194,370
Exact value

Exact value: -194370 USD

2005-12-01 – 2006-11-30: -194370 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 36,728
Exact value

Exact value: 36728 USD

2005-12-01 – 2006-11-30: 36728 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 231,098
Calculation and evidence

-194370 − 36728 USD

Exact free cash flow: -231098 USD

Share or cite

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

2007 2006-12-01 – 2007-11-30
−USD 889,462
Exact value

Exact value: -889462 USD

2006-12-01 – 2007-11-30: -889462 USD Inspect Net Income Open source
Share or cite

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

−USD 291,143
Exact value

Exact value: -291143 USD

2006-12-01 – 2007-11-30: -291143 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

2006-12-01 – 2007-11-30: 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 291,143
Calculation and evidence

-291143 − 0 USD

Exact free cash flow: -291143 USD

Share or cite

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

2008 2007-12-01 – 2008-11-30
−USD 3.89 million
Exact value

Exact value: -3885414 USD

2007-12-01 – 2008-11-30: -3885414 USD Inspect Net Income Open source
Share or cite

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

−USD 157,399
Exact value

Exact value: -157399 USD

2007-12-01 – 2008-11-30: -157399 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 140
Exact value

Exact value: 140 USD

2007-12-01 – 2008-11-30: 140 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 157,539
Calculation and evidence

-157399 − 140 USD

Exact free cash flow: -157539 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: 0001354003, 1354003, edgar:1354003