World Series of Golf, Inc.

EDGAR

22 filing records in this dataset, filed from 2007-06-13 to 2011-11-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2011-09-30 · USD

Exact inputs and evidence

Operating cash flow

-97.6 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -175465 USD Source
  • Operating Cash Flow: -77883 USD Source

Free cash flow

-97.6 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -175465 USD Source
  • Operating Cash Flow: -77883 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
8 thousand USD Source
Exact value

7996 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

0 USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Revenue: 25000 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 25000 USD · 2010-01-01 – 2010-09-30 Source
  • Revenue: 0 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 0 USD · 2011-04-01 – 2011-06-30 Source
  • Revenue: 0 USD · 2011-07-01 – 2011-09-30 Source

Net income

-1.06 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Net income: -2012464 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: -1488217 USD · 2010-01-01 – 2010-09-30 Source
  • Net income: -310924 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: -121600 USD · 2011-04-01 – 2011-06-30 Source
  • Net income: -106471 USD · 2011-07-01 – 2011-09-30 Source

Operating cash flow

-218 thousand USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Operating cash flow: -382356 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: -339637 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: -21908 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: -77883 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: -21908 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: -175465 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: -77883 USD · 2011-01-01 – 2011-06-30 Source

Capital expenditure

0 USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Capital expenditure: 936 USD · 2010-01-01 – 2010-12-31 Source
  • Capital expenditure: 936 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-06-30 Source

Free cash flow

-218 thousand USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Operating cash flow: -382356 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: -339637 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: -21908 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: -77883 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: -21908 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: -175465 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: -77883 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 936 USD · 2010-01-01 – 2010-12-31 Source
  • Capital expenditure: 936 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-06-30 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: 2011-11-21.

Financial data available through: 2010-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2010-12-31
  • Operating income: 4 of 11 periods available· newest 2010-12-31
  • Net income: 4 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2010-12-31
  • Total assets: 4 of 11 periods available· newest 2010-12-31
  • Total liabilities: 3 of 11 periods available· newest 2010-12-31
  • Current assets: 4 of 11 periods available· newest 2010-12-31
  • Current liabilities: 4 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2010-12-31
  • 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

    -98.3%

    Prior period

    USD 1.49 million

    –

    Current period

    USD 25,000

    –

    Exact inputs and evidence

    25000 − 1488594 = -1463594 USD

    1488594 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    25000 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 233,799

    Prior period

    −USD 2.25 million

    –

    Current period

    −USD 2.01 million

    –

    Exact inputs and evidence

    -2012464 − -2246263 = 233799 USD

    -2246263 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -2012464 USD · 2010-01-01 – 2010-12-31

    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 650,036

    Prior period

    −USD 1.03 million

    –

    Current period

    −USD 382,356

    –

    Exact inputs and evidence

    -382356 − -1032392 = 650036 USD

    -1032392 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -382356 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -73.2%

    Prior period

    USD 3,489

    –

    Current period

    USD 936

    –

    Exact inputs and evidence

    936 − 3489 = -2553 USD

    3489 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    936 USD · 2010-01-01 – 2010-12-31

    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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 25,000 100% of revenue
  • Cost of revenue USD 0 0% of revenue
  • Operating expenses USD 1.3 million 5,187% of revenue
  • Operating income −USD 1.27 million −5,087% of revenue
  • Tax, interest and other Derived USD 740,818 2,963% of revenue
  • Net income −USD 2.01 million −8,050% of revenue

Cash

  • Operating cash flow −USD 382,356 −1,529% of revenue
  • Capital expenditure USD 936 3.7% of revenue
  • Free cash flow Derived −USD 383,292 −1,533% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 Operating loss: operating costs were 513% of revenue.
  • 2008 Operating loss: operating costs were 232% of revenue.
  • 2009 Operating loss: operating costs were 244% of revenue.
  • 2010 Operating loss: operating costs were 5,187% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-311044000 5359000 Derived -4315000 286000 Derived -4601000 -3125000 Derived
Source
2008 2008-01-01 – 2008-12-312438000 5648000 Derived -3210000 1274000 Derived -4484000 -1649000 Derived
Source
2009 2009-01-01 – 2009-12-311488594 3627876 Derived -2139282 106981 Derived -2246263 -1035881 Derived
Source
2010 2010-01-01 – 2010-12-3125000 1296646 Derived -1271646 740818 Derived -2012464 -383292 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 25K 2010
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.2.6M2.0M1.3M658.3K0.02007200820092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue1044000
2008Revenue2438000
2009Revenue1488594
2010Revenue25000

Revenue growth

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

-98.3% 2010
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.152%85%18%-50%-117%2007200820092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over year133.5%
2009Year over year-38.9%
2010Year over year-98.3%

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 -5,086.6% 2010
Net margin -8,049.9% 2010
Free cash flow margin -1,533.2% 2010
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.644%-1,690%-4,025%-6,359%-8,694%2007200820092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating margin-413.3%
2008Operating margin-131.7%
2009Operating margin-143.7%
2010Operating margin-5,086.6%
2007Net margin-440.7%
2008Net margin-183.9%
2009Net margin-150.9%
2010Net margin-8,049.9%
2007Free cash flow margin-299.3%
2008Free cash flow margin-67.6%
2009Free cash flow margin-69.6%
2010Free cash flow margin-1,533.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -382.4K 2010
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.249.3K-654.4K-1.6M-2.5M-3.4M2007200820092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow-3116000
2008Operating cash flow-1627000
2009Operating cash flow-1032392
2010Operating cash flow-382356

Free cash flow

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

USD -383.3K 2010
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.250.0K-656.3K-1.6M-2.5M-3.4M2007200820092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flow-3125000
2008Free cash flow-1649000
2009Free cash flow-1035881
2010Free cash flow-383292

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.

2,229.5% 2010
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.2,408%1,806%1,204%602%0%20072008-12-3120092010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007Liabilities / assets155.2%
2008-12-31Liabilities / assetsNot reported
2009Liabilities / assets1,811.6%
2010Liabilities / assets2,229.5%

Current assets to current liabilities

Current assets divided by current liabilities.

0.04× 2010
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.0.55×0.41×0.27×0.14×0.00×2007200820092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities0.51×
2008Current assets / current liabilities0.15×
2009Current assets / current liabilities0.05×
2010Current assets / current liabilities0.04×

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
2007 2007-01-01 – 2007-12-31
−USD 4.6 million
Exact value

Exact value: -4601000 USD

2007-01-01 – 2007-12-31: -4601000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.12 million
Exact value

Exact value: -3116000 USD

2007-01-01 – 2007-12-31: -3116000 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 9,000
Exact value

Exact value: 9000 USD

2007-01-01 – 2007-12-31: 9000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.13 million
Calculation and evidence

-3116000 − 9000 USD

Exact free cash flow: -3125000 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 4.48 million
Exact value

Exact value: -4484000 USD

2008-01-01 – 2008-12-31: -4484000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.63 million
Exact value

Exact value: -1627000 USD

2008-01-01 – 2008-12-31: -1627000 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 22,000
Exact value

Exact value: 22000 USD

2008-01-01 – 2008-12-31: 22000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.65 million
Calculation and evidence

-1627000 − 22000 USD

Exact free cash flow: -1649000 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 2.25 million
Exact value

Exact value: -2246263 USD

2009-01-01 – 2009-12-31: -2246263 USD Inspect Net Income Open source
Share or cite

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

−USD 1.03 million
Exact value

Exact value: -1032392 USD

2009-01-01 – 2009-12-31: -1032392 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 3,489
Exact value

Exact value: 3489 USD

2009-01-01 – 2009-12-31: 3489 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.04 million
Calculation and evidence

-1032392 − 3489 USD

Exact free cash flow: -1035881 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 2.01 million
Exact value

Exact value: -2012464 USD

2010-01-01 – 2010-12-31: -2012464 USD Inspect Net Income Open source
Share or cite

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

−USD 382,356
Exact value

Exact value: -382356 USD

2010-01-01 – 2010-12-31: -382356 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 936
Exact value

Exact value: 936 USD

2010-01-01 – 2010-12-31: 936 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 383,292
Calculation and evidence

-382356 − 936 USD

Exact free cash flow: -383292 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.

22 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001389879, 1389879, edgar:1389879

Also known as Innovative Consumer Products, Inc.