Digitiliti Inc

EDGAR

21 filing records in this dataset, filed from 2008-08-19 to 2012-04-16. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

499 thousand USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

-72.82%

2011 Q3 · %

Exact inputs and evidence
  • Operating Income: -363295 USD Source
  • Revenue: 498917 USD Source

Operating cash flow

-533 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1371325 USD Source
  • Operating Cash Flow: -838674 USD Source

Free cash flow

-534 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1371325 USD Source
  • Operating Cash Flow: -838674 USD Source
  • Capital Expenditure: 5863 USD Source
  • Capital Expenditure: 4870 USD Source
Cash and cash equivalents
499 USD Source
Exact value

499 USD

Long-term debt including current maturities
Not available
Shares outstanding
70.2 million shares Source
Exact value

70196678 shares

Reported share-count change

6.84% · 4.5 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 65699753 shares · 2010-12-31· Source
  • 70196678 shares · 2011-12-31· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

1.82 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Revenue: 2143882 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 1719520 USD · 2010-01-01 – 2010-09-30 Source
  • Revenue: 411029 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 481714 USD · 2011-04-01 – 2011-06-30 Source
  • Revenue: 498917 USD · 2011-07-01 – 2011-09-30 Source

Net income

-3.99 million USD

2011-01-01 – 2011-12-31

Exact inputs and evidence
  • Net income: -909684 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: -818991 USD · 2011-04-01 – 2011-06-30 Source
  • Net income: -564204 USD · 2011-07-01 – 2011-09-30 Source
  • Net income: -3988543 USD · 2011-01-01 – 2011-12-31 Source
  • Net income: -2292879 USD · 2011-01-01 – 2011-09-30 Source

Operating cash flow

-1.66 million USD

2011-01-01 – 2011-12-31

Exact inputs and evidence
  • Operating cash flow: -417493 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: -838674 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: -417493 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: -1371325 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: -838674 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: -1657773 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: -1371325 USD · 2011-01-01 – 2011-09-30 Source

Capital expenditure

5.86 thousand USD

2011-01-01 – 2011-12-31

Exact inputs and evidence
  • Capital expenditure: 935 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 4870 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 935 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 5863 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 4870 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 5863 USD · 2011-01-01 – 2011-12-31 Source
  • Capital expenditure: 5863 USD · 2011-01-01 – 2011-09-30 Source

Free cash flow

-1.66 million USD

2011-01-01 – 2011-12-31

Exact inputs and evidence
  • Operating cash flow: -417493 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: -838674 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: -417493 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: -1371325 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: -838674 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: -1657773 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: -1371325 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 935 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 4870 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 935 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 5863 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 4870 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 5863 USD · 2011-01-01 – 2011-12-31 Source
  • Capital expenditure: 5863 USD · 2011-01-01 – 2011-09-30 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: 2012-04-16.

Financial data available through: 2010-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

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: 4 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: 1 of 11 periods available· newest 2010-12-31

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

    -32.8%

    Prior period

    USD 3.19 million

    –

    Current period

    USD 2.14 million

    –

    Exact inputs and evidence

    2143882 − 3192463 = -1048581 USD

    3192463 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    2143882 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 1.24 million

    Prior period

    −USD 5.17 million

    –

    Current period

    −USD 6.41 million

    –

    Exact inputs and evidence

    -6414639 − -5169717 = -1244922 USD

    -5169717 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -6414639 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

    -6,140%

    Prior period

    USD 31,736

    –

    Current period

    −USD 1.92 million

    –

    Exact inputs and evidence

    -1916844 − 31736 = -1948580 USD

    31736 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -1916844 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

    +9.9%

    Prior period

    USD 45,702

    –

    Current period

    USD 50,227

    –

    Exact inputs and evidence

    50227 − 45702 = 4525 USD

    45702 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    50227 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 2.14 million 100% of revenue
  • Operating costs Derived USD 6.03 million 281% of revenue
  • Operating income −USD 3.88 million −181% of revenue
  • Tax, interest and other Derived USD 2.53 million 118% of revenue
  • Net income −USD 6.41 million −299% of revenue

Cash

  • Operating cash flow −USD 1.92 million −89% of revenue
  • Capital expenditure USD 50,227 2.3% of revenue
  • Free cash flow Derived −USD 1.97 million −92% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 Operating loss: operating costs were 367% of revenue.
  • 2008 Operating loss: operating costs were 261% of revenue.
  • 2009 Operating loss: operating costs were 173% of revenue.
  • 2010 Operating loss: operating costs were 281% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-311329386 4880721 Derived -3551335 545673 Derived -4097008 -2311115 Derived
Source
2008 2008-01-01 – 2008-12-313075308 8030865 Derived -4955557 2367289 Derived -7322846 -1347183 Derived
Source
2009 2009-01-01 – 2009-12-313192463 5510739 Derived -2318276 2851441 Derived -5169717 -13966 Derived
Source
2010 2010-01-01 – 2010-12-312143882 6026835 Derived -3882953 2531686 Derived -6414639 -1967071 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 2.1M 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.3.4M2.6M1.7M862.0K0.02007200820092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue1329386
2008Revenue3075308
2009Revenue3192463
2010Revenue2143882

Revenue growth

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

-32.8% 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.144%97%49%2%-46%2007200820092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over year131.3%
2009Year over year3.8%
2010Year over year-32.8%

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 -181.1% 2010
Net margin -299.2% 2010
Free cash flow margin -91.8% 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.25%-65%-154%-243%-333%2007200820092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating margin-267.1%
2008Operating margin-161.1%
2009Operating margin-72.6%
2010Operating margin-181.1%
2007Net margin-308.2%
2008Net margin-238.1%
2009Net margin-161.9%
2010Net margin-299.2%
2007Free cash flow margin-173.8%
2008Free cash flow margin-43.8%
2009Free cash flow margin-0.4%
2010Free cash flow margin-91.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.9M 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.215.6K-450.9K-1.1M-1.8M-2.5M2007200820092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow-2266486
2008Operating cash flow-1235073
2009Operating cash flow31736
2010Operating cash flow-1916844

Free cash flow

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

USD -2M 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.184.9K-485.3K-1.2M-1.8M-2.5M2007200820092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flow-2311115
2008Free cash flow-1347183
2009Free cash flow-13966
2010Free cash flow-1967071

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.

209.9% 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.302%227%151%76%0%2007200820092010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007Liabilities / assets123.7%
2008Liabilities / assets225%
2009Liabilities / assets280.1%
2010Liabilities / assets209.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.27× 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.0.29×0.21×0.14×0.07×0.00×2007200820092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities0.25×
2008Current assets / current liabilities0.14×
2009Current assets / current liabilities0.2×
2010Current assets / current liabilities0.27×

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 4.1 million
Exact value

Exact value: -4097008 USD

2007-01-01 – 2007-12-31: -4097008 USD Inspect Net Income Open source
Share or cite

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

−USD 2.27 million
Exact value

Exact value: -2266486 USD

2007-01-01 – 2007-12-31: -2266486 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 44,629
Exact value

Exact value: 44629 USD

2007-01-01 – 2007-12-31: 44629 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.31 million
Calculation and evidence

-2266486 − 44629 USD

Exact free cash flow: -2311115 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 7.32 million
Exact value

Exact value: -7322846 USD

2008-01-01 – 2008-12-31: -7322846 USD Inspect Net Income Open source
Share or cite

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

−USD 1.24 million
Exact value

Exact value: -1235073 USD

2008-01-01 – 2008-12-31: -1235073 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 112,110
Exact value

Exact value: 112110 USD

2008-01-01 – 2008-12-31: 112110 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.35 million
Calculation and evidence

-1235073 − 112110 USD

Exact free cash flow: -1347183 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 5.17 million
Exact value

Exact value: -5169717 USD

2009-01-01 – 2009-12-31: -5169717 USD Inspect Net Income Open source
Share or cite

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

USD 31,736
Exact value

Exact value: 31736 USD

2009-01-01 – 2009-12-31: 31736 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 45,702
Exact value

Exact value: 45702 USD

2009-01-01 – 2009-12-31: 45702 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13,966
Calculation and evidence

31736 − 45702 USD

Exact free cash flow: -13966 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 6.41 million
Exact value

Exact value: -6414639 USD

2010-01-01 – 2010-12-31: -6414639 USD Inspect Net Income Open source
Share or cite

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

−USD 1.92 million
Exact value

Exact value: -1916844 USD

2010-01-01 – 2010-12-31: -1916844 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 50,227
Exact value

Exact value: 50227 USD

2010-01-01 – 2010-12-31: 50227 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.97 million
Calculation and evidence

-1916844 − 50227 USD

Exact free cash flow: -1967071 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.

21 filings · 263 latest values · 263 originally reported values

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

Identifiers: 0001411658, 1411658, edgar:1411658

Also known as Digitiliti Inc