VIDAROO Corp

EDGAR

22 filing records in this dataset, filed from 2008-09-29 to 2013-02-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

308 thousand USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

-27.43%

2011-09-30 · %

Exact inputs and evidence
  • Operating Income: -84577 USD Source
  • Revenue: 308290 USD Source

Operating cash flow

-32 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -31985 USD Source
Cash and cash equivalents
38.3 thousand USD Source
Exact value

38301 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

1.45 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Revenue: 387562 USD · 2010-10-01 – 2010-12-31 Source
  • Revenue: 279682 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 1665700 USD · 2010-07-01 – 2011-06-30 Source
  • Revenue: 1191724 USD · 2010-07-01 – 2011-03-31 Source
  • Revenue: 308290 USD · 2011-07-01 – 2011-09-30 Source

Net income

-3.21 million USD

2008-07-01 – 2009-06-30

Exact inputs and evidence
  • Net income: -515115 USD · 2008-07-01 – 2008-09-30 Source
  • Net income: -454754 USD · 2008-10-01 – 2008-12-31 Source
  • Net income: -1306771 USD · 2009-01-01 – 2009-03-31 Source
  • Net income: -3209862 USD · 2008-07-01 – 2009-06-30 Source
  • Net income: -2276668 USD · 2008-07-01 – 2009-03-31 Source

Operating cash flow

45.8 thousand USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Operating cash flow: -6444 USD · 2010-07-01 – 2010-12-31 Source
  • Operating cash flow: -11167 USD · 2010-07-01 – 2010-09-30 Source
  • Operating cash flow: 23397 USD · 2010-07-01 – 2011-03-31 Source
  • Operating cash flow: -6444 USD · 2010-07-01 – 2010-12-31 Source
  • Operating cash flow: 66568 USD · 2010-07-01 – 2011-06-30 Source
  • Operating cash flow: 23397 USD · 2010-07-01 – 2011-03-31 Source
  • Operating cash flow: -31985 USD · 2011-07-01 – 2011-09-30 Source

Capital expenditure

5.29 thousand USD

2010-07-01 – 2011-06-30

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2010-07-01 – 2010-09-30 Source
  • Capital expenditure: 3002 USD · 2010-07-01 – 2010-12-31 Source
  • Capital expenditure: 0 USD · 2010-07-01 – 2010-09-30 Source
  • Capital expenditure: 5287 USD · 2010-07-01 – 2011-03-31 Source
  • Capital expenditure: 3002 USD · 2010-07-01 – 2010-12-31 Source
  • Capital expenditure: 5287 USD · 2010-07-01 – 2011-06-30 Source
  • Capital expenditure: 5287 USD · 2010-07-01 – 2011-03-31 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: 2013-02-21.

Financial data available through: 2011-06-30.

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: 7 of 11 periods available· newest 2011-06-30
  • Operating income: 4 of 11 periods available· newest 2011-06-30
  • Net income: 4 of 11 periods available· newest 2009-06-30
  • Operating cash flow: 7 of 11 periods available· newest 2011-06-30
  • Capital expenditure: 7 of 11 periods available· newest 2011-06-30
  • Total assets: 7 of 11 periods available· newest 2011-06-30
  • Total liabilities: 3 of 11 periods available· newest 2010-04-26
  • Current assets: 7 of 11 periods available· newest 2011-06-30
  • Current liabilities: 5 of 11 periods available· newest 2010-04-26
  • Cash and cash equivalents: 7 of 11 periods available· newest 2011-06-30
  • 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

    +26.9%

    Prior period

    USD 1.31 million

    –

    Current period

    USD 1.67 million

    –

    Exact inputs and evidence

    1665700 − 1312919 = 352781 USD

    1312919 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    1665700 USD · 2010-07-01 – 2011-06-30

    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 751,600

    Prior period

    −USD 685,032

    –

    Current period

    USD 66,568

    –

    Exact inputs and evidence

    66568 − -685032 = 751600 USD

    -685032 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    66568 USD · 2010-07-01 – 2011-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -58%

    Prior period

    USD 12,577

    –

    Current period

    USD 5,287

    –

    Exact inputs and evidence

    5287 − 12577 = -7290 USD

    12577 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    5287 USD · 2010-07-01 – 2011-06-30

    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.

2011 2010-07-01 – 2011-06-30

  • Revenue USD 1.67 million 100% of revenue
  • Cost of revenue USD 389,294 23% of revenue
  • Operating expenses USD 1.94 million 117% of revenue
  • Operating income −USD 664,666 −40% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow USD 66,568 4% of revenue
  • Capital expenditure USD 5,287 0.3% of revenue
  • Free cash flow Derived USD 61,281 3.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2007 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
  • 2008 Not shown: operating income or net income is not reported.
  • 2009 Operating loss: operating costs were 364% of revenue.
  • 2010 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
  • 2011 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
2007 2006-07-01 – 2007-06-300 UnavailableUnavailableUnavailable-622585 -399547 Derived
Source
2008 2007-07-01 – 2008-06-3079686 UnavailableUnavailableUnavailable-1773924 -707655 Derived
Source
2008 2007-09-27 – 2008-09-2679686 UnavailableUnavailableUnavailable-1773924 -707655 Derived
Source
2009 2008-07-01 – 2009-06-301098038 3996010 Derived -2897972 311890 Derived -3209862 -1090052 Derived
Source
2010 2009-04-27 – 2010-04-261312919 3153182 Derived -1840263 UnavailableUnavailable-697609 Derived
Source
2010 2009-07-01 – 2010-06-301312919 3153182 Derived -1840263 UnavailableUnavailable-697609 Derived
Source
2011 2010-07-01 – 2011-06-301665700 2330366 Derived -664666 UnavailableUnavailable61281 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 1.7M 2011
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.1.8M1.3M899.5K449.7K0.0200720092011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue0
2008Revenue79686
2008Revenue79686
2009Revenue1098038
2010Revenue1312919
2010Revenue1312919
2011Revenue1665700

Revenue growth

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

26.9% 2011
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.1,380%1,035%690%345%0%200720092011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over year1,278%
2010Year over yearNo prior comparable period
2010Year over year19.6%
2011Year over year26.9%

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 -39.9% 2011
Net margin -292.3% 2009
Free cash flow margin 3.7% 2011
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.182%-465%-1,111%-1,758%-2,405%2007-06-3020092011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007-06-30Operating marginNot reported
2008-06-30Operating marginNot reported
2008-09-26Operating marginNot reported
2009Operating margin-263.9%
2010Operating margin-140.2%
2010Operating margin-140.2%
2011Operating margin-39.9%
2007Net marginNot reported
2008Net margin-2,226.1%
2008Net margin-2,226.1%
2009Net margin-292.3%
2010-04-26Net marginNot reported
2010-06-30Net marginNot reported
2011-06-30Net marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow margin-888.1%
2008Free cash flow margin-888.1%
2009Free cash flow margin-99.3%
2010Free cash flow margin-53.1%
2010Free cash flow margin-53.1%
2011Free cash flow margin3.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 66.6K 2011
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.156.1K-168.5K-493.0K-817.6K-1.1M200720092011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow-355481
2008Operating cash flow-678114
2008Operating cash flow-678114
2009Operating cash flow-1052617
2010Operating cash flow-685032
2010Operating cash flow-685032
2011Operating cash flow66568

Free cash flow

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

USD 61.3K 2011
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.153.4K-180.5K-514.4K-848.3K-1.2M200720092011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flow-399547
2008Free cash flow-707655
2008Free cash flow-707655
2009Free cash flow-1090052
2010Free cash flow-697609
2010Free cash flow-697609
2011Free cash flow61281

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.

747.7% 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.808%606%404%202%0%2007-06-3020092011-06-30
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007-06-30Liabilities / assetsNot reported
2008Liabilities / assets180.8%
2008-09-26Liabilities / assetsNot reported
2009Liabilities / assets298.7%
2010Liabilities / assets747.7%
2010-06-30Liabilities / assetsNot reported
2011-06-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.08× 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.1.69×1.27×0.85×0.42×0.00×200720092011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities1.57×
2008Current assets / current liabilities0.01×
2008Current assets / current liabilities0.68×
2009Current assets / current liabilities0.11×
2010Current assets / current liabilities0.08×
2010Current assets / current liabilitiesNot reported
2011Current assets / current liabilitiesNot reported

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 2006-07-01 – 2007-06-30
−USD 622,585
Exact value

Exact value: -622585 USD

2006-07-01 – 2007-06-30: -622585 USD Inspect Net Income Open source
Share or cite

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

−USD 355,481
Exact value

Exact value: -355481 USD

2006-07-01 – 2007-06-30: -355481 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 44,066
Exact value

Exact value: 44066 USD

2006-07-01 – 2007-06-30: 44066 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 399,547
Calculation and evidence

-355481 − 44066 USD

Exact free cash flow: -399547 USD

Share or cite

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

2008 2007-07-01 – 2008-06-30
−USD 1.77 million
Exact value

Exact value: -1773924 USD

2007-07-01 – 2008-06-30: -1773924 USD Inspect Net Income Open source
Share or cite

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

−USD 678,114
Exact value

Exact value: -678114 USD

2007-07-01 – 2008-06-30: -678114 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 29,541
Exact value

Exact value: 29541 USD

2007-07-01 – 2008-06-30: 29541 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 707,655
Calculation and evidence

-678114 − 29541 USD

Exact free cash flow: -707655 USD

Share or cite

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

2008 2007-09-27 – 2008-09-26
−USD 1.77 million
Exact value

Exact value: -1773924 USD

2007-09-27 – 2008-09-26: -1773924 USD Inspect Net Income Open source
Share or cite

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

−USD 678,114
Exact value

Exact value: -678114 USD

2007-09-27 – 2008-09-26: -678114 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 29,541
Exact value

Exact value: 29541 USD

2007-09-27 – 2008-09-26: 29541 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 707,655
Calculation and evidence

-678114 − 29541 USD

Exact free cash flow: -707655 USD

Share or cite

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

2009 2008-07-01 – 2009-06-30
−USD 3.21 million
Exact value

Exact value: -3209862 USD

2008-07-01 – 2009-06-30: -3209862 USD Inspect Net Income Open source
Share or cite

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

−USD 1.05 million
Exact value

Exact value: -1052617 USD

2008-07-01 – 2009-06-30: -1052617 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 37,435
Exact value

Exact value: 37435 USD

2008-07-01 – 2009-06-30: 37435 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.09 million
Calculation and evidence

-1052617 − 37435 USD

Exact free cash flow: -1090052 USD

Share or cite

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

2010 2009-04-27 – 2010-04-26
Unavailable Not reported for this period.
−USD 685,032
Exact value

Exact value: -685032 USD

2009-04-27 – 2010-04-26: -685032 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 12,577
Exact value

Exact value: 12577 USD

2009-04-27 – 2010-04-26: 12577 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 697,609
Calculation and evidence

-685032 − 12577 USD

Exact free cash flow: -697609 USD

Share or cite

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

2010 2009-07-01 – 2010-06-30
Unavailable Not reported for this period.
−USD 685,032
Exact value

Exact value: -685032 USD

2009-07-01 – 2010-06-30: -685032 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 12,577
Exact value

Exact value: 12577 USD

2009-07-01 – 2010-06-30: 12577 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 697,609
Calculation and evidence

-685032 − 12577 USD

Exact free cash flow: -697609 USD

Share or cite

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

2011 2010-07-01 – 2011-06-30
Unavailable Not reported for this period.
USD 66,568
Exact value

Exact value: 66568 USD

2010-07-01 – 2011-06-30: 66568 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 5,287
Exact value

Exact value: 5287 USD

2010-07-01 – 2011-06-30: 5287 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 61,281
Calculation and evidence

66568 − 5287 USD

Exact free cash flow: 61281 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: 0001418826, 1418826, edgar:1418826

Also known as Gen 2 Media CORP