MATCHES, INC.

EDGAR

26 filing records in this dataset, filed from 2008-10-17 to 2012-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

24.1 million USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

11.48%

2011-09-30 · %

Exact inputs and evidence
  • Operating Income: 2765279 USD Source
  • Revenue: 24092128 USD Source

Operating cash flow

-3.76 million USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2601876 USD Source
  • Operating Cash Flow: 6362839 USD Source

Free cash flow

-3.87 million USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2601876 USD Source
  • Operating Cash Flow: 6362839 USD Source
  • Capital Expenditure: 2535832 USD Source
  • Capital Expenditure: 2429028 USD Source
Cash and cash equivalents
3.66 million USD Source
Exact value

3657577 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2012-11-14.

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: 2 of 11 periods available· newest 2010-12-31
  • Operating income: 2 of 11 periods available· newest 2010-12-31
  • Net income: 2 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2010-12-31
  • Total assets: 2 of 11 periods available· newest 2010-12-31
  • Total liabilities: 2 of 11 periods available· newest 2010-12-31
  • Current assets: 2 of 11 periods available· newest 2010-12-31
  • Current liabilities: 2 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 2 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

    +61.3%

    Prior period

    USD 49.5 million

    –

    Current period

    USD 79.87 million

    –

    Exact inputs and evidence

    79869014 − 49504001 = 30365013 USD

    49504001 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    79869014 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

    +5.3%

    Prior period

    USD 4.8 million

    –

    Current period

    USD 5.06 million

    –

    Exact inputs and evidence

    5057646 − 4804554 = 253092 USD

    4804554 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    5057646 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

    +69.8%

    Prior period

    USD 3.7 million

    –

    Current period

    USD 6.29 million

    –

    Exact inputs and evidence

    6285530 − 3701222 = 2584308 USD

    3701222 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    6285530 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

    +219.2%

    Prior period

    USD 1.08 million

    –

    Current period

    USD 3.44 million

    –

    Exact inputs and evidence

    3442456 − 1078422 = 2364034 USD

    1078422 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    3442456 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 79.87 million 100% of revenue
  • Cost of revenue USD 69.79 million 87% of revenue
  • Operating expenses USD 3.2 million 4% of revenue
  • Operating income USD 6.88 million 8.6% of revenue
  • Tax, interest and other Derived USD 1.82 million 2.3% of revenue
  • Net income USD 5.06 million 6.3% of revenue

Cash

  • Operating cash flow USD 6.29 million 7.9% of revenue
  • Capital expenditure USD 3.44 million 4.3% of revenue
  • Free cash flow Derived USD 2.84 million 3.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 9.7%87%
  • 2010 91%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-3149504001 43040549 Derived 6463452 1658898 Derived 4804554 2622800 Derived
Source
2010 2010-01-01 – 2010-12-3179869014 72989963 Derived 6879051 1821405 Derived 5057646 2843074 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 79.9M 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.86.3M64.7M43.1M21.6M0.020092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue49504001
2010Revenue79869014

Revenue growth

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

61.3% 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.66%50%33%17%0%20092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year61.3%

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 8.6% 2010
Net margin 6.3% 2010
Free cash flow margin 3.6% 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.14.1%10.6%7.1%3.5%0.0%20092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin13.1%
2010Operating margin8.6%
2009Net margin9.7%
2010Net margin6.3%
2009Free cash flow margin5.3%
2010Free cash flow margin3.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 6.3M 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.6.8M5.1M3.4M1.7M0.020092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow3701222
2010Operating cash flow6285530

Free cash flow

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

USD 2.8M 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.3.1M2.3M1.5M767.6K0.020092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow2622800
2010Free cash flow2843074

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.

72.7% 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.270%203%135%68%0%20092010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009Liabilities / assets250%
2010Liabilities / assets72.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.85× 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.0.91×0.69×0.46×0.23×0.00×20092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities0.4×
2010Current assets / current liabilities0.85×

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
2009 2009-01-01 – 2009-12-31
USD 4.8 million
Exact value

Exact value: 4804554 USD

2009-01-01 – 2009-12-31: 4804554 USD Inspect Net Income Open source
Share or cite

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

USD 3.7 million
Exact value

Exact value: 3701222 USD

2009-01-01 – 2009-12-31: 3701222 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 1.08 million
Exact value

Exact value: 1078422 USD

2009-01-01 – 2009-12-31: 1078422 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.62 million
Calculation and evidence

3701222 − 1078422 USD

Exact free cash flow: 2622800 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 5.06 million
Exact value

Exact value: 5057646 USD

2010-01-01 – 2010-12-31: 5057646 USD Inspect Net Income Open source
Share or cite

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

USD 6.29 million
Exact value

Exact value: 6285530 USD

2010-01-01 – 2010-12-31: 6285530 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 3.44 million
Exact value

Exact value: 3442456 USD

2010-01-01 – 2010-12-31: 3442456 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.84 million
Calculation and evidence

6285530 − 3442456 USD

Exact free cash flow: 2843074 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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001426703, 1426703, edgar:1426703