5to1 Holding Corp.

EDGAR

11 filing records in this dataset, filed from 2009-04-15 to 2011-05-11. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

25.9 thousand USD

2011-03-31 · USD

Exact inputs and evidence

Operating margin

-6,951.98%

2011-03-31 · %

Exact inputs and evidence
  • Operating Income: -1802302 USD Source
  • Revenue: 25925 USD Source

Operating cash flow

-1.64 million USD

2011-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1639692 USD Source
Cash and cash equivalents
1.95 million USD Source
Exact value

1946205 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

988 thousand USD

2010-04-01 – 2011-03-31

Exact inputs and evidence
  • Revenue: 23709 USD · 2010-04-01 – 2010-06-30 Source
  • Revenue: 0 USD · 2010-07-01 – 2010-09-30 Source
  • Revenue: 989275 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 50991 USD · 2010-01-01 – 2010-09-30 Source
  • Revenue: 25925 USD · 2011-01-01 – 2011-03-31 Source

Net income

-11.7 million USD

2010-04-01 – 2011-03-31

Exact inputs and evidence
  • Net income: -10498 USD · 2010-04-01 – 2010-06-30 Source
  • Net income: -38620 USD · 2010-07-01 – 2010-09-30 Source
  • Net income: -8863067 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: -67550 USD · 2010-01-01 – 2010-09-30 Source
  • Net income: -2860261 USD · 2011-01-01 – 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: 2011-05-11.

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: 2 of 11 periods available· newest 2008-12-31
  • 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: 3 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

    +739.4%

    Prior period

    USD 117,855

    –

    Current period

    USD 989,275

    –

    Exact inputs and evidence

    989275 − 117855 = 871420 USD

    117855 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    989275 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 4.75 million

    Prior period

    −USD 4.11 million

    –

    Current period

    −USD 8.86 million

    –

    Exact inputs and evidence

    -8863067 − -4112273 = -4750794 USD

    -4112273 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -8863067 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 2.94 million

    Prior period

    −USD 4.18 million

    –

    Current period

    −USD 7.12 million

    –

    Exact inputs and evidence

    -7117971 − -4181488 = -2936483 USD

    -4181488 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -7117971 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.

Comparable inputs unavailable for: Capital expenditure.

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 989,275 100% of revenue
  • Cost of revenue USD 839,082 85% of revenue
  • Operating expenses USD 6.96 million 704% of revenue
  • Operating income −USD 6.81 million −689% of revenue
  • Tax, interest and other Derived USD 2.05 million 207% of revenue
  • Net income −USD 8.86 million −896% of revenue

Cash

  • Operating cash flow −USD 7.12 million −720% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

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.
  • 2009 Operating loss: operating costs were 3,572% of revenue.
  • 2010 Operating loss: operating costs were 789% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2007 2007-01-01 – 2007-12-310 29806 Derived -29806 800 Derived -30606 -118606 Derived
Source
2008 2008-01-01 – 2008-12-310 44877 Derived -44877 800 Derived -45677 -27250 Derived
Source
2009 2009-01-01 – 2009-12-31117855 4209608 Derived -4091753 20520 Derived -4112273 Unavailable
Source
2010 2010-01-01 – 2010-12-31989275 7801431 Derived -6812156 2050911 Derived -8863067 Unavailable
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 989.3K 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.1.1M801.3K534.2K267.1K0.02007200820092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue0
2008Revenue0
2009Revenue117855
2010Revenue989275

Revenue growth

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

739.4% 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.799%599%399%200%0%2007200820092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over yearNo prior comparable period
2010Year over year739.4%

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 -688.6% 2010
Net margin -895.9% 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.279%-733%-1,745%-2,757%-3,768%2007200820092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating marginNot reported
2008Operating marginNot reported
2009Operating margin-3,471.9%
2010Operating margin-688.6%
2007Net marginNot reported
2008Net marginNot reported
2009Net margin-3,489.3%
2010Net margin-895.9%
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7.1M 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.569.4K-1.5M-3.6M-5.6M-7.7M2007200820092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flow-7606
2008Operating cash flow-27250
2009Operating cash flow-4181488
2010Operating cash flow-7117971

Free cash flow

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

USD -27.3K 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.9.5K-24.9K-59.3K-93.7K-128.1K2007200820092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flow-118606
2008Free cash flow-27250
2009Free cash flowUnavailable
2010Free cash flowUnavailable

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.

19.5% 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.206%154%103%51%0%2007200820092010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007Liabilities / assets124.8%
2008Liabilities / assets190.6%
2009Liabilities / assets28.5%
2010Liabilities / assets19.5%

Current assets to current liabilities

Current assets divided by current liabilities.

6.59× 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.7.81×5.86×3.91×1.95×0.00×2007200820092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities0×
2008Current assets / current liabilities0.06×
2009Current assets / current liabilities7.24×
2010Current assets / current liabilities6.59×

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 30,606
Exact value

Exact value: -30606 USD

2007-01-01 – 2007-12-31: -30606 USD Inspect Net Income Open source
Share or cite

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

−USD 7,606
Exact value

Exact value: -7606 USD

2007-01-01 – 2007-12-31: -7606 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 111,000
Exact value

Exact value: 111000 USD

2007-01-01 – 2007-12-31: 111000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 118,606
Calculation and evidence

-7606 − 111000 USD

Exact free cash flow: -118606 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 45,677
Exact value

Exact value: -45677 USD

2008-01-01 – 2008-12-31: -45677 USD Inspect Net Income Open source
Share or cite

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

−USD 27,250
Exact value

Exact value: -27250 USD

2008-01-01 – 2008-12-31: -27250 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

2008-01-01 – 2008-12-31: 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 27,250
Calculation and evidence

-27250 − 0 USD

Exact free cash flow: -27250 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 4.11 million
Exact value

Exact value: -4112273 USD

2009-01-01 – 2009-12-31: -4112273 USD Inspect Net Income Open source
Share or cite

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

−USD 4.18 million
Exact value

Exact value: -4181488 USD

2009-01-01 – 2009-12-31: -4181488 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2010 2010-01-01 – 2010-12-31
−USD 8.86 million
Exact value

Exact value: -8863067 USD

2010-01-01 – 2010-12-31: -8863067 USD Inspect Net Income Open source
Share or cite

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

−USD 7.12 million
Exact value

Exact value: -7117971 USD

2010-01-01 – 2010-12-31: -7117971 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

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: 0001428203, 1428203, edgar:1428203

Also known as FTOH Corp, Tri-Mark MFG, Inc.