SOTERA DEFENSE SOLUTIONS, INC.

EDGAR

8 filing records in this dataset, filed from 2009-09-03 to 2011-03-11. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

82.2 million USD

2010-12-31 · USD

Exact inputs and evidence

Operating margin

8.1%

2010-12-31 · %

Exact inputs and evidence
  • Operating Income: 14383000 USD Source
  • Operating Income: 7726000 USD Source
  • Revenue: 232669000 USD Source
  • Revenue: 150494000 USD Source

Operating cash flow

-7.95 million USD

2010-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 5153000 USD Source
  • Operating Cash Flow: 13102000 USD Source

Free cash flow

-8.41 million USD

2010-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 5153000 USD Source
  • Operating Cash Flow: 13102000 USD Source
  • Capital Expenditure: 1192000 USD Source
  • Capital Expenditure: 733000 USD Source
Cash and cash equivalents
566 thousand USD Source
Exact value

566000 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

233 million USD

2010-01-01 – 2010-12-31

Exact inputs and evidence
  • Revenue: 45893000 USD · 2010-01-01 – 2010-03-31 Source
  • Revenue: 49222000 USD · 2010-04-01 – 2010-06-30 Source
  • Revenue: 55379000 USD · 2010-07-01 – 2010-09-30 Source
  • Revenue: 232669000 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 150494000 USD · 2010-01-01 – 2010-09-30 Source

Net income

8.75 million USD

2010-01-01 – 2010-12-31

Exact inputs and evidence
  • Net income: 1094000 USD · 2010-01-01 – 2010-03-31 Source
  • Net income: 2063000 USD · 2010-04-01 – 2010-06-30 Source
  • Net income: 2013000 USD · 2010-07-01 – 2010-09-30 Source
  • Net income: 8753000 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: 5170000 USD · 2010-01-01 – 2010-09-30 Source

Operating cash flow

5.15 million USD

2010-01-01 – 2010-12-31

Exact inputs and evidence
  • Operating cash flow: 4223000 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: 6212000 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: 4223000 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: 13102000 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: 6212000 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: 5153000 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: 13102000 USD · 2010-01-01 – 2010-09-30 Source

Capital expenditure

1.19 million USD

2010-01-01 – 2010-12-31

Exact inputs and evidence
  • Capital expenditure: 223000 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 481000 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 223000 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 733000 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 481000 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 1192000 USD · 2010-01-01 – 2010-12-31 Source
  • Capital expenditure: 733000 USD · 2010-01-01 – 2010-09-30 Source

Free cash flow

3.96 million USD

2010-01-01 – 2010-12-31

Exact inputs and evidence
  • Operating cash flow: 4223000 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: 6212000 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: 4223000 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: 13102000 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: 6212000 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: 5153000 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: 13102000 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 223000 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 481000 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 223000 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 733000 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 481000 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 1192000 USD · 2010-01-01 – 2010-12-31 Source
  • Capital expenditure: 733000 USD · 2010-01-01 – 2010-09-30 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: 2011-03-11.

Financial data available through: 2010-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2010-12-31
  • Operating income: 3 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: 3 of 11 periods available· newest 2010-12-31
  • Total liabilities: 3 of 11 periods available· newest 2010-12-31
  • Current assets: 3 of 11 periods available· newest 2010-12-31
  • Current liabilities: 3 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

    +9.3%

    Prior period

    USD 212.85 million

    –

    Current period

    USD 232.67 million

    –

    Exact inputs and evidence

    232669000 − 212845000 = 19824000 USD

    212845000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    232669000 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

    +589.8%

    Prior period

    USD 1.27 million

    –

    Current period

    USD 8.75 million

    –

    Exact inputs and evidence

    8753000 − 1269000 = 7484000 USD

    1269000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    8753000 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 7.19 million

    Prior period

    −USD 2.04 million

    –

    Current period

    USD 5.15 million

    –

    Exact inputs and evidence

    5153000 − -2037000 = 7190000 USD

    -2037000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    5153000 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

    +11.3%

    Prior period

    USD 1.07 million

    –

    Current period

    USD 1.19 million

    –

    Exact inputs and evidence

    1192000 − 1071000 = 121000 USD

    1071000 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    1192000 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 232.67 million 100% of revenue
  • Operating costs Derived USD 218.29 million 94% of revenue
  • Operating income USD 14.38 million 6.2% of revenue
  • Tax, interest and other Derived USD 5.63 million 2.4% of revenue
  • Net income USD 8.75 million 3.8% of revenue

Cash

  • Operating cash flow USD 5.15 million 2.2% of revenue
  • Capital expenditure USD 1.19 million 0.5% of revenue
  • Free cash flow Derived USD 3.96 million 1.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 97%
  • 2009 98%
  • 2010 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-31189426000 184516000 Derived 4910000 3848000 Derived 1062000 7835000 Derived
Source
2009 2009-01-01 – 2009-12-31212845000 208448000 Derived 4397000 3128000 Derived 1269000 -3108000 Derived
Source
2010 2010-01-01 – 2010-12-31232669000 218286000 Derived 14383000 5630000 Derived 8753000 3961000 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 232.7M 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.251.3M188.5M125.6M62.8M0.0200820092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Revenue189426000
2009Revenue212845000
2010Revenue232669000

Revenue growth

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

9.3% 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.13.4%10.0%6.7%3.3%0.0%200820092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2008Year over yearNo prior comparable period
2009Year over year12.4%
2010Year over year9.3%

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 6.2% 2010
Net margin 3.8% 2010
Free cash flow margin 1.7% 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.6.8%4.6%2.4%0.1%-2.1%200820092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2008Operating margin2.6%
2009Operating margin2.1%
2010Operating margin6.2%
2008Net margin0.6%
2009Net margin0.6%
2010Net margin3.8%
2008Free cash flow margin4.1%
2009Free cash flow margin-1.5%
2010Free cash flow margin1.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 5.2M 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.9.3M6.2M3.2M162.5K-2.9M200820092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Operating cash flow8437000
2009Operating cash flow-2037000
2010Operating cash flow5153000

Free cash flow

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

USD 4M 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.8.7M5.5M2.4M-810.0K-4.0M200820092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2008Free cash flow7835000
2009Free cash flow-3108000
2010Free cash flow3961000

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.

55.3% 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.64%48%32%16%0%200820092010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2008Liabilities / assets59.2%
2009Liabilities / assets24.1%
2010Liabilities / assets55.3%

Current assets to current liabilities

Current assets divided by current liabilities.

2.4× 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.2.65×1.99×1.33×0.66×0.00×200820092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2008Current assets / current liabilities0.97×
2009Current assets / current liabilities2.45×
2010Current assets / current liabilities2.4×

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 4.07 million
Exact value

Exact value: -4069000 USD

2007-01-01 – 2007-12-31: -4069000 USD Inspect Net Income Open source
Share or cite

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

USD 9.41 million
Exact value

Exact value: 9407000 USD

2007-01-01 – 2007-12-31: 9407000 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 1.56 million
Exact value

Exact value: 1559000 USD

2007-01-01 – 2007-12-31: 1559000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.85 million
Calculation and evidence

9407000 − 1559000 USD

Exact free cash flow: 7848000 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 1.06 million
Exact value

Exact value: 1062000 USD

2008-01-01 – 2008-12-31: 1062000 USD Inspect Net Income Open source
Share or cite

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

USD 8.44 million
Exact value

Exact value: 8437000 USD

2008-01-01 – 2008-12-31: 8437000 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 602,000
Exact value

Exact value: 602000 USD

2008-01-01 – 2008-12-31: 602000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.84 million
Calculation and evidence

8437000 − 602000 USD

Exact free cash flow: 7835000 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 1.27 million
Exact value

Exact value: 1269000 USD

2009-01-01 – 2009-12-31: 1269000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.04 million
Exact value

Exact value: -2037000 USD

2009-01-01 – 2009-12-31: -2037000 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 1.07 million
Exact value

Exact value: 1071000 USD

2009-01-01 – 2009-12-31: 1071000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.11 million
Calculation and evidence

-2037000 − 1071000 USD

Exact free cash flow: -3108000 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 8.75 million
Exact value

Exact value: 8753000 USD

2010-01-01 – 2010-12-31: 8753000 USD Inspect Net Income Open source
Share or cite

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

USD 5.15 million
Exact value

Exact value: 5153000 USD

2010-01-01 – 2010-12-31: 5153000 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 1.19 million
Exact value

Exact value: 1192000 USD

2010-01-01 – 2010-12-31: 1192000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.96 million
Calculation and evidence

5153000 − 1192000 USD

Exact free cash flow: 3961000 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.

8 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001471038, 1471038, edgar:1471038

Also known as GLOBAL DEFENSE TECHNOLOGY & SYSTEMS, INC.