AMEREX GROUP, INC.

EDGAR

38 filing records in this dataset, filed from 1998-05-01 to 2009-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.18 million USD

2009-03-31 · USD

Exact inputs and evidence

Operating margin

-72.62%

2009-03-31 · %

Exact inputs and evidence
  • Operating Income: -856939 USD Source
  • Revenue: 1180074 USD Source

Operating cash flow

-683 thousand USD

2009-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -683375 USD Source

Free cash flow

-683 thousand USD

2009-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -683375 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
42.8 thousand USD Source
Exact value

42837 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: 2009-05-15.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2007-12-31
  • Operating income: 4 of 11 periods available· newest 2007-12-31
  • Net income: 7 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2007-12-31
  • Total assets: 5 of 11 periods available· newest 2007-12-31
  • Total liabilities: 2 of 11 periods available· newest 2007-12-31
  • Current assets: 5 of 11 periods available· newest 2007-12-31
  • Current liabilities: 5 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2007-12-31
  • 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

    +7.5%

    Prior period

    USD 7.73 million

    –

    Current period

    USD 8.31 million

    –

    Exact inputs and evidence

    8305496 − 7726099 = 579397 USD

    7726099 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    8305496 USD · 2007-01-01 – 2007-12-31

    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 1.9 million

    Prior period

    −USD 5.22 million

    –

    Current period

    −USD 7.11 million

    –

    Exact inputs and evidence

    -7114098 − -5218444 = -1895654 USD

    -5218444 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -7114098 USD · 2007-01-01 – 2007-12-31

    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 101,759

    Prior period

    −USD 1.45 million

    –

    Current period

    −USD 1.34 million

    –

    Exact inputs and evidence

    -1343640 − -1445399 = 101759 USD

    -1445399 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -1343640 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -84.6%

    Prior period

    USD 448,891

    –

    Current period

    USD 69,099

    –

    Exact inputs and evidence

    69099 − 448891 = -379792 USD

    448891 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    69099 USD · 2007-01-01 – 2007-12-31

    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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 8.31 million 100% of revenue
  • Operating costs Derived USD 9.96 million 120% of revenue
  • Operating income −USD 1.66 million −20% of revenue
  • Tax, interest and other Derived USD 5.46 million 66% of revenue
  • Net income −USD 7.11 million −86% of revenue

Cash

  • Operating cash flow −USD 1.34 million −16% of revenue
  • Capital expenditure USD 69,099 0.8% of revenue
  • Free cash flow Derived −USD 1.41 million −17% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 Not shown: operating income or net income is not reported.
  • 2006 Operating loss: operating costs were 121% of revenue.
  • 2007 Operating loss: operating costs were 120% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2003-07-01 – 2004-06-300 UnavailableUnavailableUnavailable0 0 Derived
Source
2005 2004-07-01 – 2005-06-300 UnavailableUnavailableUnavailable0 0 Derived
Source
2006 2005-07-01 – 2006-06-300 UnavailableUnavailableUnavailable-2000 0 Derived
Source
2006 2006-01-01 – 2006-12-317726099 9360101 Derived -1634002 3584442 Derived -5218444 -1894290 Derived
Source
2007 2007-01-01 – 2007-12-318305496 9963610 Derived -1658114 5455984 Derived -7114098 -1412739 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 8.3M 2007
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.9.0M6.7M4.5M2.2M0.020042005200620062007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue0
2005Revenue0
2006Revenue0
2006Revenue7726099
2007Revenue8305496

Revenue growth

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

7.5% 2007
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.8.1%6.1%4.0%2.0%0.0%20042005200620062007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2006Year over yearNo prior comparable period
2006Year over yearNo prior comparable period
2007Year over year7.5%

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 -20% 2007
Net margin -85.7% 2007
Free cash flow margin -17% 2007
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.7%-18%-43%-68%-93%2004-06-302005-06-302006-06-3020062007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004-06-30Operating marginNot reported
2005-06-30Operating marginNot reported
2006-06-30Operating marginNot reported
2006Operating margin-21.1%
2007Operating margin-20%
2004Net marginNot reported
2005Net marginNot reported
2006Net marginNot reported
2006Net margin-67.5%
2007Net margin-85.7%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2006Free cash flow margin-24.5%
2007Free cash flow margin-17%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.3M 2007
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.115.6K-303.5K-722.7K-1.1M-1.6M20042005200620062007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow0
2005Operating cash flow0
2006Operating cash flow0
2006Operating cash flow-1445399
2007Operating cash flow-1343640

Free cash flow

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

USD -1.4M 2007
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.151.5K-397.8K-947.1K-1.5M-2.0M20042005200620062007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flow0
2005Free cash flow0
2006Free cash flow0
2006Free cash flow-1894290
2007Free cash flow-1412739

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.

202.6% 2007
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.219%164%109%55%0%2004-06-302005-06-302006-06-3020062007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004-06-30Liabilities / assetsNot reported
2005-06-30Liabilities / assetsNot reported
2006-06-30Liabilities / assetsNot reported
2006Liabilities / assets0%
2007Liabilities / assets202.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.44× 2007
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.0.48×0.36×0.24×0.12×0.00×20042005200620062007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities0×
2005Current assets / current liabilitiesNot reported
2006Current assets / current liabilitiesNot reported
2006Current assets / current liabilities0.33×
2007Current assets / current liabilities0.44×

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
1998 1997-07-01 – 1998-06-30
USD 84,452
Exact value

Exact value: 84452 USD

1997-07-01 – 1998-06-30: 84452 USD Inspect Net Income 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 Not reported for this period.
Unavailable

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

1999 1998-07-01 – 1999-06-30
−USD 14,980
Exact value

Exact value: -14980 USD

1998-07-01 – 1999-06-30: -14980 USD Inspect Net Income 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 Not reported for this period.
Unavailable

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

2004 2003-07-01 – 2004-06-30
USD 0
Exact value

Exact value: 0 USD

2003-07-01 – 2004-06-30: 0 USD Inspect Net Income 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

2003-07-01 – 2004-06-30: 0 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

2003-07-01 – 2004-06-30: 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 0
Calculation and evidence

0 − 0 USD

Exact free cash flow: 0 USD

Share or cite

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

2005 2004-07-01 – 2005-06-30
USD 0
Exact value

Exact value: 0 USD

2004-07-01 – 2005-06-30: 0 USD Inspect Net Income 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

2004-07-01 – 2005-06-30: 0 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

2004-07-01 – 2005-06-30: 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 0
Calculation and evidence

0 − 0 USD

Exact free cash flow: 0 USD

Share or cite

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

2006 2005-07-01 – 2006-06-30
−USD 2,000
Exact value

Exact value: -2000 USD

2005-07-01 – 2006-06-30: -2000 USD Inspect Net Income 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

2005-07-01 – 2006-06-30: 0 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

2005-07-01 – 2006-06-30: 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 0
Calculation and evidence

0 − 0 USD

Exact free cash flow: 0 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 5.22 million
Exact value

Exact value: -5218444 USD

2006-01-01 – 2006-12-31: -5218444 USD Inspect Net Income Open source
Share or cite

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

−USD 1.45 million
Exact value

Exact value: -1445399 USD

2006-01-01 – 2006-12-31: -1445399 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 448,891
Exact value

Exact value: 448891 USD

2006-01-01 – 2006-12-31: 448891 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.89 million
Calculation and evidence

-1445399 − 448891 USD

Exact free cash flow: -1894290 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 7.11 million
Exact value

Exact value: -7114098 USD

2007-01-01 – 2007-12-31: -7114098 USD Inspect Net Income Open source
Share or cite

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

−USD 1.34 million
Exact value

Exact value: -1343640 USD

2007-01-01 – 2007-12-31: -1343640 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 69,099
Exact value

Exact value: 69099 USD

2007-01-01 – 2007-12-31: 69099 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.41 million
Calculation and evidence

-1343640 − 69099 USD

Exact free cash flow: -1412739 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.

38 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000351129, 351129, edgar:351129

Also known as AIRGUIDE, INC., CDX COM INC, CDX CORP