NORAM CAPITAL HOLDINGS

EDGAR

69 filing records in this dataset, filed from 1996-11-21 to 2010-05-28. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3 million USD

2010-03-31 · USD

Exact inputs and evidence

Operating margin

-3.8%

2010-03-31 · %

Exact inputs and evidence
  • Operating Income: -113995 USD Source
  • Revenue: 3000477 USD Source

Operating cash flow

-19.3 thousand USD

2010-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -193136 USD Source
  • Operating Cash Flow: -173789 USD Source

Free cash flow

-21.4 thousand USD

2010-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -193136 USD Source
  • Operating Cash Flow: -173789 USD Source
  • Capital Expenditure: 3180 USD Source
  • Capital Expenditure: 1096 USD Source
Cash and cash equivalents
141 thousand USD Source
Exact value

140508 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: 2010-05-28.

Financial data available through: 2009-09-30.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2009-09-30
  • Operating income: 11 of 11 periods available· newest 2009-09-30
  • Net income: 10 of 11 periods available· newest 2009-09-30
  • Operating cash flow: 8 of 11 periods available· newest 2009-09-30
  • Capital expenditure: 10 of 11 periods available· newest 2009-09-30
  • Total assets: 11 of 11 periods available· newest 2009-09-30
  • Total liabilities: 8 of 11 periods available· newest 2009-09-30
  • Current assets: 11 of 11 periods available· newest 2009-09-30
  • Current liabilities: 11 of 11 periods available· newest 2009-09-30
  • Cash and cash equivalents: 11 of 11 periods available· newest 2009-09-30
  • 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

    +440.7%

    Prior period

    USD 2.7 million

    –

    Current period

    USD 14.59 million

    –

    Exact inputs and evidence

    14588492 − 2698013 = 11890479 USD

    2698013 USD · 2007-10-01 – 2008-09-30

    Inspect prior input Prior source

    14588492 USD · 2008-10-01 – 2009-09-30

    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 409,008

    Prior period

    −USD 135,825

    –

    Current period

    USD 273,183

    –

    Exact inputs and evidence

    273183 − -135825 = 409008 USD

    -135825 USD · 2007-10-01 – 2008-09-30

    Inspect prior input Prior source

    273183 USD · 2008-10-01 – 2009-09-30

    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 169,839

    Prior period

    −USD 106,493

    –

    Current period

    USD 63,346

    –

    Exact inputs and evidence

    63346 − -106493 = 169839 USD

    -106493 USD · 2007-10-01 – 2008-09-30

    Inspect prior input Prior source

    63346 USD · 2008-10-01 – 2009-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +USD 75,332

    Prior period

    USD 0

    –

    Current period

    USD 75,332

    –

    Exact inputs and evidence

    75332 − 0 = 75332 USD

    0 USD · 2007-10-01 – 2008-09-30

    Inspect prior input Prior source

    75332 USD · 2008-10-01 – 2009-09-30

    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.

2009 2008-10-01 – 2009-09-30

  • Revenue USD 14.59 million 100% of revenue
  • Operating costs Derived USD 14.56 million 100% of revenue
  • Operating income USD 32,860 0.2% of revenue
  • Tax, interest and other Derived −USD 240,323 −1.6% of revenue
  • Net income USD 273,183 1.9% of revenue

Cash

  • Operating cash flow USD 63,346 0.4% of revenue
  • Capital expenditure USD 75,332 0.5% of revenue
  • Free cash flow Derived −USD 11,986 −0.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Operating loss: operating costs were 102% of revenue.
  • 2001 Operating loss: operating costs were 109% of revenue.
  • 2002 Operating loss: operating costs were 117% of revenue.
  • 2003 Operating loss: operating costs were 117% of revenue.
  • 2004 Operating loss: operating costs were 113% of revenue.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 Not shown: operating income or net income is not reported.
  • 2007 Operating loss: operating costs were 117% of revenue.
  • 2008 Operating loss: operating costs were 107% of revenue.
  • 2009 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-10-01 – 2000-09-307662843 7817931 Derived -155088 -366919 Derived 211831 Unavailable
Source
2001 2000-10-01 – 2001-09-306113699 6660158 Derived -546459 137245 Derived -683704 Unavailable
Source
2002 2001-10-01 – 2002-09-305108653 5962167 Derived -853514 -84822 Derived -768692 -793281 Derived
Source
2003 2002-10-01 – 2003-09-304557415 5353272 Derived -795857 -481136 Derived -314721 -952832 Derived
Source
2004 2003-10-01 – 2004-09-305074033 5711555 Derived -637522 109926 Derived -747448 -151295 Derived
Source
2005 2004-10-01 – 2005-09-305099837 5210852 Derived -111015 UnavailableUnavailable-15693 Derived
Source
2006 2005-10-01 – 2006-09-300 121326 Derived -121326 -2085671 Derived 1964345 -119887 Derived
Source
2007 2006-10-01 – 2007-09-303419310 3989023 Derived -569713 11304 Derived -581017 -354285 Derived
Source
2008 2007-10-01 – 2008-09-302698013 2883814 Derived -185801 -49976 Derived -135825 -106493 Derived
Source
2009 2008-10-01 – 2009-09-3014588492 14555632 Derived 32860 -240323 Derived 273183 -11986 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 14.6M 2009
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.15.8M11.8M7.9M3.9M0.0200020052009
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue7662843
2001Revenue6113699
2002Revenue5108653
2003Revenue4557415
2004Revenue5074033
2005Revenue5099837
2006Revenue0
2007Revenue3419310
2008Revenue2698013
2009Revenue14588492

Revenue growth

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

440.7% 2009
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.484%327%170%14%-143%200020052009
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over year5.5%
2001Year over year-20.2%
2002Year over year-16.4%
2003Year over year-10.8%
2004Year over year11.3%
2005Year over year0.5%
2006Year over year-100%
2007Year over yearNo prior comparable period
2008Year over year-21.1%
2009Year over year440.7%

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 0.2% 2009
Net margin 1.9% 2009
Free cash flow margin -0.1% 2009
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.4.7%-2.2%-9.1%-15.9%-22.8%200020052009
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-2%
2001Operating margin-8.9%
2002Operating margin-16.7%
2003Operating margin-17.5%
2004Operating margin-12.6%
2005Operating margin-2.2%
2006Operating marginNot reported
2007Operating margin-16.7%
2008Operating margin-6.9%
2009Operating margin0.2%
2000Net margin2.8%
2001Net margin-11.2%
2002Net margin-15%
2003Net margin-6.9%
2004Net margin-14.7%
2005-09-30Net marginNot reported
2006Net marginNot reported
2007Net margin-17%
2008Net margin-5%
2009Net margin1.9%
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow margin-15.5%
2003Free cash flow margin-20.9%
2004Free cash flow margin-3%
2005Free cash flow margin-0.3%
2006Free cash flow marginNot reported
2007Free cash flow margin-10.4%
2008Free cash flow margin-3.9%
2009Free cash flow margin-0.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 63.3K 2009
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.144.6K-150.1K-444.7K-739.4K-1.0M200020052009
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flow-792334
2003Operating cash flow-952832
2004Operating cash flow-151295
2005Operating cash flow-13845
2006Operating cash flow-119887
2007Operating cash flow-316581
2008Operating cash flow-106493
2009Operating cash flow63346

Free cash flow

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

USD -12K 2009
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.76.2K-200.1K-476.4K-752.7K-1.0M200020052009
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flowUnavailable
2001Free cash flowUnavailableNo source recorded
2002Free cash flow-793281
2003Free cash flow-952832
2004Free cash flow-151295
2005Free cash flow-15693
2006Free cash flow-119887
2007Free cash flow-354285
2008Free cash flow-106493
2009Free cash flow-11986

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.

47.4% 2009
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.51%38%26%13%0%20002005-09-302009
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000Liabilities / assets7.3%
2001Liabilities / assets5.8%
2002Liabilities / assets30.6%
2003-09-30Liabilities / assetsNot reported
2004-09-30Liabilities / assetsNot reported
2005-09-30Liabilities / assetsNot reported
2006Liabilities / assets1.1%
2007Liabilities / assets33.8%
2008Liabilities / assets40%
2009Liabilities / assets47.4%

Current assets to current liabilities

Current assets divided by current liabilities.

2.04× 2009
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.39.50×29.62×19.75×9.87×0.00×200020052009
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities13.68×
2001Current assets / current liabilities16.8×
2002Current assets / current liabilities2.78×
2003Current assets / current liabilities4.27×
2004Current assets / current liabilities0.12×
2005Current assets / current liabilities0.29×
2006Current assets / current liabilities36.57×
2007Current assets / current liabilities1.6×
2008Current assets / current liabilities1.37×
2009Current assets / current liabilities2.04×

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
2000 1999-10-01 – 2000-09-30
USD 211,831
Exact value

Exact value: 211831 USD

1999-10-01 – 2000-09-30: 211831 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.
USD 3,662
Exact value

Exact value: 3662 USD

1999-10-01 – 2000-09-30: 3662 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2001 2000-10-01 – 2001-09-30
−USD 683,704
Exact value

Exact value: -683704 USD

2000-10-01 – 2001-09-30: -683704 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.

2002 2001-10-01 – 2002-09-30
−USD 768,692
Exact value

Exact value: -768692 USD

2001-10-01 – 2002-09-30: -768692 USD Inspect Net Income Open source
Share or cite

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

−USD 792,334
Exact value

Exact value: -792334 USD

2001-10-01 – 2002-09-30: -792334 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 947
Exact value

Exact value: 947 USD

2001-10-01 – 2002-09-30: 947 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 793,281
Calculation and evidence

-792334 − 947 USD

Exact free cash flow: -793281 USD

Share or cite

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

2003 2002-10-01 – 2003-09-30
−USD 314,721
Exact value

Exact value: -314721 USD

2002-10-01 – 2003-09-30: -314721 USD Inspect Net Income Open source
Share or cite

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

−USD 952,832
Exact value

Exact value: -952832 USD

2002-10-01 – 2003-09-30: -952832 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

2002-10-01 – 2003-09-30: 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 952,832
Calculation and evidence

-952832 − 0 USD

Exact free cash flow: -952832 USD

Share or cite

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

2004 2003-10-01 – 2004-09-30
−USD 747,448
Exact value

Exact value: -747448 USD

2003-10-01 – 2004-09-30: -747448 USD Inspect Net Income Open source
Share or cite

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

−USD 151,295
Exact value

Exact value: -151295 USD

2003-10-01 – 2004-09-30: -151295 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

2003-10-01 – 2004-09-30: 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 151,295
Calculation and evidence

-151295 − 0 USD

Exact free cash flow: -151295 USD

Share or cite

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

2005 2004-10-01 – 2005-09-30
Unavailable Not reported for this period.
−USD 13,845
Exact value

Exact value: -13845 USD

2004-10-01 – 2005-09-30: -13845 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 1,848
Exact value

Exact value: 1848 USD

2004-10-01 – 2005-09-30: 1848 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15,693
Calculation and evidence

-13845 − 1848 USD

Exact free cash flow: -15693 USD

Share or cite

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

2006 2005-10-01 – 2006-09-30
USD 1.96 million
Exact value

Exact value: 1964345 USD

2005-10-01 – 2006-09-30: 1964345 USD Inspect Net Income Open source
Share or cite

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

−USD 119,887
Exact value

Exact value: -119887 USD

2005-10-01 – 2006-09-30: -119887 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

2005-10-01 – 2006-09-30: 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 119,887
Calculation and evidence

-119887 − 0 USD

Exact free cash flow: -119887 USD

Share or cite

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

2007 2006-10-01 – 2007-09-30
−USD 581,017
Exact value

Exact value: -581017 USD

2006-10-01 – 2007-09-30: -581017 USD Inspect Net Income Open source
Share or cite

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

−USD 316,581
Exact value

Exact value: -316581 USD

2006-10-01 – 2007-09-30: -316581 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 37,704
Exact value

Exact value: 37704 USD

2006-10-01 – 2007-09-30: 37704 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 354,285
Calculation and evidence

-316581 − 37704 USD

Exact free cash flow: -354285 USD

Share or cite

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

2008 2007-10-01 – 2008-09-30
−USD 135,825
Exact value

Exact value: -135825 USD

2007-10-01 – 2008-09-30: -135825 USD Inspect Net Income Open source
Share or cite

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

−USD 106,493
Exact value

Exact value: -106493 USD

2007-10-01 – 2008-09-30: -106493 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

2007-10-01 – 2008-09-30: 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 106,493
Calculation and evidence

-106493 − 0 USD

Exact free cash flow: -106493 USD

Share or cite

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

2009 2008-10-01 – 2009-09-30
USD 273,183
Exact value

Exact value: 273183 USD

2008-10-01 – 2009-09-30: 273183 USD Inspect Net Income Open source
Share or cite

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

USD 63,346
Exact value

Exact value: 63346 USD

2008-10-01 – 2009-09-30: 63346 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 75,332
Exact value

Exact value: 75332 USD

2008-10-01 – 2009-09-30: 75332 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11,986
Calculation and evidence

63346 − 75332 USD

Exact free cash flow: -11986 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.

69 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000045694, 45694, edgar:45694

Also known as HARRELL HOSPITALITY GROUP INC, HARRELL INTERNATIONAL INC