SONEX RESEARCH INC

EDGAR

36 filing records in this dataset, filed from 1996-08-15 to 2004-11-22. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

56.1 thousand USD

2004-09-30 · USD

Exact inputs and evidence

Net margin

-450.09%

2004-09-30 · %

Exact inputs and evidence

Operating cash flow

-54.5 thousand USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -199088 USD Source
  • Operating Cash Flow: -144555 USD Source

Free cash flow

-54.5 thousand USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -199088 USD Source
  • Operating Cash Flow: -144555 USD Source
  • Capital Expenditure: 3383 USD Source
  • Capital Expenditure: 3383 USD Source
Cash and cash equivalents
12.4 thousand USD Source
Exact value

12363 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.

Net income

-1.33 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Net income: -405478 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: -287488 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -686867 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -271425 USD · 2004-04-01 – 2004-06-30 Source
  • Net income: -252647 USD · 2004-07-01 – 2004-09-30 Source

Operating cash flow

-208 thousand USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Operating cash flow: -98848 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: -90216 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -29113 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -144555 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -29113 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -199088 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -144555 USD · 2004-01-01 – 2004-06-30 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: 2004-11-22.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2003-12-31
  • operating income: No compatible figures in this window
  • Net income: 10 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2003-12-31
  • Total assets: 9 of 11 periods available· newest 2003-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 9 of 11 periods available· newest 2003-12-31
  • Current liabilities: 9 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2003-12-31
  • 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

    +95.8%

    Prior period

    USD 471,912

    –

    Current period

    USD 923,813

    –

    Exact inputs and evidence

    923813 − 471912 = 451901 USD

    471912 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    923813 USD · 2003-01-01 – 2003-12-31

    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 83,838

    Prior period

    −USD 321,640

    –

    Current period

    −USD 405,478

    –

    Exact inputs and evidence

    -405478 − -321640 = -83838 USD

    -321640 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -405478 USD · 2003-01-01 – 2003-12-31

    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

    -406.7%

    Prior period

    USD 32,228

    –

    Current period

    −USD 98,848

    –

    Exact inputs and evidence

    -98848 − 32228 = -131076 USD

    32228 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -98848 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +987.9%

    Prior period

    USD 1,869

    –

    Current period

    USD 20,333

    –

    Exact inputs and evidence

    20333 − 1869 = 18464 USD

    1869 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    20333 USD · 2003-01-01 – 2003-12-31

    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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 923,813 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 405,478 −44% of revenue

Cash

  • Operating cash flow −USD 98,848 −11% of revenue
  • Capital expenditure USD 20,333 2.2% of revenue
  • Free cash flow Derived −USD 119,181 −13% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Not shown: operating income or net income is not reported.
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-31146800 UnavailableUnavailableUnavailable-1550837 -539078 Derived
Source
1995 1995-01-01 – 1995-12-31223141 UnavailableUnavailableUnavailable-825191 Unavailable
Source
1996 1996-01-01 – 1996-12-3170000 UnavailableUnavailableUnavailable-672475 -458958 Derived
Source
1997 1997-01-01 – 1997-12-31417588 UnavailableUnavailableUnavailable-529996 -487840 Derived
Source
1998 1998-01-01 – 1998-12-31395213 UnavailableUnavailableUnavailable-270362 -327227 Derived
Source
1999 1999-01-01 – 1999-12-31324286 UnavailableUnavailableUnavailable-570115 -440602 Derived
Source
2000 2000-01-01 – 2000-12-31407898 UnavailableUnavailableUnavailable-601930 -293690 Derived
Source
2001 2001-01-01 – 2001-12-31245291 UnavailableUnavailableUnavailable-690355 -359435 Derived
Source
2002 2002-01-01 – 2002-12-31471912 UnavailableUnavailableUnavailable-321640 30359 Derived
Source
2003 2003-01-01 – 2003-12-31923813 UnavailableUnavailableUnavailable-405478 -119181 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 923.8K 2003
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.997.7K748.3K498.9K249.4K0.0199419992003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue146800
1995Revenue223141
1996Revenue70000
1997Revenue417588
1998Revenue395213
1999Revenue324286
2000Revenue407898
2001Revenue245291
2002Revenue471912
2003Revenue923813

Revenue growth

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

95.8% 2003
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.542%378%214%50%-114%199419992003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year52%
1996Year over year-68.6%
1997Year over year496.6%
1998Year over year-5.4%
1999Year over year-17.9%
2000Year over year25.8%
2001Year over year-39.9%
2002Year over year92.4%
2003Year over year95.8%

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.

Net margin -43.9% 2003
Free cash flow margin -12.9% 2003
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.91%-217%-525%-833%-1,141%1994-12-311999-12-312003-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Operating marginNot reported
1995-12-31Operating marginNot reported
1996-12-31Operating marginNot reported
1997-12-31Operating marginNot reported
1998-12-31Operating marginNot reported
1999-12-31Operating marginNot reported
2000-12-31Operating marginNot reported
2001-12-31Operating marginNot reported
2002-12-31Operating marginNot reported
2003-12-31Operating marginNot reported
1994Net margin-1,056.4%
1995Net margin-369.8%
1996Net margin-960.7%
1997Net margin-126.9%
1998Net margin-68.4%
1999Net margin-175.8%
2000Net margin-147.6%
2001Net margin-281.4%
2002Net margin-68.2%
2003Net margin-43.9%
1994Free cash flow margin-367.2%
1995Free cash flow marginNot reported
1996Free cash flow margin-655.7%
1997Free cash flow margin-116.8%
1998Free cash flow margin-82.8%
1999Free cash flow margin-135.9%
2000Free cash flow margin-72%
2001Free cash flow margin-146.5%
2002Free cash flow margin6.4%
2003Free cash flow margin-12.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -98.8K 2003
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.77.7K-87.0K-251.7K-416.4K-581.0K199419992003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-535616
1995Operating cash flow-400469
1996Operating cash flow-454071
1997Operating cash flow-484895
1998Operating cash flow-300946
1999Operating cash flow-377593
2000Operating cash flow-292304
2001Operating cash flow-355771
2002Operating cash flow32228
2003Operating cash flow-98848

Free cash flow

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

USD -119.2K 2003
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.75.9K-89.2K-254.4K-419.5K-584.6K199419992003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-539078
1995Free cash flowUnavailable
1996Free cash flow-458958
1997Free cash flow-487840
1998Free cash flow-327227
1999Free cash flow-440602
2000Free cash flow-293690
2001Free cash flow-359435
2002Free cash flow30359
2003Free cash flow-119181

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.24× 2003
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.4.93×3.70×2.47×1.23×0.00×1994-12-3119992003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities0.82×
1996Current assets / current liabilities0.29×
1997Current assets / current liabilities0.89×
1998Current assets / current liabilities4.57×
1999Current assets / current liabilities1.46×
2000Current assets / current liabilities1.12×
2001Current assets / current liabilities0.33×
2002Current assets / current liabilities0.38×
2003Current assets / current liabilities0.24×

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
1994 1994-01-01 – 1994-12-31
−USD 1.55 million
Exact value

Exact value: -1550837 USD

1994-01-01 – 1994-12-31: -1550837 USD Inspect Net Income Open source
Share or cite

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

−USD 535,616
Exact value

Exact value: -535616 USD

1994-01-01 – 1994-12-31: -535616 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 3,462
Exact value

Exact value: 3462 USD

1994-01-01 – 1994-12-31: 3462 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 539,078
Calculation and evidence

-535616 − 3462 USD

Exact free cash flow: -539078 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
−USD 825,191
Exact value

Exact value: -825191 USD

1995-01-01 – 1995-12-31: -825191 USD Inspect Net Income Open source
Share or cite

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

−USD 400,469
Exact value

Exact value: -400469 USD

1995-01-01 – 1995-12-31: -400469 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.

1996 1996-01-01 – 1996-12-31
−USD 672,475
Exact value

Exact value: -672475 USD

1996-01-01 – 1996-12-31: -672475 USD Inspect Net Income Open source
Share or cite

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

−USD 454,071
Exact value

Exact value: -454071 USD

1996-01-01 – 1996-12-31: -454071 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 4,887
Exact value

Exact value: 4887 USD

1996-01-01 – 1996-12-31: 4887 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 458,958
Calculation and evidence

-454071 − 4887 USD

Exact free cash flow: -458958 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
−USD 529,996
Exact value

Exact value: -529996 USD

1997-01-01 – 1997-12-31: -529996 USD Inspect Net Income Open source
Share or cite

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

−USD 484,895
Exact value

Exact value: -484895 USD

1997-01-01 – 1997-12-31: -484895 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 2,945
Exact value

Exact value: 2945 USD

1997-01-01 – 1997-12-31: 2945 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 487,840
Calculation and evidence

-484895 − 2945 USD

Exact free cash flow: -487840 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 270,362
Exact value

Exact value: -270362 USD

1998-01-01 – 1998-12-31: -270362 USD Inspect Net Income Open source
Share or cite

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

−USD 300,946
Exact value

Exact value: -300946 USD

1998-01-01 – 1998-12-31: -300946 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 26,281
Exact value

Exact value: 26281 USD

1998-01-01 – 1998-12-31: 26281 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 327,227
Calculation and evidence

-300946 − 26281 USD

Exact free cash flow: -327227 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 570,115
Exact value

Exact value: -570115 USD

1999-01-01 – 1999-12-31: -570115 USD Inspect Net Income Open source
Share or cite

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

−USD 377,593
Exact value

Exact value: -377593 USD

1999-01-01 – 1999-12-31: -377593 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 63,009
Exact value

Exact value: 63009 USD

1999-01-01 – 1999-12-31: 63009 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 440,602
Calculation and evidence

-377593 − 63009 USD

Exact free cash flow: -440602 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 601,930
Exact value

Exact value: -601930 USD

2000-01-01 – 2000-12-31: -601930 USD Inspect Net Income Open source
Share or cite

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

−USD 292,304
Exact value

Exact value: -292304 USD

2000-01-01 – 2000-12-31: -292304 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 1,386
Exact value

Exact value: 1386 USD

2000-01-01 – 2000-12-31: 1386 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 293,690
Calculation and evidence

-292304 − 1386 USD

Exact free cash flow: -293690 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 690,355
Exact value

Exact value: -690355 USD

2001-01-01 – 2001-12-31: -690355 USD Inspect Net Income Open source
Share or cite

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

−USD 355,771
Exact value

Exact value: -355771 USD

2001-01-01 – 2001-12-31: -355771 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 3,664
Exact value

Exact value: 3664 USD

2001-01-01 – 2001-12-31: 3664 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 359,435
Calculation and evidence

-355771 − 3664 USD

Exact free cash flow: -359435 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 321,640
Exact value

Exact value: -321640 USD

2002-01-01 – 2002-12-31: -321640 USD Inspect Net Income Open source
Share or cite

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

USD 32,228
Exact value

Exact value: 32228 USD

2002-01-01 – 2002-12-31: 32228 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 1,869
Exact value

Exact value: 1869 USD

2002-01-01 – 2002-12-31: 1869 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 30,359
Calculation and evidence

32228 − 1869 USD

Exact free cash flow: 30359 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 405,478
Exact value

Exact value: -405478 USD

2003-01-01 – 2003-12-31: -405478 USD Inspect Net Income Open source
Share or cite

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

−USD 98,848
Exact value

Exact value: -98848 USD

2003-01-01 – 2003-12-31: -98848 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 20,333
Exact value

Exact value: 20333 USD

2003-01-01 – 2003-12-31: 20333 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 119,181
Calculation and evidence

-98848 − 20333 USD

Exact free cash flow: -119181 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.

36 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000723312, 723312, edgar:723312