FORSTER DRILLING CORP

EDGAR

36 filing records in this dataset, filed from 2000-08-24 to 2008-05-07. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

679 thousand USD

2008-02-29 · USD

Exact inputs and evidence

Operating margin

-390.48%

2008-02-29 · %

Exact inputs and evidence
  • Operating Income: -2651447 USD Source
  • Revenue: 679021 USD Source

Operating cash flow

-2.19 million USD

2008-02-29 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2191468 USD Source

Free cash flow

-5.03 million USD

2008-02-29 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2191468 USD Source
  • Capital Expenditure: 2841931 USD Source
Cash and cash equivalents
31.3 thousand USD Source
Exact value

31252 USD

Long-term debt including current maturities
6.91 million USD Source
Exact value

6907399 USD

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: 2008-05-07.

Financial data available through: 2006-11-30.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2006-11-30
  • Operating income: 2 of 11 periods available· newest 2006-11-30
  • Net income: 11 of 11 periods available· newest 2006-11-30
  • Operating cash flow: 11 of 11 periods available· newest 2006-11-30
  • capital expenditure: No compatible figures in this window
  • Total assets: 7 of 11 periods available· newest 2006-11-30
  • Total liabilities: 7 of 11 periods available· newest 2006-11-30
  • Current assets: 7 of 11 periods available· newest 2006-11-30
  • Current liabilities: 2 of 11 periods available· newest 2006-11-30
  • Cash and cash equivalents: 7 of 11 periods available· newest 2006-11-30
  • 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

    +18,875.2%

    Prior period

    USD 13,411

    –

    Current period

    USD 2.54 million

    –

    Exact inputs and evidence

    2544763 − 13411 = 2531352 USD

    13411 USD · 2004-12-01 – 2005-11-30

    Inspect prior input Prior source

    2544763 USD · 2005-12-01 – 2006-11-30

    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 3.1 million

    Prior period

    −USD 1.95 million

    –

    Current period

    −USD 5.06 million

    –

    Exact inputs and evidence

    -5055257 − -1953528 = -3101729 USD

    -1953528 USD · 2004-12-01 – 2005-11-30

    Inspect prior input Prior source

    -5055257 USD · 2005-12-01 – 2006-11-30

    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 617,792

    Prior period

    −USD 578,316

    –

    Current period

    USD 39,476

    –

    Exact inputs and evidence

    39476 − -578316 = 617792 USD

    -578316 USD · 2004-12-01 – 2005-11-30

    Inspect prior input Prior source

    39476 USD · 2005-12-01 – 2006-11-30

    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.

2006 2005-12-01 – 2006-11-30

  • Revenue USD 2.54 million 100% of revenue
  • Cost of revenue USD 1.5 million 59% of revenue
  • Operating expenses USD 4.18 million 164% of revenue
  • Operating income −USD 3.13 million −123% of revenue
  • Tax, interest and other Derived USD 1.92 million 76% of revenue
  • Net income −USD 5.06 million −199% of revenue

Cash

  • Operating cash flow USD 39,476 1.6% 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
  • 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.
  • 2005 Operating loss: operating costs were 14,667% of revenue.
  • 2006 Operating loss: operating costs were 223% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1998-12-01 – 1999-11-300 UnavailableUnavailableUnavailable-16298 Unavailable
Source
2000 1999-12-01 – 2000-11-300 UnavailableUnavailableUnavailable-28515 Unavailable
Source
2001 2000-12-01 – 2001-11-300 UnavailableUnavailableUnavailable-36149 Unavailable
Source
2002 2001-12-01 – 2002-11-300 UnavailableUnavailableUnavailable-11531 Unavailable
Source
2003 2002-12-01 – 2003-11-300 UnavailableUnavailableUnavailable-7737 Unavailable
Source
2005 2004-12-01 – 2005-11-3013411 1966939 Derived -1953528 0 Derived -1953528 Unavailable
Source
2006 2005-12-01 – 2006-11-302544763 5677255 Derived -3132492 1922765 Derived -5055257 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 2.5M 2006
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.2.7M2.1M1.4M687.1K0.0199920022006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue0
2000Revenue0
2001Revenue0
2002Revenue0
2003Revenue0
2005Revenue13411
2006Revenue2544763

Revenue growth

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

18,875.2% 2006
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.20,385%15,289%10,193%5,096%0%199920022006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over yearNo prior comparable period
2001Year over yearNo prior comparable period
2002Year over yearNo prior comparable period
2003Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2006Year over year18,875.2%

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 -123.1% 2006
Net margin -198.7% 2006
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.1,165%-3,059%-7,283%-11,508%-15,732%1999-11-302002-11-302006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999-11-30Operating marginNot reported
2000-11-30Operating marginNot reported
2001-11-30Operating marginNot reported
2002-11-30Operating marginNot reported
2003-11-30Operating marginNot reported
2005Operating margin-14,566.6%
2006Operating margin-123.1%
1999Net marginNot reported
2000Net marginNot reported
2001Net marginNot reported
2002Net marginNot reported
2003Net marginNot reported
2005Net margin-14,566.6%
2006Net margin-198.7%
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 39.5K 2006
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.88.9K-90.3K-269.4K-448.6K-627.7K199920022006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow0
2000Operating cash flow-8860
2001Operating cash flow-11124
2002Operating cash flow-8216
2003Operating cash flow-2466
2005Operating cash flow-578316
2006Operating cash flow39476

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free 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.

54.9% 2006
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.59%44%30%15%0%199920022006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999Liabilities / assetsNot reported
2000Liabilities / assetsNot reported
2001Liabilities / assetsNot reported
2002Liabilities / assetsNot reported
2003Liabilities / assetsNot reported
2005Liabilities / assets21.6%
2006Liabilities / assets54.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.16× 2006
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.0.85×0.64×0.43×0.21×0.00×199920022006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilitiesNot reported
2000Current assets / current liabilitiesNot reported
2001Current assets / current liabilitiesNot reported
2002Current assets / current liabilitiesNot reported
2003Current assets / current liabilitiesNot reported
2005Current assets / current liabilities0.79×
2006Current assets / current liabilities0.16×

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
1999 1998-12-01 – 1999-11-30
−USD 16,298
Exact value

Exact value: -16298 USD

1998-12-01 – 1999-11-30: -16298 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

1998-12-01 – 1999-11-30: 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.

Unavailable Not reported for this period.
Unavailable

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

2000 1999-12-01 – 2000-11-30
−USD 28,515
Exact value

Exact value: -28515 USD

1999-12-01 – 2000-11-30: -28515 USD Inspect Net Income Open source
Share or cite

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

−USD 8,860
Exact value

Exact value: -8860 USD

1999-12-01 – 2000-11-30: -8860 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.

2001 2000-12-01 – 2001-11-30
−USD 36,149
Exact value

Exact value: -36149 USD

2000-12-01 – 2001-11-30: -36149 USD Inspect Net Income Open source
Share or cite

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

−USD 11,124
Exact value

Exact value: -11124 USD

2000-12-01 – 2001-11-30: -11124 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.

2002 2001-12-01 – 2002-11-30
−USD 11,531
Exact value

Exact value: -11531 USD

2001-12-01 – 2002-11-30: -11531 USD Inspect Net Income Open source
Share or cite

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

−USD 8,216
Exact value

Exact value: -8216 USD

2001-12-01 – 2002-11-30: -8216 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.

2003 2002-11-01 – 2003-10-31
−USD 7,737
Exact value

Exact value: -7737 USD

2002-11-01 – 2003-10-31: -7737 USD Inspect Net Income Open source
Share or cite

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

−USD 2,466
Exact value

Exact value: -2466 USD

2002-11-01 – 2003-10-31: -2466 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.

2003 2002-12-01 – 2003-11-30
−USD 7,737
Exact value

Exact value: -7737 USD

2002-12-01 – 2003-11-30: -7737 USD Inspect Net Income Open source
Share or cite

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

−USD 2,466
Exact value

Exact value: -2466 USD

2002-12-01 – 2003-11-30: -2466 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.

2004 2003-11-01 – 2004-10-31
−USD 10,806
Exact value

Exact value: -10806 USD

2003-11-01 – 2004-10-31: -10806 USD Inspect Net Income Open source
Share or cite

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

−USD 7,381
Exact value

Exact value: -7381 USD

2003-11-01 – 2004-10-31: -7381 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.

2004 2003-12-01 – 2004-11-30
−USD 10,806
Exact value

Exact value: -10806 USD

2003-12-01 – 2004-11-30: -10806 USD Inspect Net Income Open source
Share or cite

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

−USD 7,381
Exact value

Exact value: -7381 USD

2003-12-01 – 2004-11-30: -7381 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.

2005 2004-12-01 – 2005-11-30
−USD 1.95 million
Exact value

Exact value: -1953528 USD

2004-12-01 – 2005-11-30: -1953528 USD Inspect Net Income Open source
Share or cite

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

−USD 578,316
Exact value

Exact value: -578316 USD

2004-12-01 – 2005-11-30: -578316 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.

2006 2005-12-01 – 2006-11-30
−USD 5.06 million
Exact value

Exact value: -5055257 USD

2005-12-01 – 2006-11-30: -5055257 USD Inspect Net Income Open source
Share or cite

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

USD 39,476
Exact value

Exact value: 39476 USD

2005-12-01 – 2006-11-30: 39476 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.

36 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000744667, 744667, edgar:744667

Also known as PROCESS TECHNOLOGY SYSTEMS INC