OPT SCIENCES CORP

EDGAR

87 filing records in this dataset, filed from 1996-06-11 to 2015-09-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.97 million USD

2015-08-01 · USD

Exact inputs and evidence

Operating margin

29.2%

2015-08-01 · %

Exact inputs and evidence
  • Operating Income: 576711 USD Source
  • Revenue: 1974700 USD Source
Cash and cash equivalents
2.84 million USD Source
Exact value

2842009 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: 2015-09-15.

Financial data available through: 2010-10-30.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2010-10-30
  • Operating income: 5 of 11 periods available· newest 2010-10-30
  • Net income: 7 of 11 periods available· newest 2010-10-30
  • Operating cash flow: 7 of 11 periods available· newest 2010-10-30
  • Capital expenditure: 7 of 11 periods available· newest 2010-10-30
  • Total assets: 4 of 11 periods available· newest 2010-10-30
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2010-10-30
  • Current liabilities: 4 of 11 periods available· newest 2010-10-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 2010-10-30
  • 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

    +0.4%

    Prior period

    USD 4.88 million

    –

    Current period

    USD 4.9 million

    –

    Exact inputs and evidence

    4899983 − 4881311 = 18672 USD

    4881311 USD · 2008-11-01 – 2009-10-31

    Inspect prior input Prior source

    4899983 USD · 2009-10-31 – 2010-10-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +69.5%

    Prior period

    USD 271,780

    –

    Current period

    USD 460,650

    –

    Exact inputs and evidence

    460650 − 271780 = 188870 USD

    271780 USD · 2008-11-01 – 2009-10-31

    Inspect prior input Prior source

    460650 USD · 2009-10-31 – 2010-10-30

    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

    +11.2%

    Prior period

    USD 730,609

    –

    Current period

    USD 812,782

    –

    Exact inputs and evidence

    812782 − 730609 = 82173 USD

    730609 USD · 2008-11-01 – 2009-10-31

    Inspect prior input Prior source

    812782 USD · 2009-10-31 – 2010-10-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -87.8%

    Prior period

    USD 341,430

    –

    Current period

    USD 41,577

    –

    Exact inputs and evidence

    41577 − 341430 = -299853 USD

    341430 USD · 2008-11-01 – 2009-10-31

    Inspect prior input Prior source

    41577 USD · 2009-10-31 – 2010-10-30

    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.

2010 2009-10-31 – 2010-10-30

  • Revenue USD 4.9 million 100% of revenue
  • Cost of revenue USD 3.44 million 70% of revenue
  • Operating expenses USD 828,583 17% of revenue
  • Operating income USD 627,089 13% of revenue
  • Tax, interest and other Derived USD 166,439 3.4% of revenue
  • Net income USD 460,650 9.4% of revenue

Cash

  • Operating cash flow USD 812,782 17% of revenue
  • Capital expenditure USD 41,577 0.8% of revenue
  • Free cash flow Derived USD 771,205 16% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2006 9.5%89%
  • 2007 15%81%
  • 2008 13%81%
  • 2009 90%
  • 2010 9.4%87%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2006 2005-10-29 – 2006-10-284265396 3802434 Derived 462962 58769 Derived 404193 -132181 Derived
Source
2007 2006-10-28 – 2007-10-275712810 4625103 Derived 1087707 254946 Derived 832761 1068123 Derived
Source
2008 2007-11-02 – 2008-11-016748691 5475529 Derived 1273162 414467 Derived 858695 588543 Derived
Source
2009 2008-11-01 – 2009-10-314881311 4392260 Derived 489051 217271 Derived 271780 389179 Derived
Source
2010 2009-10-31 – 2010-10-304899983 4272894 Derived 627089 166439 Derived 460650 771205 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 4.9M 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.7.3M5.5M3.6M1.8M0.020062007200820092010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Revenue4265396
2007Revenue5712810
2008Revenue6748691
2009Revenue4881311
2010Revenue4899983

Revenue growth

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

0.4% 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.39%21%3%-15%-33%20062007200820092010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2006Year over yearNo prior comparable period
2007Year over year33.9%
2008Year over year18.1%
2009Year over year-27.7%
2010Year over year0.4%

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 12.8% 2010
Net margin 9.4% 2010
Free cash flow margin 15.7% 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.20.8%14.4%8.0%1.6%-4.9%20062007200820092010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2006Operating margin10.9%
2007Operating margin19%
2008Operating margin18.9%
2009Operating margin10%
2010Operating margin12.8%
2006Net margin9.5%
2007Net margin14.6%
2008Net margin12.7%
2009Net margin5.6%
2010Net margin9.4%
2006Free cash flow margin-3.1%
2007Free cash flow margin18.7%
2008Free cash flow margin8.7%
2009Free cash flow margin8%
2010Free cash flow margin15.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 812.8K 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.1.2M884.7K527.7K170.7K-186.3K20062007200820092010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Operating cash flow-87827
2007Operating cash flow1143258
2008Operating cash flow819376
2009Operating cash flow730609
2010Operating cash flow812782

Free cash flow

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

USD 771.2K 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.1.2M816.1K468.0K119.9K-228.2K20062007200820092010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2006Free cash flow-132181
2007Free cash flow1068123
2008Free cash flow588543
2009Free cash flow389179
2010Free cash flow771205

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
2006-10-28Liabilities / assetsNot reportedNo source recorded
2007-10-27Liabilities / assetsNot reported
2008-11-01Liabilities / assetsNot reported
2009-10-31Liabilities / assetsNot reported
2010-10-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

19.9× 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.39.00×29.25×19.50×9.75×0.00×2006-10-282007200820092010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2006-10-28Current assets / current liabilitiesNot reportedNo source recorded
2007Current assets / current liabilities12.85×
2008Current assets / current liabilities15.96×
2009Current assets / current liabilities36.11×
2010Current assets / current liabilities19.9×

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
2004 2003-10-31 – 2004-10-30
USD 198,528
Exact value

Exact value: 198528 USD

2003-10-31 – 2004-10-30: 198528 USD Inspect Net Income Open source
Share or cite

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

USD 586,435
Exact value

Exact value: 586435 USD

2003-10-31 – 2004-10-30: 586435 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 29,865
Exact value

Exact value: 29865 USD

2003-10-31 – 2004-10-30: 29865 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 556,570
Calculation and evidence

586435 − 29865 USD

Exact free cash flow: 556570 USD

Share or cite

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

2005 2004-10-30 – 2005-10-29
USD 349,014
Exact value

Exact value: 349014 USD

2004-10-30 – 2005-10-29: 349014 USD Inspect Net Income Open source
Share or cite

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

USD 783,493
Exact value

Exact value: 783493 USD

2004-10-30 – 2005-10-29: 783493 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 49,831
Exact value

Exact value: 49831 USD

2004-10-30 – 2005-10-29: 49831 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 733,662
Calculation and evidence

783493 − 49831 USD

Exact free cash flow: 733662 USD

Share or cite

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

2006 2005-10-29 – 2006-10-28
USD 404,193
Exact value

Exact value: 404193 USD

2005-10-29 – 2006-10-28: 404193 USD Inspect Net Income Open source
Share or cite

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

−USD 87,827
Exact value

Exact value: -87827 USD

2005-10-29 – 2006-10-28: -87827 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 44,354
Exact value

Exact value: 44354 USD

2005-10-29 – 2006-10-28: 44354 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 132,181
Calculation and evidence

-87827 − 44354 USD

Exact free cash flow: -132181 USD

Share or cite

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

2007 2006-10-28 – 2007-10-27
USD 832,761
Exact value

Exact value: 832761 USD

2006-10-28 – 2007-10-27: 832761 USD Inspect Net Income Open source
Share or cite

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

USD 1.14 million
Exact value

Exact value: 1143258 USD

2006-10-28 – 2007-10-27: 1143258 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 75,135
Exact value

Exact value: 75135 USD

2006-10-28 – 2007-10-27: 75135 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.07 million
Calculation and evidence

1143258 − 75135 USD

Exact free cash flow: 1068123 USD

Share or cite

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

2008 2007-11-02 – 2008-11-01
USD 858,695
Exact value

Exact value: 858695 USD

2007-11-02 – 2008-11-01: 858695 USD Inspect Net Income Open source
Share or cite

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

USD 819,376
Exact value

Exact value: 819376 USD

2007-11-02 – 2008-11-01: 819376 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 230,833
Exact value

Exact value: 230833 USD

2007-11-02 – 2008-11-01: 230833 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 588,543
Calculation and evidence

819376 − 230833 USD

Exact free cash flow: 588543 USD

Share or cite

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

2009 2008-11-01 – 2009-10-31
USD 271,780
Exact value

Exact value: 271780 USD

2008-11-01 – 2009-10-31: 271780 USD Inspect Net Income Open source
Share or cite

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

USD 730,609
Exact value

Exact value: 730609 USD

2008-11-01 – 2009-10-31: 730609 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 341,430
Exact value

Exact value: 341430 USD

2008-11-01 – 2009-10-31: 341430 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 389,179
Calculation and evidence

730609 − 341430 USD

Exact free cash flow: 389179 USD

Share or cite

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

2010 2009-10-31 – 2010-10-30
USD 460,650
Exact value

Exact value: 460650 USD

2009-10-31 – 2010-10-30: 460650 USD Inspect Net Income Open source
Share or cite

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

USD 812,782
Exact value

Exact value: 812782 USD

2009-10-31 – 2010-10-30: 812782 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 41,577
Exact value

Exact value: 41577 USD

2009-10-31 – 2010-10-30: 41577 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 771,205
Calculation and evidence

812782 − 41577 USD

Exact free cash flow: 771205 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.

87 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000074688, 74688, edgar:74688