US MICROBICS INC

EDGAR

53 filing records in this dataset, filed from 1996-08-26 to 2007-08-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

57.8 thousand USD

2007-06-30 · USD

Exact inputs and evidence

Operating margin

-1,898.93%

2007-06-30 · %

Exact inputs and evidence
  • Operating Income: -1098130 USD Source
  • Revenue: 57829 USD Source

Operating cash flow

-387 thousand USD

2007-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1649833 USD Source
  • Operating Cash Flow: -1262383 USD Source
Cash and cash equivalents
4.39 thousand USD Source
Exact value

4393 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: 2007-08-20.

Financial data available through: 2004-09-30.

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: 8 of 11 periods available· newest 2004-09-30
  • Operating income: 10 of 11 periods available· newest 2004-09-30
  • Net income: 11 of 11 periods available· newest 2004-09-30
  • Operating cash flow: 11 of 11 periods available· newest 2004-09-30
  • Capital expenditure: 8 of 11 periods available· newest 2004-09-30
  • Total assets: 8 of 11 periods available· newest 2004-09-30
  • Total liabilities: 5 of 11 periods available· newest 2004-09-30
  • Current assets: 8 of 11 periods available· newest 2004-09-30
  • Current liabilities: 8 of 11 periods available· newest 2004-09-30
  • Cash and cash equivalents: 8 of 11 periods available· newest 2004-09-30
  • 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

    -26.3%

    Prior period

    USD 568,607

    –

    Current period

    USD 419,318

    –

    Exact inputs and evidence

    419318 − 568607 = -149289 USD

    568607 USD · 2002-10-01 – 2003-09-30

    Inspect prior input Prior source

    419318 USD · 2003-10-01 – 2004-09-30

    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 38,535

    Prior period

    −USD 4.08 million

    –

    Current period

    −USD 4.04 million

    –

    Exact inputs and evidence

    -4041046 − -4079581 = 38535 USD

    -4079581 USD · 2002-10-01 – 2003-09-30

    Inspect prior input Prior source

    -4041046 USD · 2003-10-01 – 2004-09-30

    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 437,401

    Prior period

    −USD 1.9 million

    –

    Current period

    −USD 2.34 million

    –

    Exact inputs and evidence

    -2338515 − -1901114 = -437401 USD

    -1901114 USD · 2002-10-01 – 2003-09-30

    Inspect prior input Prior source

    -2338515 USD · 2003-10-01 – 2004-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 14,392

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 14392 = -14392 USD

    14392 USD · 2002-10-01 – 2003-09-30

    Inspect prior input Prior source

    0 USD · 2003-10-01 – 2004-09-30

    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.

2004 2003-10-01 – 2004-09-30

  • Revenue USD 419,318 100% of revenue
  • Operating costs Derived USD 5.26 million 1,255% of revenue
  • Operating income −USD 4.84 million −1,155% of revenue
  • Tax, interest and other Derived −USD 801,426 −191% of revenue
  • Net income −USD 4.04 million −964% of revenue

Cash

  • Operating cash flow −USD 2.34 million −558% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 2.34 million −558% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 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.
  • 2001 Operating loss: operating costs were 6,884% of revenue.
  • 2002 Operating loss: operating costs were 1,073% of revenue.
  • 2003 Operating loss: operating costs were 837% of revenue.
  • 2004 Operating loss: operating costs were 1,255% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-10-01 – 1995-09-300 13000 Derived -13000 7400 Derived -20400 Unavailable
Source
1996 1995-10-01 – 1996-09-300 107700 Derived -107700 1219500 Derived -1327200 Unavailable
Source
1997 1996-10-01 – 1997-09-300 956900 Derived -956900 370300 Derived -1327200 -356200 Derived
Source
1998 1997-10-01 – 1998-09-300 1378200 Derived -1378200 33600 Derived -1411800 -445600 Derived
Source
2001 2000-10-01 – 2001-09-3050700 3490000 Derived -3439300 88400 Derived -3527700 -1634100 Derived
Source
2002 2001-10-01 – 2002-09-30407964 4376886 Derived -3968922 30434 Derived -3999356 -2282826 Derived
Source
2003 2002-10-01 – 2003-09-30568607 4757258 Derived -4188651 -109070 Derived -4079581 -1915506 Derived
Source
2004 2003-10-01 – 2004-09-30419318 5261790 Derived -4842472 -801426 Derived -4041046 -2338515 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 419.3K 2004
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.614.1K460.6K307.0K153.5K0.0199520012004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue0
1996Revenue0
1997Revenue0
1998Revenue0
2001Revenue50700
2002Revenue407964
2003Revenue568607
2004Revenue419318

Revenue growth

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

-26.3% 2004
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.763%551%339%127%-85%199520012004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over yearNo prior comparable period
1997Year over yearNo prior comparable period
1998Year over yearNo prior comparable period
2001Year over yearNo prior comparable period
2002Year over year704.7%
2003Year over year39.4%
2004Year over year-26.3%

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 -1,154.8% 2004
Net margin -963.7% 2004
Free cash flow margin -557.7% 2004
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.557%-1,461%-3,479%-5,497%-7,515%199520012004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating marginNot reported
1996Operating marginNot reported
1997Operating marginNot reported
1998Operating marginNot reported
2001Operating margin-6,783.6%
2002Operating margin-972.9%
2003Operating margin-736.7%
2004Operating margin-1,154.8%
1995Net marginNot reported
1996Net marginNot reported
1997Net marginNot reported
1998Net marginNot reported
2001Net margin-6,958%
2002Net margin-980.3%
2003Net margin-717.5%
2004Net margin-963.7%
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
2001Free cash flow margin-3,223.1%
2002Free cash flow margin-559.6%
2003Free cash flow margin-336.9%
2004Free cash flow margin-557.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.3M 2004
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.187.1K-491.1K-1.2M-1.8M-2.5M199520012004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-3700
1996Operating cash flow-356200
1997Operating cash flow-356200
1998Operating cash flow-381100
2001Operating cash flow-1629900
2002Operating cash flow-2279541
2003Operating cash flow-1901114
2004Operating cash flow-2338515

Free cash flow

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

USD -2.3M 2004
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.187.1K-491.1K-1.2M-1.8M-2.5M199520012004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flowUnavailable
1996Free cash flowUnavailable
1997Free cash flow-356200
1998Free cash flow-445600
2001Free cash flow-1634100
2002Free cash flow-2282826
2003Free cash flow-1915506
2004Free cash flow-2338515

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.

298.3% 2004
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.3,681%2,760%1,840%920%0%199520012004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assets3,408%
1996-09-30Liabilities / assetsNot reported
1997-09-30Liabilities / assetsNot reported
1998Liabilities / assets46.5%
2001Liabilities / assets379.8%
2002-09-30Liabilities / assetsNot reported
2003Liabilities / assets291.7%
2004Liabilities / assets298.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.24× 2004
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.1.71×1.28×0.85×0.43×0.00×199520012004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities0.02×
1996Current assets / current liabilities1.29×
1997Current assets / current liabilities0.12×
1998Current assets / current liabilities1.58×
2001Current assets / current liabilities0.08×
2002Current assets / current liabilities0.27×
2003Current assets / current liabilities0.29×
2004Current 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
1995 1994-10-01 – 1995-09-30
−USD 20,400
Exact value

Exact value: -20400 USD

1994-10-01 – 1995-09-30: -20400 USD Inspect Net Income Open source
Share or cite

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

−USD 3,700
Exact value

Exact value: -3700 USD

1994-10-01 – 1995-09-30: -3700 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 1995-10-01 – 1996-09-30
−USD 1.33 million
Exact value

Exact value: -1327200 USD

1995-10-01 – 1996-09-30: -1327200 USD Inspect Net Income Open source
Share or cite

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

−USD 356,200
Exact value

Exact value: -356200 USD

1995-10-01 – 1996-09-30: -356200 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.

1997 1996-10-01 – 1997-09-30
−USD 1.33 million
Exact value

Exact value: -1327200 USD

1996-10-01 – 1997-09-30: -1327200 USD Inspect Net Income Open source
Share or cite

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

−USD 356,200
Exact value

Exact value: -356200 USD

1996-10-01 – 1997-09-30: -356200 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

1996-10-01 – 1997-09-30: 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 356,200
Calculation and evidence

-356200 − 0 USD

Exact free cash flow: -356200 USD

Share or cite

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

1998 1997-10-01 – 1998-09-30
−USD 1.41 million
Exact value

Exact value: -1411800 USD

1997-10-01 – 1998-09-30: -1411800 USD Inspect Net Income Open source
Share or cite

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

−USD 381,100
Exact value

Exact value: -381100 USD

1997-10-01 – 1998-09-30: -381100 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 64,500
Exact value

Exact value: 64500 USD

1997-10-01 – 1998-09-30: 64500 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 445,600
Calculation and evidence

-381100 − 64500 USD

Exact free cash flow: -445600 USD

Share or cite

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

1999 1998-10-01 – 1999-09-30
−USD 2.93 million
Exact value

Exact value: -2932500 USD

1998-10-01 – 1999-09-30: -2932500 USD Inspect Net Income Open source
Share or cite

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

−USD 1.91 million
Exact value

Exact value: -1911200 USD

1998-10-01 – 1999-09-30: -1911200 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 267,700
Exact value

Exact value: 267700 USD

1998-10-01 – 1999-09-30: 267700 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.18 million
Calculation and evidence

-1911200 − 267700 USD

Exact free cash flow: -2178900 USD

Share or cite

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

2000 1999-10-01 – 2000-09-30
−USD 2.55 million
Exact value

Exact value: -2550900 USD

1999-10-01 – 2000-09-30: -2550900 USD Inspect Net Income Open source
Share or cite

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

−USD 1.87 million
Exact value

Exact value: -1870500 USD

1999-10-01 – 2000-09-30: -1870500 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 35,500
Exact value

Exact value: 35500 USD

1999-10-01 – 2000-09-30: 35500 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.91 million
Calculation and evidence

-1870500 − 35500 USD

Exact free cash flow: -1906000 USD

Share or cite

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

2001 2000-10-01 – 2001-09-30
−USD 3.53 million
Exact value

Exact value: -3527700 USD

2000-10-01 – 2001-09-30: -3527700 USD Inspect Net Income Open source
Share or cite

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

−USD 1.63 million
Exact value

Exact value: -1629900 USD

2000-10-01 – 2001-09-30: -1629900 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 4,200
Exact value

Exact value: 4200 USD

2000-10-01 – 2001-09-30: 4200 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.63 million
Calculation and evidence

-1629900 − 4200 USD

Exact free cash flow: -1634100 USD

Share or cite

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

2002 2001-10-01 – 2002-09-30
−USD 4 million
Exact value

Exact value: -3999356 USD

2001-10-01 – 2002-09-30: -3999356 USD Inspect Net Income Open source
Share or cite

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

−USD 2.28 million
Exact value

Exact value: -2279541 USD

2001-10-01 – 2002-09-30: -2279541 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 3,285
Exact value

Exact value: 3285 USD

2001-10-01 – 2002-09-30: 3285 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.28 million
Calculation and evidence

-2279541 − 3285 USD

Exact free cash flow: -2282826 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 4.08 million
Exact value

Exact value: -4079581 USD

2002-10-01 – 2003-09-30: -4079581 USD Inspect Net Income Open source
Share or cite

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

−USD 1.9 million
Exact value

Exact value: -1901114 USD

2002-10-01 – 2003-09-30: -1901114 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 14,392
Exact value

Exact value: 14392 USD

2002-10-01 – 2003-09-30: 14392 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.92 million
Calculation and evidence

-1901114 − 14392 USD

Exact free cash flow: -1915506 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 4.04 million
Exact value

Exact value: -4041046 USD

2003-10-01 – 2004-09-30: -4041046 USD Inspect Net Income Open source
Share or cite

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

−USD 2.34 million
Exact value

Exact value: -2338515 USD

2003-10-01 – 2004-09-30: -2338515 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 2.34 million
Calculation and evidence

-2338515 − 0 USD

Exact free cash flow: -2338515 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.

53 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000774454, 774454, edgar:774454

Also known as GLOBAL VENTURE FUNDING INC, US MICROBICS