Healthsport, Inc.

EDGAR

61 filing records in this dataset, filed from 1998-08-25 to 2010-11-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2010-09-30 · USD

Exact inputs and evidence

Operating cash flow

-788 thousand USD

2010-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3022636 USD Source
  • Operating Cash Flow: -2235116 USD Source
Cash and cash equivalents
4.49 thousand USD Source
Exact value

4494 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: 2010-11-15.

Financial data available through: 2008-12-31.

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: 7 of 11 periods available· newest 2008-12-31
  • Operating income: 8 of 11 periods available· newest 2008-12-31
  • Net income: 11 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2008-12-31
  • Total assets: 6 of 11 periods available· newest 2008-12-31
  • Total liabilities: 6 of 11 periods available· newest 2008-12-31
  • Current assets: 7 of 11 periods available· newest 2008-12-31
  • Current liabilities: 6 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2008-12-31
  • 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

    +240.5%

    Prior period

    USD 438,824

    –

    Current period

    USD 1.49 million

    –

    Exact inputs and evidence

    1494210 − 438824 = 1055386 USD

    438824 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    1494210 USD · 2008-01-01 – 2008-12-31

    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 893,879

    Prior period

    −USD 9.85 million

    –

    Current period

    −USD 8.95 million

    –

    Exact inputs and evidence

    -8953121 − -9847000 = 893879 USD

    -9847000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -8953121 USD · 2008-01-01 – 2008-12-31

    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

    +USD 3.08 million

    Prior period

    −USD 5.97 million

    –

    Current period

    −USD 2.89 million

    –

    Exact inputs and evidence

    -2891328 − -5972161 = 3080833 USD

    -5972161 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -2891328 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -18.4%

    Prior period

    USD 325,585

    –

    Current period

    USD 265,533

    –

    Exact inputs and evidence

    265533 − 325585 = -60052 USD

    325585 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    265533 USD · 2008-01-01 – 2008-12-31

    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.

2008 2008-01-01 – 2008-12-31

  • Revenue USD 1.49 million 100% of revenue
  • Operating costs Derived USD 11.64 million 779% of revenue
  • Operating income −USD 10.15 million −679% of revenue
  • Tax, interest and other Derived −USD 1.19 million −80% of revenue
  • Net income −USD 8.95 million −599% of revenue

Cash

  • Operating cash flow −USD 2.89 million −194% of revenue
  • Capital expenditure USD 265,533 18% of revenue
  • Free cash flow Derived −USD 3.16 million −211% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 108% of revenue.
  • 2000 Operating loss: operating costs were 143% of revenue.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 Operating loss: operating costs were 62,644% of revenue.
  • 2007 Operating loss: operating costs were 2,356% of revenue.
  • 2008 Operating loss: operating costs were 779% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-314282167 4632197 Derived -350030 -56942 Derived -293088 -386227 Derived
Source
2000 2000-01-01 – 2000-12-316203951 8866802 Derived -2662851 -128408 Derived -2534443 -2207056 Derived
Source
2005 2005-01-01 – 2005-12-310 UnavailableUnavailableUnavailable-1906425 Unavailable
Source
2006 2006-01-01 – 2006-12-311137 712267 Derived -711130 906413 Derived -1617543 -483204 Derived
Source
2007 2007-01-01 – 2007-12-31438824 10339878 Derived -9901054 -54054 Derived -9847000 -6297746 Derived
Source
2008 2008-01-01 – 2008-12-311494210 11639861 Derived -10145651 -1192530 Derived -8953121 -3156861 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 1.5M 2008
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.6.7M5.0M3.4M1.7M0.0199820052008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue2888369
1999Revenue4282167
2000Revenue6203951
2005Revenue0
2006Revenue1137
2007Revenue438824
2008Revenue1494210

Revenue growth

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

240.5% 2008
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.41,574%31,181%20,787%10,394%0%199820052008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year48.3%
2000Year over year44.9%
2005Year over yearNo prior comparable period
2006Year over yearNo prior comparable period
2007Year over year38,494.9%
2008Year over year240.5%

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 -679% 2008
Net margin -599.2% 2008
Free cash flow margin -211.3% 2008
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.11,381%-29,875%-71,132%-112,389%-153,645%19982005-12-312008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin0.2%
1999Operating margin-8.2%
2000Operating margin-42.9%
2005-12-31Operating marginNot reported
2006Operating margin-62,544.4%
2007Operating margin-2,256.3%
2008Operating margin-679%
1998Net margin0.2%
1999Net margin-6.8%
2000Net margin-40.9%
2005Net marginNot reported
2006Net margin-142,264.1%
2007Net margin-2,244%
2008Net margin-599.2%
1998Free cash flow marginNot reported
1999Free cash flow margin-9%
2000Free cash flow margin-35.6%
2005Free cash flow marginNot reported
2006Free cash flow margin-42,498.2%
2007Free cash flow margin-1,435.1%
2008Free cash flow margin-211.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.9M 2008
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.477.8K-1.3M-3.0M-4.7M-6.4M199820052008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flow-325181
2000Operating cash flow-1678872
2005Operating cash flow-657699
2006Operating cash flow-483204
2007Operating cash flow-5972161
2008Operating cash flow-2891328

Free cash flow

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

USD -3.2M 2008
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.503.8K-1.3M-3.1M-5.0M-6.8M199820052008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flowUnavailableNo source recorded
1999Free cash flow-386227
2000Free cash flow-2207056
2005Free cash flowUnavailable
2006Free cash flow-483204
2007Free cash flow-6297746
2008Free cash flow-3156861

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.

16% 2008
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.10,018%7,514%5,009%2,505%0%1998-12-3120052008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Liabilities / assetsNot reportedNo source recorded
1999Liabilities / assets107.5%
2000Liabilities / assets26.4%
2005Liabilities / assets9,276.3%
2006Liabilities / assets1.2%
2007Liabilities / assets6.3%
2008Liabilities / assets16%

Current assets to current liabilities

Current assets divided by current liabilities.

0.4× 2008
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.18.07×13.55×9.03×4.52×0.00×199820052008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities0.19×
1999Current assets / current liabilities0.81×
2000Current assets / current liabilities2.89×
2005Current assets / current liabilitiesNot reported
2006Current assets / current liabilities16.73×
2007Current assets / current liabilities1.17×
2008Current assets / current liabilities0.4×

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 1999-01-01 – 1999-12-31
−USD 293,088
Exact value

Exact value: -293088 USD

1999-01-01 – 1999-12-31: -293088 USD Inspect Net Income Open source
Share or cite

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

−USD 325,181
Exact value

Exact value: -325181 USD

1999-01-01 – 1999-12-31: -325181 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 61,046
Exact value

Exact value: 61046 USD

1999-01-01 – 1999-12-31: 61046 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 386,227
Calculation and evidence

-325181 − 61046 USD

Exact free cash flow: -386227 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 2.53 million
Exact value

Exact value: -2534443 USD

2000-01-01 – 2000-12-31: -2534443 USD Inspect Net Income Open source
Share or cite

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

−USD 1.68 million
Exact value

Exact value: -1678872 USD

2000-01-01 – 2000-12-31: -1678872 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 528,184
Exact value

Exact value: 528184 USD

2000-01-01 – 2000-12-31: 528184 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.21 million
Calculation and evidence

-1678872 − 528184 USD

Exact free cash flow: -2207056 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 3.8 million
Exact value

Exact value: -3801749 USD

2001-01-01 – 2001-12-31: -3801749 USD Inspect Net Income Open source
Share or cite

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

−USD 1.35 million
Exact value

Exact value: -1349129 USD

2001-01-01 – 2001-12-31: -1349129 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 2002-01-01 – 2002-12-31
−USD 3.56 million
Exact value

Exact value: -3563238 USD

2002-01-01 – 2002-12-31: -3563238 USD Inspect Net Income Open source
Share or cite

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

−USD 6.62 million
Exact value

Exact value: -6617891 USD

2002-01-01 – 2002-12-31: -6617891 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 2003-01-01 – 2003-12-31
−USD 9.07 million
Exact value

Exact value: -9069804 USD

2003-01-01 – 2003-12-31: -9069804 USD Inspect Net Income Open source
Share or cite

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

−USD 1.33 million
Exact value

Exact value: -1326887 USD

2003-01-01 – 2003-12-31: -1326887 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 2004-01-01 – 2004-12-31
−USD 1.02 million
Exact value

Exact value: -1015905 USD

2004-01-01 – 2004-12-31: -1015905 USD Inspect Net Income Open source
Share or cite

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

−USD 321,739
Exact value

Exact value: -321739 USD

2004-01-01 – 2004-12-31: -321739 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 2005-01-01 – 2005-12-31
−USD 1.91 million
Exact value

Exact value: -1906425 USD

2005-01-01 – 2005-12-31: -1906425 USD Inspect Net Income Open source
Share or cite

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

−USD 657,699
Exact value

Exact value: -657699 USD

2005-01-01 – 2005-12-31: -657699 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 2006-01-01 – 2006-12-31
−USD 1.62 million
Exact value

Exact value: -1617543 USD

2006-01-01 – 2006-12-31: -1617543 USD Inspect Net Income Open source
Share or cite

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

−USD 483,204
Exact value

Exact value: -483204 USD

2006-01-01 – 2006-12-31: -483204 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

2006-01-01 – 2006-12-31: 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 483,204
Calculation and evidence

-483204 − 0 USD

Exact free cash flow: -483204 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 9.85 million
Exact value

Exact value: -9847000 USD

2007-01-01 – 2007-12-31: -9847000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.97 million
Exact value

Exact value: -5972161 USD

2007-01-01 – 2007-12-31: -5972161 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 325,585
Exact value

Exact value: 325585 USD

2007-01-01 – 2007-12-31: 325585 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.3 million
Calculation and evidence

-5972161 − 325585 USD

Exact free cash flow: -6297746 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 8.95 million
Exact value

Exact value: -8953121 USD

2008-01-01 – 2008-12-31: -8953121 USD Inspect Net Income Open source
Share or cite

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

−USD 2.89 million
Exact value

Exact value: -2891328 USD

2008-01-01 – 2008-12-31: -2891328 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 265,533
Exact value

Exact value: 265533 USD

2008-01-01 – 2008-12-31: 265533 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.16 million
Calculation and evidence

-2891328 − 265533 USD

Exact free cash flow: -3156861 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.

61 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000777516, 777516, edgar:777516

Also known as Idea Sports Entertainment Group, Inc., LOGISOFT CORP, RECONVERSION TECHNOLOGIES INC, TEAM SPORTS ENTERTAINMENT INC