PHOTOWORKS INC /WA

EDGAR

60 filing records in this dataset, filed from 1995-08-02 to 2007-12-31. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.25 million USD

2007-09-30 · USD

Exact inputs and evidence

Operating margin

-72.94%

2007-09-30 · %

Exact inputs and evidence
  • Operating Income: -4487000 USD Source
  • Operating Income: -2843000 USD Source
  • Revenue: 10685000 USD Source
  • Revenue: 8431000 USD Source

Operating cash flow

-1.11 million USD

2007-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4054000 USD Source
  • Operating Cash Flow: -2943000 USD Source

Free cash flow

-1.16 million USD

2007-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4054000 USD Source
  • Operating Cash Flow: -2943000 USD Source
  • Capital Expenditure: 298000 USD Source
  • Capital Expenditure: 251000 USD Source
Cash and cash equivalents
958 thousand USD Source
Exact value

958000 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: 2007-12-31.

Financial data available through: 2007-09-30.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2007-09-30
  • Operating income: 11 of 11 periods available· newest 2007-09-30
  • Net income: 11 of 11 periods available· newest 2007-09-30
  • Operating cash flow: 11 of 11 periods available· newest 2007-09-30
  • Capital expenditure: 11 of 11 periods available· newest 2007-09-30
  • Total assets: 10 of 11 periods available· newest 2007-09-30
  • Total liabilities: 10 of 11 periods available· newest 2007-09-30
  • Current assets: 11 of 11 periods available· newest 2007-09-30
  • Current liabilities: 10 of 11 periods available· newest 2007-09-30
  • Cash and cash equivalents: 11 of 11 periods available· newest 2007-09-30
  • 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

    -8.4%

    Prior period

    USD 11.67 million

    –

    Current period

    USD 10.69 million

    –

    Exact inputs and evidence

    10685000 − 11669000 = -984000 USD

    11669000 USD · 2005-10-01 – 2006-09-30

    Inspect prior input Prior source

    10685000 USD · 2006-10-01 – 2007-09-30

    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 2.48 million

    Prior period

    −USD 3.83 million

    –

    Current period

    −USD 6.31 million

    –

    Exact inputs and evidence

    -6313000 − -3831000 = -2482000 USD

    -3831000 USD · 2005-10-01 – 2006-09-30

    Inspect prior input Prior source

    -6313000 USD · 2006-10-01 – 2007-09-30

    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 219,000

    Prior period

    −USD 3.84 million

    –

    Current period

    −USD 4.05 million

    –

    Exact inputs and evidence

    -4054000 − -3835000 = -219000 USD

    -3835000 USD · 2005-10-01 – 2006-09-30

    Inspect prior input Prior source

    -4054000 USD · 2006-10-01 – 2007-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +45.4%

    Prior period

    USD 205,000

    –

    Current period

    USD 298,000

    –

    Exact inputs and evidence

    298000 − 205000 = 93000 USD

    205000 USD · 2005-10-01 – 2006-09-30

    Inspect prior input Prior source

    298000 USD · 2006-10-01 – 2007-09-30

    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.

2007 2006-10-01 – 2007-09-30

  • Revenue USD 10.69 million 100% of revenue
  • Cost of revenue USD 6.09 million 57% of revenue
  • Operating expenses USD 9.09 million 85% of revenue
  • Operating income −USD 4.49 million −42% of revenue
  • Tax, interest and other Derived USD 1.83 million 17% of revenue
  • Net income −USD 6.31 million −59% of revenue

Cash

  • Operating cash flow −USD 4.05 million −38% of revenue
  • Capital expenditure USD 298,000 2.8% of revenue
  • Free cash flow Derived −USD 4.35 million −41% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Operating loss: operating costs were 143% of revenue.
  • 2001 Operating loss: operating costs were 121% of revenue.
  • 2002 Operating loss: operating costs were 104% of revenue.
  • 2003 Operating loss: operating costs were 114% of revenue.
  • 2004 Operating loss: operating costs were 108% of revenue.
  • 2004 Operating loss: operating costs were 123% of revenue.
  • 2005 Operating loss: operating costs were 143% of revenue.
  • 2006 Operating loss: operating costs were 110% of revenue.
  • 2006 Operating loss: operating costs were 133% of revenue.
  • 2007 Operating loss: operating costs were 142% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-10-01 – 2000-09-3082061000 117526000 Derived -35465000 -671000 Derived -34794000 -32341000 Derived
Source
2001 2000-09-30 – 2001-09-2956690000 68778000 Derived -12088000 34000 Derived -12122000 -4783000 Derived
Source
2002 2001-09-29 – 2002-09-2842093000 43970000 Derived -1877000 -5458000 Derived 3581000 777000 Derived
Source
2003 2002-09-28 – 2003-09-2729416000 33463000 Derived -4047000 28000 Derived -4075000 3660000 Derived
Source
2004 2003-09-26 – 2004-09-2520160000 21800000 Derived -1640000 32000 Derived -1672000 -2335000 Derived
Source
2004 2003-12-26 – 2004-12-254219000 5169000 Derived -950000 41000 Derived -991000 -307000 Derived
Source
2005 2004-09-25 – 2005-09-2413723000 19679000 Derived -5956000 1414000 Derived -7370000 -4658000 Derived
Source
2006 2005-02-03 – 2006-02-023964000 4345000 Derived -381000 -53000 Derived -328000 -78000 Derived
Source
2006 2005-10-01 – 2006-09-3011669000 15499000 Derived -3830000 1000 Derived -3831000 -4040000 Derived
Source
2007 2006-10-01 – 2007-09-3010685000 15172000 Derived -4487000 1826000 Derived -6313000 -4352000 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 10.7M 2007
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.88.6M66.5M44.3M22.2M0.0200020042007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue82061000
2001Revenue56690000
2002Revenue42093000
2003Revenue29416000
2004Revenue20160000
2004Revenue4219000
2005Revenue13723000
2006Revenue3964000
2006Revenue11669000
2007Revenue10685000

Revenue growth

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

-8.4% 2007
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.2.6%-6.7%-16.0%-25.2%-34.5%200020042007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over year-8.4%
2001Year over year-30.9%
2002Year over year-25.7%
2003Year over year-30.1%
2004Year over year-31.5%
2004Year over yearNo prior comparable period
2005Year over year-31.9%
2006Year over yearNo prior comparable period
2006Year over year-15%
2007Year over year-8.4%

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 -42% 2007
Net margin -59.1% 2007
Free cash flow margin -40.7% 2007
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.18%-3%-23%-44%-65%200020042007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-43.2%
2001Operating margin-21.3%
2002Operating margin-4.5%
2003Operating margin-13.8%
2004Operating margin-8.1%
2004Operating margin-22.5%
2005Operating margin-43.4%
2006Operating margin-9.6%
2006Operating margin-32.8%
2007Operating margin-42%
2000Net margin-42.4%
2001Net margin-21.4%
2002Net margin8.5%
2003Net margin-13.9%
2004Net margin-8.3%
2004Net margin-23.5%
2005Net margin-53.7%
2006Net margin-8.3%
2006Net margin-32.8%
2007Net margin-59.1%
2000Free cash flow margin-39.4%
2001Free cash flow margin-8.4%
2002Free cash flow margin1.8%
2003Free cash flow margin12.4%
2004Free cash flow margin-11.6%
2004Free cash flow margin-7.3%
2005Free cash flow margin-33.9%
2006Free cash flow margin-2%
2006Free cash flow margin-34.6%
2007Free cash flow margin-40.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.1M 2007
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.6.3M-2.2M-10.6M-19.0M-27.4M200020042007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-25107000
2001Operating cash flow-4596000
2002Operating cash flow1445000
2003Operating cash flow3930000
2004Operating cash flow-1600000
2004Operating cash flow76000
2005Operating cash flow-4139000
2006Operating cash flow-56000
2006Operating cash flow-3835000
2007Operating cash flow-4054000

Free cash flow

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

USD -4.4M 2007
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.6.5M-3.9M-14.3M-24.8M-35.2M200020042007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-32341000
2001Free cash flow-4783000
2002Free cash flow777000
2003Free cash flow3660000
2004Free cash flow-2335000
2004Free cash flow-307000
2005Free cash flow-4658000
2006Free cash flow-78000
2006Free cash flow-4040000
2007Free cash flow-4352000

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.

159.6% 2007
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.231%173%115%58%0%200020042007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000Liabilities / assets47.3%
2001Liabilities / assets91.6%
2002Liabilities / assets60.8%
2003Liabilities / assets92.6%
2004Liabilities / assets109.7%
2004Liabilities / assets129.7%
2005Liabilities / assets106.4%
2006-02-02Liabilities / assetsNot reportedNo source recorded
2006Liabilities / assets213.7%
2007Liabilities / assets159.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.51× 2007
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.1.95×1.46×0.97×0.49×0.00×200020042007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities1.21×
2001Current assets / current liabilities0.67×
2002Current assets / current liabilities1.8×
2003Current assets / current liabilities1.46×
2004Current assets / current liabilities1.1×
2004Current assets / current liabilities0.81×
2005Current assets / current liabilities0.79×
2006Current assets / current liabilitiesNot reported
2006Current assets / current liabilities0.59×
2007Current assets / current liabilities0.51×

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
2000 1999-10-01 – 2000-09-30
−USD 34.79 million
Exact value

Exact value: -34794000 USD

1999-10-01 – 2000-09-30: -34794000 USD Inspect Net Income Open source
Share or cite

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

−USD 25.11 million
Exact value

Exact value: -25107000 USD

1999-10-01 – 2000-09-30: -25107000 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 7.23 million
Exact value

Exact value: 7234000 USD

1999-10-01 – 2000-09-30: 7234000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 32.34 million
Calculation and evidence

-25107000 − 7234000 USD

Exact free cash flow: -32341000 USD

Share or cite

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

2001 2000-09-30 – 2001-09-29
−USD 12.12 million
Exact value

Exact value: -12122000 USD

2000-09-30 – 2001-09-29: -12122000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.6 million
Exact value

Exact value: -4596000 USD

2000-09-30 – 2001-09-29: -4596000 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 187,000
Exact value

Exact value: 187000 USD

2000-09-30 – 2001-09-29: 187000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.78 million
Calculation and evidence

-4596000 − 187000 USD

Exact free cash flow: -4783000 USD

Share or cite

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

2002 2001-09-29 – 2002-09-28
USD 3.58 million
Exact value

Exact value: 3581000 USD

2001-09-29 – 2002-09-28: 3581000 USD Inspect Net Income Open source
Share or cite

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

USD 1.45 million
Exact value

Exact value: 1445000 USD

2001-09-29 – 2002-09-28: 1445000 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 668,000
Exact value

Exact value: 668000 USD

2001-09-29 – 2002-09-28: 668000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 777,000
Calculation and evidence

1445000 − 668000 USD

Exact free cash flow: 777000 USD

Share or cite

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

2003 2002-09-28 – 2003-09-27
−USD 4.08 million
Exact value

Exact value: -4075000 USD

2002-09-28 – 2003-09-27: -4075000 USD Inspect Net Income Open source
Share or cite

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

USD 3.93 million
Exact value

Exact value: 3930000 USD

2002-09-28 – 2003-09-27: 3930000 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 270,000
Exact value

Exact value: 270000 USD

2002-09-28 – 2003-09-27: 270000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.66 million
Calculation and evidence

3930000 − 270000 USD

Exact free cash flow: 3660000 USD

Share or cite

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

2004 2003-09-26 – 2004-09-25
−USD 1.67 million
Exact value

Exact value: -1672000 USD

2003-09-26 – 2004-09-25: -1672000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.6 million
Exact value

Exact value: -1600000 USD

2003-09-26 – 2004-09-25: -1600000 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 735,000
Exact value

Exact value: 735000 USD

2003-09-26 – 2004-09-25: 735000 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

-1600000 − 735000 USD

Exact free cash flow: -2335000 USD

Share or cite

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

2004 2003-12-26 – 2004-12-25
−USD 991,000
Exact value

Exact value: -991000 USD

2003-12-26 – 2004-12-25: -991000 USD Inspect Net Income Open source
Share or cite

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

USD 76,000
Exact value

Exact value: 76000 USD

2003-12-26 – 2004-12-25: 76000 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 383,000
Exact value

Exact value: 383000 USD

2003-12-26 – 2004-12-25: 383000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 307,000
Calculation and evidence

76000 − 383000 USD

Exact free cash flow: -307000 USD

Share or cite

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

2005 2004-09-25 – 2005-09-24
−USD 7.37 million
Exact value

Exact value: -7370000 USD

2004-09-25 – 2005-09-24: -7370000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.14 million
Exact value

Exact value: -4139000 USD

2004-09-25 – 2005-09-24: -4139000 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 519,000
Exact value

Exact value: 519000 USD

2004-09-25 – 2005-09-24: 519000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.66 million
Calculation and evidence

-4139000 − 519000 USD

Exact free cash flow: -4658000 USD

Share or cite

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

2006 2005-02-03 – 2006-02-02
−USD 328,000
Exact value

Exact value: -328000 USD

2005-02-03 – 2006-02-02: -328000 USD Inspect Net Income Open source
Share or cite

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

−USD 56,000
Exact value

Exact value: -56000 USD

2005-02-03 – 2006-02-02: -56000 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 22,000
Exact value

Exact value: 22000 USD

2005-02-03 – 2006-02-02: 22000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 78,000
Calculation and evidence

-56000 − 22000 USD

Exact free cash flow: -78000 USD

Share or cite

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

2006 2005-10-01 – 2006-09-30
−USD 3.83 million
Exact value

Exact value: -3831000 USD

2005-10-01 – 2006-09-30: -3831000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.84 million
Exact value

Exact value: -3835000 USD

2005-10-01 – 2006-09-30: -3835000 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 205,000
Exact value

Exact value: 205000 USD

2005-10-01 – 2006-09-30: 205000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.04 million
Calculation and evidence

-3835000 − 205000 USD

Exact free cash flow: -4040000 USD

Share or cite

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

2007 2006-10-01 – 2007-09-30
−USD 6.31 million
Exact value

Exact value: -6313000 USD

2006-10-01 – 2007-09-30: -6313000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.05 million
Exact value

Exact value: -4054000 USD

2006-10-01 – 2007-09-30: -4054000 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 298,000
Exact value

Exact value: 298000 USD

2006-10-01 – 2007-09-30: 298000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.35 million
Calculation and evidence

-4054000 − 298000 USD

Exact free cash flow: -4352000 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.

60 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000791050, 791050, edgar:791050

Also known as SEATTLE FILMWORKS INC