Inrob Tech Ltd.

EDGAR

50 filing records in this dataset, filed from 1997-01-16 to 2008-11-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

476 thousand USD

2008-09-30 · USD

Exact inputs and evidence

Operating margin

-2.78%

2008-09-30 · %

Exact inputs and evidence
  • Operating Income: -13222 USD Source
  • Revenue: 475505 USD Source

Operating cash flow

-118 thousand USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2505943 USD Source
  • Operating Cash Flow: -2388085 USD Source
Cash and cash equivalents
83.8 thousand USD Source
Exact value

83819 USD

Long-term debt including current maturities
250 thousand USD Source
Exact value

250102 USD

Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Capital expenditure

3.22 thousand USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2001-07-01 – 2001-09-30 Source
  • Capital expenditure: 0 USD · 2001-07-01 – 2001-12-31 Source
  • Capital expenditure: 0 USD · 2001-07-01 – 2001-09-30 Source
  • Capital expenditure: 0 USD · 2001-07-01 – 2002-03-31 Source
  • Capital expenditure: 0 USD · 2001-07-01 – 2001-12-31 Source
  • Capital expenditure: 3218 USD · 2001-07-01 – 2002-06-30 Source
  • Capital expenditure: 0 USD · 2001-07-01 – 2002-03-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2008-11-13.

Financial data available through: 2005-12-31.

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: 6 of 11 periods available· newest 2005-12-31
  • Operating income: 9 of 11 periods available· newest 2005-12-31
  • Net income: 11 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2005-12-31
  • Total assets: 6 of 11 periods available· newest 2005-12-31
  • Total liabilities: 1 of 11 periods available· newest 2005-12-31
  • Current assets: 3 of 11 periods available· newest 2005-12-31
  • Current liabilities: 6 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2005-12-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2005-12-31
  • 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

    +31%

    Prior period

    USD 1.21 million

    –

    Current period

    USD 1.58 million

    –

    Exact inputs and evidence

    1580615 − 1206321 = 374294 USD

    1206321 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    1580615 USD · 2005-01-01 – 2005-12-31

    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 444,205

    Prior period

    −USD 348,820

    –

    Current period

    USD 95,385

    –

    Exact inputs and evidence

    95385 − -348820 = 444205 USD

    -348820 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    95385 USD · 2005-01-01 – 2005-12-31

    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 169,318

    Prior period

    −USD 64,357

    –

    Current period

    −USD 233,675

    –

    Exact inputs and evidence

    -233675 − -64357 = -169318 USD

    -64357 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -233675 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -104.3%

    Prior period

    USD 191,594

    –

    Current period

    −USD 8,195

    –

    Exact inputs and evidence

    -8195 − 191594 = -199789 USD

    191594 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -8195 USD · 2005-01-01 – 2005-12-31

    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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 1.58 million 100% of revenue
  • Operating costs Derived USD 1.44 million 91% of revenue
  • Operating income USD 143,117 9.1% of revenue
  • Tax, interest and other Derived USD 47,732 3% of revenue
  • Net income USD 95,385 6% of revenue

Cash

  • Operating cash flow −USD 233,675 −15% 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
  • 2000 Operating loss: operating costs were 123% of revenue.
  • 2001 Operating loss: operating costs were 127% of revenue.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Operating loss: operating costs were 126% of revenue.
  • 2005 91%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-07-01 – 2000-06-30828331 1017852 Derived -189521 100652 Derived -290173 -94440 Derived
Source
2001 2000-07-01 – 2001-06-30594470 755943 Derived -161473 -202755 Derived 41282 -186786 Derived
Source
2002 2001-07-01 – 2002-06-300 26320 Derived -26320 -67602 Derived 41282 -186786 Derived
Source
2003 2002-07-01 – 2003-06-300 16981 Derived -16981 -7134 Derived -9847 -12574 Derived
Source
2004 2004-01-01 – 2004-12-311206321 1516733 Derived -310412 38408 Derived -348820 -255951 Derived
Source
2005 2005-01-01 – 2005-12-311580615 1437498 Derived 143117 47732 Derived 95385 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 1.6M 2005
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.1.7M1.3M853.5K426.8K0.0200020032005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue828331
2001Revenue594470
2002Revenue0
2003Revenue0
2004Revenue1206321
2005Revenue1580615

Revenue growth

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

31% 2005
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.42%4%-34%-72%-110%200020032005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year-28.2%
2002Year over year-100%
2003Year over yearNo prior comparable period
2004Year over yearNo prior comparable period
2005Year over year31%

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 9.1% 2005
Net margin 6% 2005
Free cash flow margin -21.2% 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.13%-0%-13%-26%-39%200020032005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-22.9%
2001Operating margin-27.2%
2002Operating marginNot reported
2003Operating marginNot reported
2004Operating margin-25.7%
2005Operating margin9.1%
2000Net margin-35%
2001Net margin6.9%
2002Net marginNot reported
2003Net marginNot reported
2004Net margin-28.9%
2005Net margin6%
2000Free cash flow margin-11.4%
2001Free cash flow margin-31.4%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow margin-21.2%
2005Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -233.7K 2005
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.18.7K-49.1K-116.8K-184.6K-252.4K200020032005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-92760
2001Operating cash flow-183568
2002Operating cash flow-183568
2003Operating cash flow-12574
2004Operating cash flow-64357
2005Operating cash flow-233675

Free cash flow

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

USD -256K 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.20.5K-53.7K-128.0K-202.2K-276.4K200020032005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-94440
2001Free cash flow-186786
2002Free cash flow-186786
2003Free cash flow-12574
2004Free cash flow-255951
2005Free 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.

102.9% 2005
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.111%83%56%28%0%2000-06-302003-06-302005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-06-30Liabilities / assetsNot reported
2001-06-30Liabilities / assetsNot reported
2002-06-30Liabilities / assetsNot reported
2003-06-30Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005Liabilities / assets102.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.67× 2005
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.1.09×0.81×0.54×0.27×0.00×20002003-06-302005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities0.44×
2001-06-30Current assets / current liabilitiesNot reported
2002Current assets / current liabilities1.01×
2003-06-30Current assets / current liabilitiesNot reported
2004-12-31Current assets / current liabilitiesNot reported
2005Current assets / current liabilities0.67×

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
1998 1997-07-01 – 1998-06-30
−USD 66,990
Exact value

Exact value: -66990 USD

1997-07-01 – 1998-06-30: -66990 USD Inspect Net Income Open source
Share or cite

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

−USD 11,645
Exact value

Exact value: -11645 USD

1997-07-01 – 1998-06-30: -11645 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 7,254
Exact value

Exact value: 7254 USD

1997-07-01 – 1998-06-30: 7254 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18,899
Calculation and evidence

-11645 − 7254 USD

Exact free cash flow: -18899 USD

Share or cite

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

1999 1998-07-01 – 1999-06-30
−USD 290,173
Exact value

Exact value: -290173 USD

1998-07-01 – 1999-06-30: -290173 USD Inspect Net Income Open source
Share or cite

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

−USD 252,760
Exact value

Exact value: -252760 USD

1998-07-01 – 1999-06-30: -252760 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 1,680
Exact value

Exact value: 1680 USD

1998-07-01 – 1999-06-30: 1680 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 254,440
Calculation and evidence

-252760 − 1680 USD

Exact free cash flow: -254440 USD

Share or cite

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

2000 1999-07-01 – 2000-06-30
−USD 290,173
Exact value

Exact value: -290173 USD

1999-07-01 – 2000-06-30: -290173 USD Inspect Net Income Open source
Share or cite

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

−USD 92,760
Exact value

Exact value: -92760 USD

1999-07-01 – 2000-06-30: -92760 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 1,680
Exact value

Exact value: 1680 USD

1999-07-01 – 2000-06-30: 1680 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 94,440
Calculation and evidence

-92760 − 1680 USD

Exact free cash flow: -94440 USD

Share or cite

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

2001 2000-07-01 – 2001-06-30
USD 41,282
Exact value

Exact value: 41282 USD

2000-07-01 – 2001-06-30: 41282 USD Inspect Net Income Open source
Share or cite

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

−USD 183,568
Exact value

Exact value: -183568 USD

2000-07-01 – 2001-06-30: -183568 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 3,218
Exact value

Exact value: 3218 USD

2000-07-01 – 2001-06-30: 3218 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 186,786
Calculation and evidence

-183568 − 3218 USD

Exact free cash flow: -186786 USD

Share or cite

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

2002 2001-07-01 – 2002-06-30
USD 41,282
Exact value

Exact value: 41282 USD

2001-07-01 – 2002-06-30: 41282 USD Inspect Net Income Open source
Share or cite

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

−USD 183,568
Exact value

Exact value: -183568 USD

2001-07-01 – 2002-06-30: -183568 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 3,218
Exact value

Exact value: 3218 USD

2001-07-01 – 2002-06-30: 3218 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 186,786
Calculation and evidence

-183568 − 3218 USD

Exact free cash flow: -186786 USD

Share or cite

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

2003 2002-07-01 – 2003-06-30
−USD 9,847
Exact value

Exact value: -9847 USD

2002-07-01 – 2003-06-30: -9847 USD Inspect Net Income Open source
Share or cite

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

−USD 12,574
Exact value

Exact value: -12574 USD

2002-07-01 – 2003-06-30: -12574 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

2002-07-01 – 2003-06-30: 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 12,574
Calculation and evidence

-12574 − 0 USD

Exact free cash flow: -12574 USD

Share or cite

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

2004 2003-07-01 – 2004-06-30
−USD 20,590
Exact value

Exact value: -20590 USD

2003-07-01 – 2004-06-30: -20590 USD Inspect Net Income Open source
Share or cite

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

−USD 10,508
Exact value

Exact value: -10508 USD

2003-07-01 – 2004-06-30: -10508 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 348,820
Exact value

Exact value: -348820 USD

2004-01-01 – 2004-12-31: -348820 USD Inspect Net Income Open source
Share or cite

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

−USD 64,357
Exact value

Exact value: -64357 USD

2004-01-01 – 2004-12-31: -64357 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 191,594
Exact value

Exact value: 191594 USD

2004-01-01 – 2004-12-31: 191594 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 255,951
Calculation and evidence

-64357 − 191594 USD

Exact free cash flow: -255951 USD

Share or cite

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

2005 2004-07-01 – 2005-06-30
−USD 24,626
Exact value

Exact value: -24626 USD

2004-07-01 – 2005-06-30: -24626 USD Inspect Net Income Open source
Share or cite

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

−USD 26,505
Exact value

Exact value: -26505 USD

2004-07-01 – 2005-06-30: -26505 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 95,385
Exact value

Exact value: 95385 USD

2005-01-01 – 2005-12-31: 95385 USD Inspect Net Income Open source
Share or cite

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

−USD 233,675
Exact value

Exact value: -233675 USD

2005-01-01 – 2005-12-31: -233675 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

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.

50 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000793595, 793595, edgar:793595

Also known as BEEPER PLUS INC, WESTERN GAMING CORP