ANTS SOFTWARE INC

EDGAR

64 filing records in this dataset, filed from 1999-09-17 to 2011-05-27. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

318 thousand USD

2011-03-31 · USD

Exact inputs and evidence

Operating margin

-934.44%

2011-03-31 · %

Exact inputs and evidence
  • Operating Income: -2968139 USD Source
  • Revenue: 317638 USD Source

Operating cash flow

-1.64 million USD

2011-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1636665 USD Source

Free cash flow

-1.64 million USD

2011-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1636665 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
1.38 million USD Source
Exact value

1380761 USD

Long-term debt including current maturities
Not available
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.

Revenue

4.99 million USD

2010-04-01 – 2011-03-31

Exact inputs and evidence
  • Revenue: 1503586 USD · 2010-04-01 – 2010-06-30 Source
  • Revenue: 1685108 USD · 2010-07-01 – 2010-09-30 Source
  • Revenue: 6184113 USD · 2010-01-01 – 2010-12-31 Source
  • Revenue: 4695506 USD · 2010-01-01 – 2010-09-30 Source
  • Revenue: 317638 USD · 2011-01-01 – 2011-03-31 Source

Net income

-48.8 million USD

2010-04-01 – 2011-03-31

Exact inputs and evidence
  • Net income: -6229364 USD · 2010-04-01 – 2010-06-30 Source
  • Net income: 88053 USD · 2010-07-01 – 2010-09-30 Source
  • Net income: -42428239 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: -26810463 USD · 2010-01-01 – 2010-09-30 Source
  • Net income: -27015637 USD · 2011-01-01 – 2011-03-31 Source

Operating cash flow

-6.98 million USD

2010-04-01 – 2011-03-31

Exact inputs and evidence
  • Operating cash flow: -3375747 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: -1610475 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: -4959643 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: -3375747 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: -6953826 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: -4959643 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: -1636665 USD · 2011-01-01 – 2011-03-31 Source

Capital expenditure

50.2 thousand USD

2010-04-01 – 2011-03-31

Exact inputs and evidence
  • Capital expenditure: 59362 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 31677 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 67977 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 59362 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 81914 USD · 2010-01-01 – 2010-12-31 Source
  • Capital expenditure: 67977 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-03-31 Source

Free cash flow

-7.03 million USD

2010-04-01 – 2011-03-31

Exact inputs and evidence
  • Operating cash flow: -3375747 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: -1610475 USD · 2010-01-01 – 2010-03-31 Source
  • Operating cash flow: -4959643 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: -3375747 USD · 2010-01-01 – 2010-06-30 Source
  • Operating cash flow: -6953826 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: -4959643 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: -1636665 USD · 2011-01-01 – 2011-03-31 Source
  • Capital expenditure: 59362 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 31677 USD · 2010-01-01 – 2010-03-31 Source
  • Capital expenditure: 67977 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 59362 USD · 2010-01-01 – 2010-06-30 Source
  • Capital expenditure: 81914 USD · 2010-01-01 – 2010-12-31 Source
  • Capital expenditure: 67977 USD · 2010-01-01 – 2010-09-30 Source
  • Capital expenditure: 0 USD · 2011-01-01 – 2011-03-31 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: 2011-05-27.

Financial data available through: 2010-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2010-12-31
  • Operating income: 8 of 11 periods available· newest 2010-12-31
  • Net income: 8 of 11 periods available· newest 2010-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2010-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2010-12-31
  • Total assets: 7 of 11 periods available· newest 2010-12-31
  • Total liabilities: 7 of 11 periods available· newest 2010-12-31
  • Current assets: 7 of 11 periods available· newest 2010-12-31
  • Current liabilities: 7 of 11 periods available· newest 2010-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2010-12-31
  • 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

    +6.4%

    Prior period

    USD 5.81 million

    –

    Current period

    USD 6.18 million

    –

    Exact inputs and evidence

    6184113 − 5811682 = 372431 USD

    5811682 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    6184113 USD · 2010-01-01 – 2010-12-31

    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 19.17 million

    Prior period

    −USD 23.26 million

    –

    Current period

    −USD 42.43 million

    –

    Exact inputs and evidence

    -42428239 − -23261154 = -19167085 USD

    -23261154 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -42428239 USD · 2010-01-01 – 2010-12-31

    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 3.14 million

    Prior period

    −USD 3.81 million

    –

    Current period

    −USD 6.95 million

    –

    Exact inputs and evidence

    -6953826 − -3811680 = -3142146 USD

    -3811680 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    -6953826 USD · 2010-01-01 – 2010-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +84.4%

    Prior period

    USD 44,426

    –

    Current period

    USD 81,914

    –

    Exact inputs and evidence

    81914 − 44426 = 37488 USD

    44426 USD · 2009-01-01 – 2009-12-31

    Inspect prior input Prior source

    81914 USD · 2010-01-01 – 2010-12-31

    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.

2010 2010-01-01 – 2010-12-31

  • Revenue USD 6.18 million 100% of revenue
  • Cost of revenue USD 6.97 million 113% of revenue
  • Operating expenses USD 16.15 million 261% of revenue
  • Operating income −USD 16.93 million −274% of revenue
  • Tax, interest and other Derived USD 25.49 million 412% of revenue
  • Net income −USD 42.43 million −686% of revenue

Cash

  • Operating cash flow −USD 6.95 million −112% of revenue
  • Capital expenditure USD 81,914 1.3% of revenue
  • Free cash flow Derived −USD 7.04 million −114% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Operating loss: operating costs were 1,962% of revenue.
  • 2006 Operating loss: operating costs were 5,405% of revenue.
  • 2007 Operating loss: operating costs were 4,644% of revenue.
  • 2008 Operating loss: operating costs were 202% of revenue.
  • 2009 Operating loss: operating costs were 244% of revenue.
  • 2010 Operating loss: operating costs were 374% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2004-01-01 – 2004-12-310 5060292 Derived -5060292 -231 Derived -5060061 Unavailable
Source
2005 2005-01-01 – 2005-12-31466620 9154979 Derived -8688359 16138 Derived -8704497 Unavailable
Source
2006 2006-01-01 – 2006-12-31287832 15556145 Derived -15268313 -142410 Derived -15125903 Unavailable
Source
2007 2007-01-01 – 2007-12-31359706 16704820 Derived -16345114 -31891 Derived -16313223 Unavailable
Source
2008 2008-01-01 – 2008-12-318282729 16737909 Derived -8455180 3173404 Derived -11628584 -6692776 Derived
Source
2009 2009-01-01 – 2009-12-315811682 14157978 Derived -8346296 14914858 Derived -23261154 -3856106 Derived
Source
2010 2010-01-01 – 2010-12-316184113 23118788 Derived -16934675 25493564 Derived -42428239 -7035740 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 6.2M 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.8.9M6.7M4.5M2.2M0.0200420072010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue0
2005Revenue466620
2006Revenue287832
2007Revenue359706
2008Revenue8282729
2009Revenue5811682
2010Revenue6184113

Revenue growth

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

6.4% 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.2,382%1,732%1,082%432%-218%200420072010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2006Year over year-38.3%
2007Year over year25%
2008Year over year2,202.6%
2009Year over year-29.8%
2010Year over year6.4%

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 -273.8% 2010
Net margin -686.1% 2010
Free cash flow margin -113.8% 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.424%-1,114%-2,652%-4,191%-5,729%200420072010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating marginNot reported
2005Operating margin-1,862%
2006Operating margin-5,304.6%
2007Operating margin-4,544%
2008Operating margin-102.1%
2009Operating margin-143.6%
2010Operating margin-273.8%
2004Net marginNot reported
2005Net margin-1,865.4%
2006Net margin-5,255.1%
2007Net margin-4,535.2%
2008Net margin-140.4%
2009Net margin-400.2%
2010Net margin-686.1%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow margin-80.8%
2009Free cash flow margin-66.4%
2010Free cash flow margin-113.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7M 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.1.1M-2.9M-7.0M-11.0M-15.1M200420072010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flow-4928041
2005Operating cash flow-7629136
2006Operating cash flow-13372171
2007Operating cash flow-13982195
2008Operating cash flow-6531711
2009Operating cash flow-3811680
2010Operating cash flow-6953826

Free cash flow

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

USD -7M 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.562.9K-1.5M-3.5M-5.6M-7.6M200420072010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free cash flowUnavailable
2007Free cash flowUnavailable
2008Free cash flow-6692776
2009Free cash flow-3856106
2010Free cash flow-7035740

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.

99.7% 2010
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.200%150%100%50%0%200420072010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004Liabilities / assets18.2%
2005Liabilities / assets13.8%
2006Liabilities / assets36.2%
2007Liabilities / assets184.9%
2008Liabilities / assets16.2%
2009Liabilities / assets13.9%
2010Liabilities / assets99.7%

Current assets to current liabilities

Current assets divided by current liabilities.

1.72× 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.7.20×5.40×3.60×1.80×0.00×200420072010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities4.53×
2005Current assets / current liabilities6.67×
2006Current assets / current liabilities4.71×
2007Current assets / current liabilities2.29×
2008Current assets / current liabilities2×
2009Current assets / current liabilities0.95×
2010Current assets / current liabilities1.72×

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 2000-01-01 – 2000-12-31
−USD 8.47 million
Exact value

Exact value: -8468831 USD

2000-01-01 – 2000-12-31: -8468831 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2004 2004-01-01 – 2004-12-31
−USD 5.06 million
Exact value

Exact value: -5060061 USD

2004-01-01 – 2004-12-31: -5060061 USD Inspect Net Income Open source
Share or cite

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

−USD 4.93 million
Exact value

Exact value: -4928041 USD

2004-01-01 – 2004-12-31: -4928041 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 8.7 million
Exact value

Exact value: -8704497 USD

2005-01-01 – 2005-12-31: -8704497 USD Inspect Net Income Open source
Share or cite

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

−USD 7.63 million
Exact value

Exact value: -7629136 USD

2005-01-01 – 2005-12-31: -7629136 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 15.13 million
Exact value

Exact value: -15125903 USD

2006-01-01 – 2006-12-31: -15125903 USD Inspect Net Income Open source
Share or cite

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

−USD 13.37 million
Exact value

Exact value: -13372171 USD

2006-01-01 – 2006-12-31: -13372171 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.

2007 2007-01-01 – 2007-12-31
−USD 16.31 million
Exact value

Exact value: -16313223 USD

2007-01-01 – 2007-12-31: -16313223 USD Inspect Net Income Open source
Share or cite

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

−USD 13.98 million
Exact value

Exact value: -13982195 USD

2007-01-01 – 2007-12-31: -13982195 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.

2008 2008-01-01 – 2008-12-31
−USD 11.63 million
Exact value

Exact value: -11628584 USD

2008-01-01 – 2008-12-31: -11628584 USD Inspect Net Income Open source
Share or cite

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

−USD 6.53 million
Exact value

Exact value: -6531711 USD

2008-01-01 – 2008-12-31: -6531711 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 161,065
Exact value

Exact value: 161065 USD

2008-01-01 – 2008-12-31: 161065 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.69 million
Calculation and evidence

-6531711 − 161065 USD

Exact free cash flow: -6692776 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 23.26 million
Exact value

Exact value: -23261154 USD

2009-01-01 – 2009-12-31: -23261154 USD Inspect Net Income Open source
Share or cite

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

−USD 3.81 million
Exact value

Exact value: -3811680 USD

2009-01-01 – 2009-12-31: -3811680 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 44,426
Exact value

Exact value: 44426 USD

2009-01-01 – 2009-12-31: 44426 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.86 million
Calculation and evidence

-3811680 − 44426 USD

Exact free cash flow: -3856106 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 42.43 million
Exact value

Exact value: -42428239 USD

2010-01-01 – 2010-12-31: -42428239 USD Inspect Net Income Open source
Share or cite

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

−USD 6.95 million
Exact value

Exact value: -6953826 USD

2010-01-01 – 2010-12-31: -6953826 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 81,914
Exact value

Exact value: 81914 USD

2010-01-01 – 2010-12-31: 81914 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.04 million
Calculation and evidence

-6953826 − 81914 USD

Exact free cash flow: -7035740 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.

64 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000796655, 796655, edgar:796655

Also known as ANTS SOFTWARE COM INC