TELEDIGITAL INC

EDGAR

35 filing records in this dataset, filed from 1996-10-24 to 2004-05-07. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

517 thousand USD

2003-09-30 · USD

Exact inputs and evidence

Operating margin

-59.28%

2003-09-30 · %

Exact inputs and evidence
  • Operating Income: -306284 USD Source
  • Revenue: 516679 USD Source

Operating cash flow

-152 thousand USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -608631 USD Source
  • Operating Cash Flow: -457083 USD Source

Free cash flow

-152 thousand USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -608631 USD Source
  • Operating Cash Flow: -457083 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
34.2 thousand USD Source
Exact value

34190 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: 2004-05-07.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2002-12-31
  • Operating income: 6 of 11 periods available· newest 2002-12-31
  • Net income: 7 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 4 of 11 periods available· newest 1998-12-31
  • Capital expenditure: 4 of 11 periods available· newest 1998-12-31
  • Total assets: 7 of 11 periods available· newest 2002-12-31
  • Total liabilities: 2 of 11 periods available· newest 2002-12-31
  • Current assets: 7 of 11 periods available· newest 2002-12-31
  • Current liabilities: 7 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2002-12-31
  • 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

    +48.9%

    Prior period

    USD 167,020

    –

    Current period

    USD 248,770

    –

    Exact inputs and evidence

    248770 − 167020 = 81750 USD

    167020 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    248770 USD · 2002-01-01 – 2002-12-31

    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 558,767

    Prior period

    −USD 1.89 million

    –

    Current period

    −USD 2.45 million

    –

    Exact inputs and evidence

    -2450855 − -1892088 = -558767 USD

    -1892088 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -2450855 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Operating cash flow, Capital expenditure.

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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 248,770 100% of revenue
  • Cost of revenue USD 215,929 87% of revenue
  • Operating expenses USD 1.67 million 672% of revenue
  • Other operating costs Derived USD 545,984 219% of revenue
  • Operating income −USD 2.19 million −878% of revenue
  • Tax, interest and other Derived USD 265,757 107% of revenue
  • Net income −USD 2.45 million −985% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • 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
  • 1995 Operating loss: operating costs were 414% of revenue.
  • 1996 Operating loss: operating costs were 288% of revenue.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 17%79%
  • 1999 Net income was higher than operating income, so the split is not drawn.
  • 2001 Operating loss: operating costs were 1,166% of revenue.
  • 2002 Operating loss: operating costs were 978% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-31421113 1743665 Derived -1322552 278393 Derived -1600945 -1536129 Derived
Source
1996 1996-01-01 – 1996-12-31806506 2325682 Derived -1519176 148224 Derived -1667400 -1806819 Derived
Source
1997 1997-01-01 – 1997-12-31914035 UnavailableUnavailableUnavailable-2470841 -1984691 Derived
Source
1998 1998-01-01 – 1998-12-312241389 1774853 Derived 466536 89016 Derived 377520 590690 Derived
Source
1999 1999-01-01 – 1999-12-312621085 1905626 Derived 715459 -212496 Derived 927955 Unavailable
Source
2001 2001-01-01 – 2001-12-31167020 1947003 Derived -1779983 112105 Derived -1892088 Unavailable
Source
2002 2002-01-01 – 2002-12-31248770 2433868 Derived -2185098 265757 Derived -2450855 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 248.8K 2002
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.2.8M2.1M1.4M707.7K0.0199519982002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue421113
1996Revenue806506
1997Revenue914035
1998Revenue2241389
1999Revenue2621085
2001Revenue167020
2002Revenue248770

Revenue growth

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

48.9% 2002
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.157%118%78%39%0%199519982002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year91.5%
1997Year over year13.3%
1998Year over year145.2%
1999Year over year16.9%
2001Year over yearNo prior comparable period
2002Year over year48.9%

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 -878.4% 2002
Net margin -985.2% 2002
Free cash flow margin 26.4% 1998
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.129%-210%-549%-888%-1,226%199519982002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-314.1%
1996Operating margin-188.4%
1997-12-31Operating marginNot reported
1998Operating margin20.8%
1999Operating margin27.3%
2001Operating margin-1,065.7%
2002Operating margin-878.4%
1995Net margin-380.2%
1996Net margin-206.7%
1997Net margin-270.3%
1998Net margin16.8%
1999Net margin35.4%
2001Net margin-1,132.9%
2002Net margin-985.2%
1995Free cash flow margin-364.8%
1996Free cash flow margin-224%
1997Free cash flow margin-217.1%
1998Free cash flow margin26.4%
1999Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 590.7K 1998
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.791.1K64.6K-661.8K-1.4M-2.1M199519982002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-1451994
1996Operating cash flow-1729685
1997Operating cash flow-1914358
1998Operating cash flow590690
1999Operating cash flowNot reportedNo source recorded
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 590.7K 1998
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.796.7K49.9K-697.0K-1.4M-2.2M199519982002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-1536129
1996Free cash flow-1806819
1997Free cash flow-1984691
1998Free cash flow590690
1999Free cash flowUnavailableNo source recorded
2001Free cash flowUnavailableNo source recorded
2002Free cash flowUnavailableNo source recorded

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.

382.1% 2002
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.671%503%336%168%0%1995-12-311998-12-312002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2001Liabilities / assets621.5%
2002Liabilities / assets382.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.25× 2002
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.11.36×8.52×5.68×2.84×0.00×199519982002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities0.04×
1996Current assets / current liabilities10.52×
1997Current assets / current liabilities3.27×
1998Current assets / current liabilities3.39×
1999Current assets / current liabilitiesNot reported
2001Current assets / current liabilities0.05×
2002Current assets / current liabilities0.25×

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 1995-01-01 – 1995-12-31
−USD 1.6 million
Exact value

Exact value: -1600945 USD

1995-01-01 – 1995-12-31: -1600945 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: -1451994 USD

1995-01-01 – 1995-12-31: -1451994 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 84,135
Exact value

Exact value: 84135 USD

1995-01-01 – 1995-12-31: 84135 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.54 million
Calculation and evidence

-1451994 − 84135 USD

Exact free cash flow: -1536129 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
−USD 1.67 million
Exact value

Exact value: -1667400 USD

1996-01-01 – 1996-12-31: -1667400 USD Inspect Net Income Open source
Share or cite

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

−USD 1.73 million
Exact value

Exact value: -1729685 USD

1996-01-01 – 1996-12-31: -1729685 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 77,134
Exact value

Exact value: 77134 USD

1996-01-01 – 1996-12-31: 77134 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.81 million
Calculation and evidence

-1729685 − 77134 USD

Exact free cash flow: -1806819 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
−USD 2.47 million
Exact value

Exact value: -2470841 USD

1997-01-01 – 1997-12-31: -2470841 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: -1914358 USD

1997-01-01 – 1997-12-31: -1914358 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 70,333
Exact value

Exact value: 70333 USD

1997-01-01 – 1997-12-31: 70333 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.98 million
Calculation and evidence

-1914358 − 70333 USD

Exact free cash flow: -1984691 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
USD 377,520
Exact value

Exact value: 377520 USD

1998-01-01 – 1998-12-31: 377520 USD Inspect Net Income Open source
Share or cite

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

USD 590,690
Exact value

Exact value: 590690 USD

1998-01-01 – 1998-12-31: 590690 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

1998-01-01 – 1998-12-31: 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 590,690
Calculation and evidence

590690 − 0 USD

Exact free cash flow: 590690 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
USD 927,955
Exact value

Exact value: 927955 USD

1999-01-01 – 1999-12-31: 927955 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.

2001 2001-01-01 – 2001-12-31
−USD 1.89 million
Exact value

Exact value: -1892088 USD

2001-01-01 – 2001-12-31: -1892088 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.

2002 2002-01-01 – 2002-12-31
−USD 2.45 million
Exact value

Exact value: -2450855 USD

2002-01-01 – 2002-12-31: -2450855 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.

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.

35 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000798122, 798122, edgar:798122

Also known as XOX CORP