SHEPHERD SURVEILLANCE SOLUTIONS INC

EDGAR

9 filing records in this dataset, filed from 1995-08-14 to 1997-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

304 thousand USD

1996-12-31 · USD

Exact inputs and evidence

Operating margin

-358.95%

1996-12-31 · %

Exact inputs and evidence
  • Operating Income: -1092807 USD Source
  • Revenue: 304443 USD Source
Cash and cash equivalents
98.3 thousand USD Source
Exact value

98273 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

941 thousand USD

1996-01-01 – 1996-12-31

Exact inputs and evidence
  • Revenue: 101818 USD · 1996-01-01 – 1996-03-31 Source
  • Revenue: 87566 USD · 1996-04-01 – 1996-06-30 Source
  • Revenue: 656708 USD · 1995-10-01 – 1996-09-30 Source
  • Revenue: 209488 USD · 1995-10-01 – 1996-06-30 Source
  • Revenue: 304443 USD · 1996-10-01 – 1996-12-31 Source

Net income

-2.88 million USD

1996-01-01 – 1996-12-31

Exact inputs and evidence
  • Net income: -257094 USD · 1996-01-01 – 1996-03-31 Source
  • Net income: -729826 USD · 1996-04-01 – 1996-06-30 Source
  • Net income: -1877517 USD · 1995-10-01 – 1996-09-30 Source
  • Net income: -1197582 USD · 1995-10-01 – 1996-06-30 Source
  • Net income: -1213107 USD · 1996-10-01 – 1996-12-31 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: 1997-05-15.

Financial data available through: 1996-09-30.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1996-09-30
  • Operating income: 2 of 11 periods available· newest 1996-09-30
  • Net income: 2 of 11 periods available· newest 1996-09-30
  • Operating cash flow: 2 of 11 periods available· newest 1996-09-30
  • Capital expenditure: 2 of 11 periods available· newest 1996-09-30
  • Total assets: 2 of 11 periods available· newest 1996-09-30
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 1996-09-30
  • Current liabilities: 2 of 11 periods available· newest 1996-09-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 1996-09-30
  • 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

    +340.1%

    Prior period

    USD 149,225

    –

    Current period

    USD 656,708

    –

    Exact inputs and evidence

    656708 − 149225 = 507483 USD

    149225 USD · 1994-10-01 – 1995-09-30

    Inspect prior input Prior source

    656708 USD · 1995-10-01 – 1996-09-30

    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 313,924

    Prior period

    −USD 2.19 million

    –

    Current period

    −USD 1.88 million

    –

    Exact inputs and evidence

    -1877517 − -2191441 = 313924 USD

    -2191441 USD · 1994-10-01 – 1995-09-30

    Inspect prior input Prior source

    -1877517 USD · 1995-10-01 – 1996-09-30

    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 1.04 million

    Prior period

    −USD 1.47 million

    –

    Current period

    −USD 2.5 million

    –

    Exact inputs and evidence

    -2504467 − -1468101 = -1036366 USD

    -1468101 USD · 1994-10-01 – 1995-09-30

    Inspect prior input Prior source

    -2504467 USD · 1995-10-01 – 1996-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +111.2%

    Prior period

    USD 62,007

    –

    Current period

    USD 130,978

    –

    Exact inputs and evidence

    130978 − 62007 = 68971 USD

    62007 USD · 1994-10-01 – 1995-09-30

    Inspect prior input Prior source

    130978 USD · 1995-10-01 – 1996-09-30

    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.

1996 1995-10-01 – 1996-09-30

  • Revenue USD 656,708 100% of revenue
  • Operating costs Derived USD 2.7 million 412% of revenue
  • Operating income −USD 2.05 million −312% of revenue
  • Tax, interest and other Derived −USD 168,753 −26% of revenue
  • Net income −USD 1.88 million −286% of revenue

Cash

  • Operating cash flow −USD 2.5 million −381% of revenue
  • Capital expenditure USD 130,978 20% of revenue
  • Free cash flow Derived −USD 2.64 million −401% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Not shown: operating income or net income is not reported.
  • 1995 Operating loss: operating costs were 1,369% of revenue.
  • 1996 Operating loss: operating costs were 412% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-10-01 – 1994-09-30268973 UnavailableUnavailableUnavailableUnavailableUnavailable
Source
1995 1994-10-01 – 1995-09-30149225 2042677 Derived -1893452 297989 Derived -2191441 -1530108 Derived
Source
1996 1995-10-01 – 1996-09-30656708 2702978 Derived -2046270 -168753 Derived -1877517 -2635445 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 656.7K 1996
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.709.2K531.9K354.6K177.3K0.0199419951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue268973
1995Revenue149225
1996Revenue656708

Revenue growth

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

340.1% 1996
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.371%259%148%36%-75%199419951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year-44.5%
1996Year over year340.1%

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 -311.6% 1996
Net margin -285.9% 1996
Free cash flow margin -401.3% 1996
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.117%-308%-734%-1,160%-1,586%1994-09-3019951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994-09-30Operating marginNot reported
1995Operating margin-1,268.9%
1996Operating margin-311.6%
1994-09-30Net marginNot reported
1995Net margin-1,468.5%
1996Net margin-285.9%
1994Free cash flow marginNot reported
1995Free cash flow margin-1,025.4%
1996Free cash flow margin-401.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.5M 1996
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.200.4K-525.9K-1.3M-2.0M-2.7M199419951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flowNot reportedNo source recorded
1995Operating cash flow-1468101
1996Operating cash flow-2504467

Free cash flow

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

USD -2.6M 1996
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.210.8K-553.4K-1.3M-2.1M-2.8M199419951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailableNo source recorded
1995Free cash flow-1530108
1996Free cash flow-2635445

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-09-30Liabilities / assetsNot reportedNo source recorded
1995-09-30Liabilities / assetsNot reported
1996-09-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.07× 1996
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.1.16×0.87×0.58×0.29×0.00×1994-09-3019951996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-09-30Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities0.2×
1996Current assets / current liabilities1.07×

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 1994-10-01 – 1995-09-30
−USD 2.19 million
Exact value

Exact value: -2191441 USD

1994-10-01 – 1995-09-30: -2191441 USD Inspect Net Income Open source
Share or cite

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

−USD 1.47 million
Exact value

Exact value: -1468101 USD

1994-10-01 – 1995-09-30: -1468101 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 62,007
Exact value

Exact value: 62007 USD

1994-10-01 – 1995-09-30: 62007 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.53 million
Calculation and evidence

-1468101 − 62007 USD

Exact free cash flow: -1530108 USD

Share or cite

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

1996 1995-10-01 – 1996-09-30
−USD 1.88 million
Exact value

Exact value: -1877517 USD

1995-10-01 – 1996-09-30: -1877517 USD Inspect Net Income Open source
Share or cite

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

−USD 2.5 million
Exact value

Exact value: -2504467 USD

1995-10-01 – 1996-09-30: -2504467 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 130,978
Exact value

Exact value: 130978 USD

1995-10-01 – 1996-09-30: 130978 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.64 million
Calculation and evidence

-2504467 − 130978 USD

Exact free cash flow: -2635445 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.

9 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000805327, 805327, edgar:805327

Also known as IMPROCOM INC, INVISION TECHNOLOGY INC