EnerLume Energy Management Corp.

EDGAR

62 filing records in this dataset, filed from 1998-01-14 to 2009-05-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

8.07 million USD

2005-12-31 · USD

Exact inputs and evidence

Operating margin

-29.92%

2005-12-31 · %

Exact inputs and evidence
  • Operating Income: -2414402 USD Source
  • Revenue: 8069729 USD Source
Cash and cash equivalents
904 thousand USD Source
Exact value

904114 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: 2009-05-19.

Financial data available through: 2003-06-30.

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: 8 of 11 periods available· newest 2003-06-30
  • Operating income: 8 of 11 periods available· newest 2003-06-30
  • Net income: 8 of 11 periods available· newest 2003-06-30
  • Operating cash flow: 7 of 11 periods available· newest 2002-06-30
  • Capital expenditure: 7 of 11 periods available· newest 2002-06-30
  • Total assets: 7 of 11 periods available· newest 2003-06-30
  • Total liabilities: 3 of 11 periods available· newest 2003-06-30
  • Current assets: 7 of 11 periods available· newest 2003-06-30
  • Current liabilities: 7 of 11 periods available· newest 2003-06-30
  • Cash and cash equivalents: 8 of 11 periods available· newest 2003-06-30
  • 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

    +3.4%

    Prior period

    USD 24.37 million

    –

    Current period

    USD 25.2 million

    –

    Exact inputs and evidence

    25198585 − 24370150 = 828435 USD

    24370150 USD · 2001-07-01 – 2002-06-30

    Inspect prior input Prior source

    25198585 USD · 2002-07-01 – 2003-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -1,013.4%

    Prior period

    USD 70,085

    –

    Current period

    −USD 640,158

    –

    Exact inputs and evidence

    -640158 − 70085 = -710243 USD

    70085 USD · 2001-07-01 – 2002-06-30

    Inspect prior input Prior source

    -640158 USD · 2002-07-01 – 2003-06-30

    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.

2003 2002-07-01 – 2003-06-30

  • Revenue USD 25.2 million 100% of revenue
  • Operating costs Derived USD 25.45 million 101% of revenue
  • Operating income −USD 251,011 −1% of revenue
  • Tax, interest and other Derived USD 389,147 1.5% of revenue
  • Net income −USD 640,158 −2.5% 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
  • 1996 99%
  • 1997 98%
  • 1998 Operating loss: operating costs were 151% of revenue.
  • 1999 Operating loss: operating costs were 110% of revenue.
  • 2000 Operating loss: operating costs were 106% of revenue.
  • 2001 Net loss: net income was −0.2% of revenue.
  • 2002 98%
  • 2003 Operating loss: operating costs were 101% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-06-30 – 1996-06-294939428 4903884 Derived 35544 3420 Derived 32124 -76120 Derived
Source
1997 1996-06-30 – 1997-06-295971926 5873728 Derived 98198 11655 Derived 86543 111979 Derived
Source
1998 1997-06-29 – 1998-06-287001637 10598437 Derived -3596800 6049 Derived -3602849 304090 Derived
Source
1999 1998-06-26 – 1999-06-258720278 9559956 Derived -839678 -119796 Derived -719882 -1608707 Derived
Source
2000 1999-07-01 – 2000-06-3013019800 13791047 Derived -771247 -97196 Derived -674051 -717914 Derived
Source
2001 2000-06-30 – 2001-06-2921636168 21403264 Derived 232904 275291 Derived -42387 547944 Derived
Source
2002 2001-07-01 – 2002-06-3024370150 23989854 Derived 380296 310211 Derived 70085 589274 Derived
Source
2003 2002-07-01 – 2003-06-3025198585 25449596 Derived -251011 389147 Derived -640158 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 25.2M 2003
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.27.2M20.4M13.6M6.8M0.0199620002003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue4939428
1997Revenue5971926
1998Revenue7001637
1999Revenue8720278
2000Revenue13019800
2001Revenue21636168
2002Revenue24370150
2003Revenue25198585

Revenue growth

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

3.4% 2003
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.71%54%36%18%0%199620002003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year20.9%
1998Year over year17.2%
1999Year over year24.5%
2000Year over year49.3%
2001Year over year66.2%
2002Year over year12.6%
2003Year over year3.4%

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 -1% 2003
Net margin -2.5% 2003
Free cash flow margin 2.4% 2002
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.9%-7%-24%-40%-56%199620002003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin0.7%
1997Operating margin1.6%
1998Operating margin-51.4%
1999Operating margin-9.6%
2000Operating margin-5.9%
2001Operating margin1.1%
2002Operating margin1.6%
2003Operating margin-1%
1996Net margin0.7%
1997Net margin1.4%
1998Net margin-51.5%
1999Net margin-8.3%
2000Net margin-5.2%
2001Net margin-0.2%
2002Net margin0.3%
2003Net margin-2.5%
1996Free cash flow margin-1.5%
1997Free cash flow margin1.9%
1998Free cash flow margin4.3%
1999Free cash flow margin-18.4%
2000Free cash flow margin-5.5%
2001Free cash flow margin2.5%
2002Free cash flow margin2.4%
2003Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 779.9K 2002
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.951.5K329.5K-292.5K-914.5K-1.5M199620002003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow34139
1997Operating cash flow184610
1998Operating cash flow380571
1999Operating cash flow-1364865
2000Operating cash flow-440713
2001Operating cash flow673752
2002Operating cash flow779873
2003Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 589.3K 2002
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.765.1K127.7K-509.7K-1.1M-1.8M199620002003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-76120
1997Free cash flow111979
1998Free cash flow304090
1999Free cash flow-1608707
2000Free cash flow-717914
2001Free cash flow547944
2002Free cash flow589274
2003Free 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.

50.1% 2003
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.108%81%54%27%0%1996-06-292000-06-302003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-06-29Liabilities / assetsNot reportedNo source recorded
1997Liabilities / assets100%
1998-06-28Liabilities / assetsNot reported
1999-06-25Liabilities / assetsNot reported
2000-06-30Liabilities / assetsNot reported
2001-06-29Liabilities / assetsNot reported
2002Liabilities / assets50.6%
2003Liabilities / assets50.1%

Current assets to current liabilities

Current assets divided by current liabilities.

1.2× 2003
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.6.06×4.54×3.03×1.51×0.00×1996-06-2920002003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-06-29Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities0.97×
1998Current assets / current liabilities5.61×
1999Current assets / current liabilities5.61×
2000Current assets / current liabilities2.21×
2001Current assets / current liabilities0.72×
2002Current assets / current liabilities0.79×
2003Current assets / current liabilities1.2×

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
1996 1995-06-30 – 1996-06-29
USD 32,124
Exact value

Exact value: 32124 USD

1995-06-30 – 1996-06-29: 32124 USD Inspect Net Income Open source
Share or cite

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

USD 34,139
Exact value

Exact value: 34139 USD

1995-06-30 – 1996-06-29: 34139 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 110,259
Exact value

Exact value: 110259 USD

1995-06-30 – 1996-06-29: 110259 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 76,120
Calculation and evidence

34139 − 110259 USD

Exact free cash flow: -76120 USD

Share or cite

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

1997 1996-06-30 – 1997-06-29
USD 86,543
Exact value

Exact value: 86543 USD

1996-06-30 – 1997-06-29: 86543 USD Inspect Net Income Open source
Share or cite

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

USD 184,610
Exact value

Exact value: 184610 USD

1996-06-30 – 1997-06-29: 184610 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 72,631
Exact value

Exact value: 72631 USD

1996-06-30 – 1997-06-29: 72631 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 111,979
Calculation and evidence

184610 − 72631 USD

Exact free cash flow: 111979 USD

Share or cite

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

1998 1997-06-29 – 1998-06-28
−USD 3.6 million
Exact value

Exact value: -3602849 USD

1997-06-29 – 1998-06-28: -3602849 USD Inspect Net Income Open source
Share or cite

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

USD 380,571
Exact value

Exact value: 380571 USD

1997-06-29 – 1998-06-28: 380571 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 76,481
Exact value

Exact value: 76481 USD

1997-06-29 – 1998-06-28: 76481 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 304,090
Calculation and evidence

380571 − 76481 USD

Exact free cash flow: 304090 USD

Share or cite

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

1999 1998-06-26 – 1999-06-25
−USD 719,882
Exact value

Exact value: -719882 USD

1998-06-26 – 1999-06-25: -719882 USD Inspect Net Income Open source
Share or cite

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

−USD 1.36 million
Exact value

Exact value: -1364865 USD

1998-06-26 – 1999-06-25: -1364865 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 243,842
Exact value

Exact value: 243842 USD

1998-06-26 – 1999-06-25: 243842 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.61 million
Calculation and evidence

-1364865 − 243842 USD

Exact free cash flow: -1608707 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 674,051
Exact value

Exact value: -674051 USD

1999-07-01 – 2000-06-30: -674051 USD Inspect Net Income Open source
Share or cite

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

−USD 440,713
Exact value

Exact value: -440713 USD

1999-07-01 – 2000-06-30: -440713 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 277,201
Exact value

Exact value: 277201 USD

1999-07-01 – 2000-06-30: 277201 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 717,914
Calculation and evidence

-440713 − 277201 USD

Exact free cash flow: -717914 USD

Share or cite

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

2001 2000-06-30 – 2001-06-29
−USD 42,387
Exact value

Exact value: -42387 USD

2000-06-30 – 2001-06-29: -42387 USD Inspect Net Income Open source
Share or cite

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

USD 673,752
Exact value

Exact value: 673752 USD

2000-06-30 – 2001-06-29: 673752 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 125,808
Exact value

Exact value: 125808 USD

2000-06-30 – 2001-06-29: 125808 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 547,944
Calculation and evidence

673752 − 125808 USD

Exact free cash flow: 547944 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 70,085
Exact value

Exact value: 70085 USD

2001-07-01 – 2002-06-30: 70085 USD Inspect Net Income Open source
Share or cite

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

USD 779,873
Exact value

Exact value: 779873 USD

2001-07-01 – 2002-06-30: 779873 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 190,599
Exact value

Exact value: 190599 USD

2001-07-01 – 2002-06-30: 190599 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 589,274
Calculation and evidence

779873 − 190599 USD

Exact free cash flow: 589274 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 640,158
Exact value

Exact value: -640158 USD

2002-07-01 – 2003-06-30: -640158 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.

62 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000809012, 809012, edgar:809012

Also known as HOST AMERICA CORP, UNIVERSITY DINING SERVICES INC