AuraSound, Inc.

EDGAR

63 filing records in this dataset, filed from 2005-07-06 to 2012-02-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

9.95 million USD

2012 Q2 · USD

Exact inputs and evidence

Operating margin

1.51%

2012 Q2 · %

Exact inputs and evidence
  • Operating Income: 150412 USD Source
  • Revenue: 9947335 USD Source

Operating cash flow

-2.76 million USD

2012 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -485630 USD Source
  • Operating Cash Flow: 2273167 USD Source

Free cash flow

-2.93 million USD

2012 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -485630 USD Source
  • Operating Cash Flow: 2273167 USD Source
  • Capital Expenditure: 324714 USD Source
  • Capital Expenditure: 156845 USD Source
Cash and cash equivalents
1.27 million USD Source
Exact value

1265058 USD

Long-term debt including current maturities
Not available
Shares outstanding
17 million shares Source
Exact value

16978455 shares

Trailing twelve months

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

Revenue

63.1 million USD

2011-01-01 – 2011-12-31

Exact inputs and evidence
  • Revenue: 16034279 USD · 2011-01-01 – 2011-03-31 Source
  • Revenue: 76175350 USD · 2010-07-01 – 2011-06-30 Source
  • Revenue: 54184648 USD · 2010-07-01 – 2011-03-31 Source
  • Revenue: 15126906 USD · 2011-07-01 – 2011-09-30 Source
  • Revenue: 9947335 USD · 2011-10-01 – 2011-12-31 Source

Net income

2 thousand USD

2011-01-01 – 2011-12-31

Exact inputs and evidence
  • Net income: 562961 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: 953885 USD · 2010-07-01 – 2011-06-30 Source
  • Net income: 1613308 USD · 2010-07-01 – 2011-03-31 Source
  • Net income: -23748 USD · 2011-07-01 – 2011-09-30 Source
  • Net income: 122210 USD · 2011-10-01 – 2011-12-31 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: 2012-02-14.

Financial data available through: 2011-06-30.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2011-06-30
  • Operating income: 2 of 11 periods available· newest 2011-06-30
  • Net income: 8 of 11 periods available· newest 2011-06-30
  • Operating cash flow: 8 of 11 periods available· newest 2011-06-30
  • Capital expenditure: 2 of 11 periods available· newest 2011-06-30
  • Total assets: 8 of 11 periods available· newest 2011-06-30
  • Total liabilities: 7 of 11 periods available· newest 2010-06-30
  • Current assets: 8 of 11 periods available· newest 2011-06-30
  • Current liabilities: 8 of 11 periods available· newest 2011-06-30
  • Cash and cash equivalents: 8 of 11 periods available· newest 2011-06-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2011-06-30

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

    +915.2%

    Prior period

    USD 7.5 million

    –

    Current period

    USD 76.18 million

    –

    Exact inputs and evidence

    76175350 − 7503192 = 68672158 USD

    7503192 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    76175350 USD · 2010-07-01 – 2011-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 3.19 million

    Prior period

    −USD 2.24 million

    –

    Current period

    USD 953,885

    –

    Exact inputs and evidence

    953885 − -2238947 = 3192832 USD

    -2238947 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    953885 USD · 2010-07-01 – 2011-06-30

    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 1.71 million

    Prior period

    −USD 202,383

    –

    Current period

    −USD 1.91 million

    –

    Exact inputs and evidence

    -1909846 − -202383 = -1707463 USD

    -202383 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    -1909846 USD · 2010-07-01 – 2011-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +1,223.7%

    Prior period

    USD 36,773

    –

    Current period

    USD 486,757

    –

    Exact inputs and evidence

    486757 − 36773 = 449984 USD

    36773 USD · 2009-07-01 – 2010-06-30

    Inspect prior input Prior source

    486757 USD · 2010-07-01 – 2011-06-30

    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.

2011 2010-07-01 – 2011-06-30

  • Revenue USD 76.18 million 100% of revenue
  • Operating costs Derived USD 74.58 million 98% of revenue
  • Operating income USD 1.6 million 2.1% of revenue
  • Tax, interest and other Derived USD 646,343 0.8% of revenue
  • Net income USD 953,885 1.3% of revenue

Cash

  • Operating cash flow −USD 1.91 million −2.5% of revenue
  • Capital expenditure USD 486,757 0.6% of revenue
  • Free cash flow Derived −USD 2.4 million −3.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Not shown: operating income or net income is not reported.
  • 2006 Not shown: operating income or net income is not reported.
  • 2010 Operating loss: operating costs were 127% of revenue.
  • 2011 98%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2000-07-01 – 2001-06-300 UnavailableUnavailableUnavailable-138087 Unavailable
Source
2002 2001-07-01 – 2002-06-300 UnavailableUnavailableUnavailable-158710 Unavailable
Source
2003 2002-07-01 – 2003-06-300 UnavailableUnavailableUnavailable-182412 Unavailable
Source
2004 2003-07-01 – 2004-06-300 UnavailableUnavailableUnavailable-209653 Unavailable
Source
2005 2004-07-01 – 2005-06-300 UnavailableUnavailableUnavailable-253243 Unavailable
Source
2006 2005-07-01 – 2006-06-300 UnavailableUnavailableUnavailable-33209 Unavailable
Source
2010 2009-07-01 – 2010-06-307503192 9565530 Derived -2062338 176609 Derived -2238947 -239156 Derived
Source
2011 2010-07-01 – 2011-06-3076175350 74575122 Derived 1600228 646343 Derived 953885 -2396603 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 76.2M 2011
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.82.3M61.7M41.1M20.6M0.0200120052011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue0
2002Revenue0
2003Revenue0
2004Revenue0
2005Revenue0
2006Revenue0
2010Revenue7503192
2011Revenue76175350

Revenue growth

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

915.2% 2011
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.988%741%494%247%0%200120052011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over yearNo prior comparable period
2003Year over yearNo prior comparable period
2004Year over yearNo prior comparable period
2005Year over yearNo prior comparable period
2006Year over yearNo prior comparable period
2010Year over yearNo prior comparable period
2011Year over year915.2%

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 2.1% 2011
Net margin 1.3% 2011
Free cash flow margin -3.1% 2011
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.4.7%-4.6%-13.9%-23.1%-32.4%2001-06-302005-06-302011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001-06-30Operating marginNot reported
2002-06-30Operating marginNot reported
2003-06-30Operating marginNot reported
2004-06-30Operating marginNot reported
2005-06-30Operating marginNot reported
2006-06-30Operating marginNot reported
2010Operating margin-27.5%
2011Operating margin2.1%
2001Net marginNot reported
2002Net marginNot reported
2003Net marginNot reported
2004Net marginNot reported
2005Net marginNot reported
2006Net marginNot reported
2010Net margin-29.8%
2011Net margin1.3%
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2010Free cash flow margin-3.2%
2011Free cash flow margin-3.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.9M 2011
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.152.8K-401.1K-954.9K-1.5M-2.1M200120052011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow0
2002Operating cash flow0
2003Operating cash flow0
2004Operating cash flow0
2005Operating cash flow-7279
2006Operating cash flow-16017
2010Operating cash flow-202383
2011Operating cash flow-1909846

Free cash flow

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

USD -2.4M 2011
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.191.7K-503.3K-1.2M-1.9M-2.6M200120052011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free cash flowUnavailable
2010Free cash flow-239156
2011Free cash flow-2396603

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.

254.9% 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.23,027%17,271%11,514%5,757%0%200120052011-06-30
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001Liabilities / assetsNot reported
2002Liabilities / assetsNot reported
2003Liabilities / assetsNot reported
2004Liabilities / assetsNot reported
2005Liabilities / assets21,321.7%
2006Liabilities / assets211.4%
2010Liabilities / assets254.9%
2011-06-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.86× 2011
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.0.93×0.70×0.47×0.23×0.00×200120052011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001Current assets / current liabilities0×
2002Current assets / current liabilities0×
2003Current assets / current liabilities0×
2004Current assets / current liabilities0×
2005Current assets / current liabilities0×
2006Current assets / current liabilities0.47×
2010Current assets / current liabilities0.38×
2011Current assets / current liabilities0.86×

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
2001 2000-07-01 – 2001-06-30
−USD 138,087
Exact value

Exact value: -138087 USD

2000-07-01 – 2001-06-30: -138087 USD Inspect Net Income 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

2000-07-01 – 2001-06-30: 0 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.

2002 2001-07-01 – 2002-06-30
−USD 158,710
Exact value

Exact value: -158710 USD

2001-07-01 – 2002-06-30: -158710 USD Inspect Net Income 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

2001-07-01 – 2002-06-30: 0 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.

2003 2002-07-01 – 2003-06-30
−USD 182,412
Exact value

Exact value: -182412 USD

2002-07-01 – 2003-06-30: -182412 USD Inspect Net Income 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 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 2003-07-01 – 2004-06-30
−USD 209,653
Exact value

Exact value: -209653 USD

2003-07-01 – 2004-06-30: -209653 USD Inspect Net Income 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

2003-07-01 – 2004-06-30: 0 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 2004-07-01 – 2005-06-30
−USD 253,243
Exact value

Exact value: -253243 USD

2004-07-01 – 2005-06-30: -253243 USD Inspect Net Income Open source
Share or cite

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

−USD 7,279
Exact value

Exact value: -7279 USD

2004-07-01 – 2005-06-30: -7279 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 2005-07-01 – 2006-06-30
−USD 33,209
Exact value

Exact value: -33209 USD

2005-07-01 – 2006-06-30: -33209 USD Inspect Net Income Open source
Share or cite

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

−USD 16,017
Exact value

Exact value: -16017 USD

2005-07-01 – 2006-06-30: -16017 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.

2010 2009-07-01 – 2010-06-30
−USD 2.24 million
Exact value

Exact value: -2238947 USD

2009-07-01 – 2010-06-30: -2238947 USD Inspect Net Income Open source
Share or cite

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

−USD 202,383
Exact value

Exact value: -202383 USD

2009-07-01 – 2010-06-30: -202383 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 36,773
Exact value

Exact value: 36773 USD

2009-07-01 – 2010-06-30: 36773 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 239,156
Calculation and evidence

-202383 − 36773 USD

Exact free cash flow: -239156 USD

Share or cite

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

2011 2010-07-01 – 2011-06-30
USD 953,885
Exact value

Exact value: 953885 USD

2010-07-01 – 2011-06-30: 953885 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: -1909846 USD

2010-07-01 – 2011-06-30: -1909846 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 486,757
Exact value

Exact value: 486757 USD

2010-07-01 – 2011-06-30: 486757 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.4 million
Calculation and evidence

-1909846 − 486757 USD

Exact free cash flow: -2396603 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.

63 filings · 315 latest values · 315 originally reported values

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

Identifiers: 0000810208, 810208, edgar:810208

Also known as AURASOUND, INC., AuraSound, Inc., HEMCURE INC