AdAl Group Inc.

EDGAR

39 filing records in this dataset, filed from 1997-02-14 to 2006-05-22. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

8.89 million USD

2005-09-30 · USD

Exact inputs and evidence

Operating margin

-14.67%

2005-09-30 · %

Exact inputs and evidence
  • Operating Income: -1303000 USD Source
  • Revenue: 8885000 USD Source
Cash and cash equivalents
1.57 million USD Source
Exact value

1570000 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.

Operating cash flow

-37 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Operating cash flow: -37000000 USD · 2002-10-01 – 2003-09-30 Source
  • Operating cash flow: -26317 USD · 2002-10-01 – 2003-06-30 Source
  • Operating cash flow: -5000 USD · 2003-10-01 – 2003-12-31 Source
  • Operating cash flow: -23000 USD · 2003-10-01 – 2004-03-31 Source
  • Operating cash flow: -5000 USD · 2003-10-01 – 2003-12-31 Source
  • Operating cash flow: -55503 USD · 2003-10-01 – 2004-06-30 Source
  • Operating cash flow: -23000 USD · 2003-10-01 – 2004-03-31 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: 2006-05-22.

Financial data available through: 2005-03-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2005-03-31
  • Operating income: 2 of 11 periods available· newest 2005-03-31
  • Net income: 9 of 11 periods available· newest 2005-03-31
  • Operating cash flow: 7 of 11 periods available· newest 2003-09-30
  • capital expenditure: No compatible figures in this window
  • Total assets: 8 of 11 periods available· newest 2005-03-31
  • Total liabilities: 3 of 11 periods available· newest 2005-03-31
  • Current assets: 3 of 11 periods available· newest 2005-03-31
  • Current liabilities: 3 of 11 periods available· newest 2005-03-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2005-03-31
  • 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

    +14.7%

    Prior period

    USD 29.23 million

    –

    Current period

    USD 33.52 million

    –

    Exact inputs and evidence

    33519000 − 29228000 = 4291000 USD

    29228000 USD · 2003-04-01 – 2004-03-31

    Inspect prior input Prior source

    33519000 USD · 2004-04-01 – 2005-03-31

    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 3.77 million

    Prior period

    −USD 2.29 million

    –

    Current period

    −USD 6.06 million

    –

    Exact inputs and evidence

    -6059000 − -2290000 = -3769000 USD

    -2290000 USD · 2003-04-01 – 2004-03-31

    Inspect prior input Prior source

    -6059000 USD · 2004-04-01 – 2005-03-31

    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.

2005 2004-04-01 – 2005-03-31

  • Revenue USD 33.52 million 100% of revenue
  • Operating costs Derived USD 38.29 million 114% of revenue
  • Operating income −USD 4.77 million −14% of revenue
  • Tax, interest and other Derived USD 1.29 million 3.9% of revenue
  • Net income −USD 6.06 million −18% 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
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 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 Operating loss: operating costs were 106% of revenue.
  • 2005 Operating loss: operating costs were 114% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-10-01 – 1998-09-300 UnavailableUnavailableUnavailable-12000 Unavailable
Source
1999 1998-10-01 – 1999-09-300 UnavailableUnavailableUnavailable-63000 Unavailable
Source
2000 1999-10-01 – 2000-09-300 UnavailableUnavailableUnavailable-49000 Unavailable
Source
2001 2000-10-01 – 2001-09-300 UnavailableUnavailableUnavailable-38000 Unavailable
Source
2002 2001-10-01 – 2002-09-300 UnavailableUnavailableUnavailable-40000000 Unavailable
Source
2003 2002-10-01 – 2003-09-300 UnavailableUnavailableUnavailable-79000000 Unavailable
Source
2004 2003-04-01 – 2004-03-3129228000 30871000 Derived -1643000 647000 Derived -2290000 Unavailable
Source
2005 2004-04-01 – 2005-03-3133519000 38285000 Derived -4766000 1293000 Derived -6059000 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 33.5M 2005
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.36.2M27.2M18.1M9.1M0.0199820022005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue0
1999Revenue0
2000Revenue0
2001Revenue0
2002Revenue0
2003Revenue0
2004Revenue29228000
2005Revenue33519000

Revenue growth

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

14.7% 2005
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.15.9%11.9%7.9%4.0%0.0%199820022005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over yearNo prior comparable period
2000Year over yearNo prior comparable period
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 year14.7%

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 -14.2% 2005
Net margin -18.1% 2005
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.1.4%-3.8%-9.0%-14.3%-19.5%1998-09-302002-09-302005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998-09-30Operating marginNot reported
1999-09-30Operating marginNot reported
2000-09-30Operating marginNot reported
2001-09-30Operating marginNot reported
2002-09-30Operating marginNot reported
2003-09-30Operating marginNot reported
2004Operating margin-5.6%
2005Operating margin-14.2%
1998Net marginNot reported
1999Net marginNot reported
2000Net marginNot reported
2001Net marginNot reported
2002Net marginNot reported
2003Net marginNot reported
2004Net margin-7.8%
2005Net margin-18.1%
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
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

Operating cash flow

Cash generated by the company’s normal business operations.

USD -37M 2003
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.3.4M-8.8M-21.0M-33.2M-45.4M199820022005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-14000
1999Operating cash flow-61000
2000Operating cash flow-45000
2001Operating cash flow-39000
2002Operating cash flow-42000000
2003Operating cash flow-37000000
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailableNo source recorded
2005Free 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.

131% 2005
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.213,893%160,420%106,946%53,473%0%199820022005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998Liabilities / assets5,500%
1999-09-30Liabilities / assetsNot reported
2000-09-30Liabilities / assetsNot reported
2001-09-30Liabilities / assetsNot reported
2002Liabilities / assets198,048.8%
2003-09-30Liabilities / assetsNot reported
2004-03-31Liabilities / assetsNot reported
2005Liabilities / assets131%

Current assets to current liabilities

Current assets divided by current liabilities.

0.65× 2005
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.0.72×0.54×0.36×0.18×0.00×1998-09-3020022005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-09-30Current assets / current liabilitiesNot reportedNo source recorded
1999-09-30Current assets / current liabilitiesNot reportedNo source recorded
2000-09-30Current assets / current liabilitiesNot reportedNo source recorded
2001-09-30Current assets / current liabilitiesNot reportedNo source recorded
2002Current assets / current liabilities0×
2003Current assets / current liabilities0.67×
2004-03-31Current assets / current liabilitiesNot reportedNo source recorded
2005Current assets / current liabilities0.65×

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
1997 1996-10-01 – 1997-09-30
−USD 168,000
Exact value

Exact value: -168000 USD

1996-10-01 – 1997-09-30: -168000 USD Inspect Net Income Open source
Share or cite

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

−USD 381,000
Exact value

Exact value: -381000 USD

1996-10-01 – 1997-09-30: -381000 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.

1998 1997-10-01 – 1998-09-30
−USD 12,000
Exact value

Exact value: -12000 USD

1997-10-01 – 1998-09-30: -12000 USD Inspect Net Income Open source
Share or cite

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

−USD 14,000
Exact value

Exact value: -14000 USD

1997-10-01 – 1998-09-30: -14000 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.

1999 1998-10-01 – 1999-09-30
−USD 63,000
Exact value

Exact value: -63000 USD

1998-10-01 – 1999-09-30: -63000 USD Inspect Net Income Open source
Share or cite

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

−USD 61,000
Exact value

Exact value: -61000 USD

1998-10-01 – 1999-09-30: -61000 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.

2000 1999-10-01 – 2000-09-30
−USD 49,000
Exact value

Exact value: -49000 USD

1999-10-01 – 2000-09-30: -49000 USD Inspect Net Income Open source
Share or cite

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

−USD 45,000
Exact value

Exact value: -45000 USD

1999-10-01 – 2000-09-30: -45000 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.

2001 2000-10-01 – 2001-09-30
−USD 38,000
Exact value

Exact value: -38000 USD

2000-10-01 – 2001-09-30: -38000 USD Inspect Net Income Open source
Share or cite

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

−USD 39,000
Exact value

Exact value: -39000 USD

2000-10-01 – 2001-09-30: -39000 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 2001-10-01 – 2002-09-30
−USD 40 million
Exact value

Exact value: -40000000 USD

2001-10-01 – 2002-09-30: -40000000 USD Inspect Net Income Open source
Share or cite

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

−USD 42 million
Exact value

Exact value: -42000000 USD

2001-10-01 – 2002-09-30: -42000000 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 2002-10-01 – 2003-09-30
−USD 79 million
Exact value

Exact value: -79000000 USD

2002-10-01 – 2003-09-30: -79000000 USD Inspect Net Income Open source
Share or cite

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

−USD 37 million
Exact value

Exact value: -37000000 USD

2002-10-01 – 2003-09-30: -37000000 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 2003-04-01 – 2004-03-31
−USD 2.29 million
Exact value

Exact value: -2290000 USD

2003-04-01 – 2004-03-31: -2290000 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.

2005 2004-04-01 – 2005-03-31
−USD 6.06 million
Exact value

Exact value: -6059000 USD

2004-04-01 – 2005-03-31: -6059000 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.

39 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000810370, 810370, edgar:810370

Also known as ESCAGENETICS CORP, KRYSTAL DIGITAL CORP, SUNNINGDALE, INC.