TELESTONE TECHNOLOGIES CORP

EDGAR

77 filing records in this dataset, filed from 1999-06-14 to 2012-11-19. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

17.4 million USD

2012 Q3 · USD

Exact inputs and evidence

Operating margin

-75.98%

2012 Q3 · %

Exact inputs and evidence
  • Operating Income: -13218000 USD Source
  • Revenue: 17397000 USD Source

Operating cash flow

1.45 million USD

2012 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6082000 USD Source
  • Operating Cash Flow: -7527000 USD Source

Free cash flow

1.37 million USD

2012 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6082000 USD Source
  • Operating Cash Flow: -7527000 USD Source
  • Capital Expenditure: 459000 USD Source
  • Capital Expenditure: 383000 USD Source
Cash and cash equivalents
9.32 million USD Source
Exact value

9324000 USD

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

12333264 shares

Reported share-count change

0.00% · 0 shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 12333264 shares · 2011-09-30· Source
  • 12333264 shares · 2012-09-30· Source

Trailing twelve months

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

Revenue

93 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Revenue: 109064000 USD · 2011-01-01 – 2011-12-31 Source
  • Revenue: 68419000 USD · 2011-01-01 – 2011-09-30 Source
  • Revenue: 17103000 USD · 2012-01-01 – 2012-03-31 Source
  • Revenue: 17866000 USD · 2012-04-01 – 2012-06-30 Source
  • Revenue: 17397000 USD · 2012-07-01 – 2012-09-30 Source

Net income

-10.4 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Net income: 14926000 USD · 2011-01-01 – 2011-12-31 Source
  • Net income: 11386000 USD · 2011-01-01 – 2011-09-30 Source
  • Net income: 479000 USD · 2012-01-01 – 2012-03-31 Source
  • Net income: -1314000 USD · 2012-04-01 – 2012-06-30 Source
  • Net income: -13059000 USD · 2012-07-01 – 2012-09-30 Source

Operating cash flow

-1.38 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Operating cash flow: -12736000 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: -17439000 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: -6558000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -7527000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -6558000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -6082000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -7527000 USD · 2012-01-01 – 2012-06-30 Source

Capital expenditure

2.82 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Capital expenditure: 4822000 USD · 2011-01-01 – 2011-12-31 Source
  • Capital expenditure: 2461000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 265000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 383000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 265000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 459000 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 383000 USD · 2012-01-01 – 2012-06-30 Source

Free cash flow

-4.2 million USD

2011-10-01 – 2012-09-30

Exact inputs and evidence
  • Operating cash flow: -12736000 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: -17439000 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: -6558000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -7527000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: -6558000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: -6082000 USD · 2012-01-01 – 2012-09-30 Source
  • Operating cash flow: -7527000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 4822000 USD · 2011-01-01 – 2011-12-31 Source
  • Capital expenditure: 2461000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 265000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 383000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 265000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 459000 USD · 2012-01-01 – 2012-09-30 Source
  • Capital expenditure: 383000 USD · 2012-01-01 – 2012-06-30 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: 2012-11-19.

Financial data available through: 2011-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2011-12-31
  • Operating income: 11 of 11 periods available· newest 2011-12-31
  • Net income: 11 of 11 periods available· newest 2011-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2011-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2011-12-31
  • Total assets: 10 of 11 periods available· newest 2011-12-31
  • Total liabilities: 2 of 11 periods available· newest 2003-12-31
  • Current assets: 10 of 11 periods available· newest 2011-12-31
  • Current liabilities: 11 of 11 periods available· newest 2011-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2011-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2011-12-31

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

    -17.2%

    Prior period

    USD 131.65 million

    –

    Current period

    USD 109.06 million

    –

    Exact inputs and evidence

    109064000 − 131652000 = -22588000 USD

    131652000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    109064000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -40.2%

    Prior period

    USD 24.96 million

    –

    Current period

    USD 14.93 million

    –

    Exact inputs and evidence

    14926000 − 24955000 = -10029000 USD

    24955000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    14926000 USD · 2011-01-01 – 2011-12-31

    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 12.48 million

    Prior period

    −USD 252,000

    –

    Current period

    −USD 12.74 million

    –

    Exact inputs and evidence

    -12736000 − -252000 = -12484000 USD

    -252000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    -12736000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +637.3%

    Prior period

    USD 654,000

    –

    Current period

    USD 4.82 million

    –

    Exact inputs and evidence

    4822000 − 654000 = 4168000 USD

    654000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    4822000 USD · 2011-01-01 – 2011-12-31

    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 2011-01-01 – 2011-12-31

  • Revenue USD 109.06 million 100% of revenue
  • Cost of revenue USD 60.56 million 56% of revenue
  • Operating expenses USD 28.8 million 26% of revenue
  • Operating income USD 19.7 million 18% of revenue
  • Tax, interest and other Derived USD 4.78 million 4.4% of revenue
  • Net income USD 14.93 million 14% of revenue

Cash

  • Operating cash flow −USD 12.74 million −12% of revenue
  • Capital expenditure USD 4.82 million 4.4% of revenue
  • Free cash flow Derived −USD 17.56 million −16% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 13%20%68%
  • 2004 Net income was higher than operating income, so the split is not drawn.
  • 2005 Net income was higher than operating income, so the split is not drawn.
  • 2006 21%74%
  • 2007 18%78%
  • 2008 20%75%
  • 2009 17%78%
  • 2010 19%76%
  • 2011 14%82%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-310 2804443 Derived -2804443 -2804443 Derived 0 -975729 Derived
Source
2003 2003-01-01 – 2003-12-3117397000 11744000 Derived 5653000 3449000 Derived 2204000 36000 Derived
Source
2004 2004-01-01 – 2004-12-3119935000 15640000 Derived 4295000 -2622000 Derived 6917000 253000 Derived
Source
2005 2005-01-01 – 2005-12-3117410000 14437000 Derived 2973000 -758000 Derived 3731000 Unavailable
Source
2006 2006-01-01 – 2006-12-3121708000 16128000 Derived 5580000 966000 Derived 4614000 Unavailable
Source
2007 2007-01-01 – 2007-12-3133578000 26169000 Derived 7409000 1371000 Derived 6038000 Unavailable
Source
2008 2008-01-01 – 2008-12-3135329000 26385000 Derived 8944000 1895000 Derived 7049000 Unavailable
Source
2009 2009-01-01 – 2009-12-3171879000 56102000 Derived 15777000 3239000 Derived 12538000 Unavailable
Source
2010 2010-01-01 – 2010-12-31131652000 100410000 Derived 31242000 6287000 Derived 24955000 -906000 Derived
Source
2011 2011-01-01 – 2011-12-31109064000 89361000 Derived 19703000 4777000 Derived 14926000 -17558000 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 109.1M 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.142.2M106.6M71.1M35.5M0.0200220072011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue0
2003Revenue17397000
2004Revenue19935000
2005Revenue17410000
2006Revenue21708000
2007Revenue33578000
2008Revenue35329000
2009Revenue71879000
2010Revenue131652000
2011Revenue109064000

Revenue growth

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

-17.2% 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.113%78%43%8%-27%200220072011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over yearNo prior comparable period
2004Year over year14.6%
2005Year over year-12.7%
2006Year over year24.7%
2007Year over year54.7%
2008Year over year5.2%
2009Year over year103.5%
2010Year over year83.2%
2011Year over year-17.2%

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 18.1% 2011
Net margin 13.7% 2011
Free cash flow margin -16.1% 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.39%24%9%-5%-20%200220072011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating marginNot reported
2003Operating margin32.5%
2004Operating margin21.5%
2005Operating margin17.1%
2006Operating margin25.7%
2007Operating margin22.1%
2008Operating margin25.3%
2009Operating margin21.9%
2010Operating margin23.7%
2011Operating margin18.1%
2002Net marginNot reported
2003Net margin12.7%
2004Net margin34.7%
2005Net margin21.4%
2006Net margin21.3%
2007Net margin18%
2008Net margin20%
2009Net margin17.4%
2010Net margin19%
2011Net margin13.7%
2002Free cash flow marginNot reported
2003Free cash flow margin0.2%
2004Free cash flow margin1.3%
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow marginNot reported
2010Free cash flow margin-0.7%
2011Free cash flow margin-16.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -12.7M 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.1.8M-2.1M-6.0M-9.9M-13.8M200220072011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-927712
2003Operating cash flow351000
2004Operating cash flow743000
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flowNot reportedNo source recorded
2008Operating cash flowNot reportedNo source recorded
2009Operating cash flowNot reportedNo source recorded
2010Operating cash flow-252000
2011Operating cash flow-12736000

Free cash flow

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

USD -17.6M 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.1.7M-3.5M-8.7M-13.8M-19.0M200220072011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow-975729
2003Free cash flow36000
2004Free cash flow253000
2005Free cash flowUnavailableNo source recorded
2006Free cash flowUnavailableNo source recorded
2007Free cash flowUnavailableNo source recorded
2008Free cash flowUnavailableNo source recorded
2009Free cash flowUnavailableNo source recorded
2010Free cash flow-906000
2011Free cash flow-17558000

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.

17.7% 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.19.1%14.4%9.6%4.8%0.0%20022007-12-312011-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assetsNot reported
2003Liabilities / assets17.7%
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported
2008-12-31Liabilities / assetsNot reported
2009-12-31Liabilities / assetsNot reported
2010-12-31Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.81× 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.2.80×2.10×1.40×0.70×0.00×200220072011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities0.29×
2003Current assets / current liabilities1.77×
2004Current assets / current liabilities1.83×
2005Current assets / current liabilities2.24×
2006Current assets / current liabilities2.39×
2007Current assets / current liabilities2.59×
2008Current assets / current liabilities2.37×
2009Current assets / current liabilities2.18×
2010Current assets / current liabilities1.9×
2011Current assets / current liabilities1.81×

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
2002 2002-01-01 – 2002-12-31
USD 0
Exact value

Exact value: 0 USD

2002-01-01 – 2002-12-31: 0 USD Inspect Net Income Open source
Share or cite

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

−USD 927,712
Exact value

Exact value: -927712 USD

2002-01-01 – 2002-12-31: -927712 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 48,017
Exact value

Exact value: 48017 USD

2002-01-01 – 2002-12-31: 48017 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 975,729
Calculation and evidence

-927712 − 48017 USD

Exact free cash flow: -975729 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
USD 2.2 million
Exact value

Exact value: 2204000 USD

2003-01-01 – 2003-12-31: 2204000 USD Inspect Net Income Open source
Share or cite

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

USD 351,000
Exact value

Exact value: 351000 USD

2003-01-01 – 2003-12-31: 351000 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 315,000
Exact value

Exact value: 315000 USD

2003-01-01 – 2003-12-31: 315000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 36,000
Calculation and evidence

351000 − 315000 USD

Exact free cash flow: 36000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
USD 6.92 million
Exact value

Exact value: 6917000 USD

2004-01-01 – 2004-12-31: 6917000 USD Inspect Net Income Open source
Share or cite

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

USD 743,000
Exact value

Exact value: 743000 USD

2004-01-01 – 2004-12-31: 743000 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 490,000
Exact value

Exact value: 490000 USD

2004-01-01 – 2004-12-31: 490000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 253,000
Calculation and evidence

743000 − 490000 USD

Exact free cash flow: 253000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
USD 3.73 million
Exact value

Exact value: 3731000 USD

2005-01-01 – 2005-12-31: 3731000 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.

2006 2006-01-01 – 2006-12-31
USD 4.61 million
Exact value

Exact value: 4614000 USD

2006-01-01 – 2006-12-31: 4614000 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.

2007 2007-01-01 – 2007-12-31
USD 6.04 million
Exact value

Exact value: 6038000 USD

2007-01-01 – 2007-12-31: 6038000 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.

2008 2008-01-01 – 2008-12-31
USD 7.05 million
Exact value

Exact value: 7049000 USD

2008-01-01 – 2008-12-31: 7049000 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.

2009 2009-01-01 – 2009-12-31
USD 12.54 million
Exact value

Exact value: 12538000 USD

2009-01-01 – 2009-12-31: 12538000 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.

2010 2010-01-01 – 2010-12-31
USD 24.96 million
Exact value

Exact value: 24955000 USD

2010-01-01 – 2010-12-31: 24955000 USD Inspect Net Income Open source
Share or cite

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

−USD 252,000
Exact value

Exact value: -252000 USD

2010-01-01 – 2010-12-31: -252000 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 654,000
Exact value

Exact value: 654000 USD

2010-01-01 – 2010-12-31: 654000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 906,000
Calculation and evidence

-252000 − 654000 USD

Exact free cash flow: -906000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 14.93 million
Exact value

Exact value: 14926000 USD

2011-01-01 – 2011-12-31: 14926000 USD Inspect Net Income Open source
Share or cite

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

−USD 12.74 million
Exact value

Exact value: -12736000 USD

2011-01-01 – 2011-12-31: -12736000 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 4.82 million
Exact value

Exact value: 4822000 USD

2011-01-01 – 2011-12-31: 4822000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.56 million
Calculation and evidence

-12736000 − 4822000 USD

Exact free cash flow: -17558000 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.

77 filings · 694 latest values · 694 originally reported values

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

Identifiers: 0000817129, 817129, TSTC, edgar:817129, tstc

Also known as MILESTONE CAPITAL INC, TELESTONE TECHNOLOGIES CORP