EARTHWORKS ENTERTAINMENT INC

EDGAR

54 filing records in this dataset, filed from 1996-10-16 to 2006-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2006-03-31 · USD

Exact inputs and evidence
Cash and cash equivalents
37.3 thousand USD Source
Exact value

37273 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.

Capital expenditure

0 USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2004-10-01 – 2005-09-30 Source
  • Capital expenditure: 0 USD · 2004-10-01 – 2005-06-30 Source
  • Capital expenditure: 0 USD · 2005-10-01 – 2005-12-31 Source
  • Capital expenditure: 0 USD · 2005-10-01 – 2006-03-31 Source
  • Capital expenditure: 0 USD · 2005-10-01 – 2005-12-31 Source
  • Capital expenditure: 0 USD · 2005-10-01 – 2006-06-30 Source
  • Capital expenditure: 0 USD · 2005-10-01 – 2006-03-31 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: 2006-08-14.

Financial data available through: 2005-09-30.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2005-09-30
  • Operating income: 3 of 11 periods available· newest 1998-09-30
  • Net income: 8 of 11 periods available· newest 2005-09-30
  • Operating cash flow: 8 of 11 periods available· newest 2005-09-30
  • Capital expenditure: 4 of 11 periods available· newest 2005-09-30
  • Total assets: 7 of 11 periods available· newest 2005-09-30
  • Total liabilities: 1 of 11 periods available· newest 2004-09-30
  • Current assets: 7 of 11 periods available· newest 2005-09-30
  • Current liabilities: 6 of 11 periods available· newest 2005-09-30
  • Cash and cash equivalents: 8 of 11 periods available· newest 2005-09-30
  • 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

    USD 0

    Prior period

    USD 0

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 0 = 0 USD

    0 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    0 USD · 2004-10-01 – 2005-09-30

    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 516,447

    Prior period

    −USD 1.85 million

    –

    Current period

    −USD 2.36 million

    –

    Exact inputs and evidence

    -2362770 − -1846323 = -516447 USD

    -1846323 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    -2362770 USD · 2004-10-01 – 2005-09-30

    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 1.74 million

    Prior period

    −USD 824,865

    –

    Current period

    −USD 2.57 million

    –

    Exact inputs and evidence

    -2567788 − -824865 = -1742923 USD

    -824865 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    -2567788 USD · 2004-10-01 – 2005-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 1,150

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 1150 = -1150 USD

    1150 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    0 USD · 2004-10-01 – 2005-09-30

    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.

2005 2004-10-01 – 2005-09-30

  • Revenue USD 0
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 2.36 million

Cash

  • Operating cash flow −USD 2.57 million
  • Capital expenditure USD 0
  • Free cash flow Derived −USD 2.57 million

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Operating loss: operating costs were 126% of revenue.
  • 1997 Operating loss: operating costs were 110% of revenue.
  • 1998 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.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-10-01 – 1995-09-3010246210 UnavailableUnavailableUnavailable1451800 Unavailable
Source
1996 1995-10-01 – 1996-09-304754717 6008810 Derived -1254093 -1254093 Derived 0 Unavailable
Source
1997 1996-10-01 – 1997-09-30967260 1060693 Derived -93433 1274006 Derived -1367439 Unavailable
Source
1998 1997-10-01 – 1998-09-300 45527 Derived -45527 -45527 Derived 0 Unavailable
Source
2002 2001-10-01 – 2002-09-300 UnavailableUnavailableUnavailable-1578316 -155654 Derived
Source
2003 2002-10-01 – 2003-09-300 UnavailableUnavailableUnavailable-850154 -126433 Derived
Source
2004 2003-10-01 – 2004-09-300 UnavailableUnavailableUnavailable-1846323 -826015 Derived
Source
2005 2004-10-01 – 2005-09-300 UnavailableUnavailableUnavailable-2362770 -2567788 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 0 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.11.1M8.3M5.5M2.8M0.0199520022005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue10246210
1996Revenue4754717
1997Revenue967260
1998Revenue0
2002Revenue0
2003Revenue0
2004Revenue0
2005Revenue0

Revenue growth

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

-100% 1998
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.8%-21%-50%-79%-108%199520022005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year-53.6%
1997Year over year-79.7%
1998Year over year-100%
2002Year over yearNo prior comparable period
2003Year over yearNo prior comparable period
2004Year over yearNo prior comparable period
2005Year over yearNo prior comparable period

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 -9.7% 1997
Net margin -141.4% 1997
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.27%-18%-64%-109%-154%1995-09-302002-09-302005-09-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995-09-30Operating marginNot reported
1996Operating margin-26.4%
1997Operating margin-9.7%
1998Operating marginNot reported
2002-09-30Operating marginNot reported
2003-09-30Operating marginNot reported
2004-09-30Operating marginNot reported
2005-09-30Operating marginNot reported
1995Net margin14.2%
1996Net margin0%
1997Net margin-141.4%
1998Net marginNot reported
2002Net marginNot reported
2003Net marginNot reported
2004Net marginNot reported
2005Net marginNot reported
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free 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 -2.6M 2005
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.260.5K-499.0K-1.3M-2.0M-2.8M199520022005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-592306
1996Operating cash flow-268205
1997Operating cash flow50973
1998Operating cash flow-97
2002Operating cash flow-155654
2003Operating cash flow-126433
2004Operating cash flow-824865
2005Operating cash flow-2567788

Free cash flow

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

USD -2.6M 2005
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.205.4K-539.2K-1.3M-2.0M-2.8M199520022005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flowUnavailable
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
2002Free cash flow-155654
2003Free cash flow-126433
2004Free cash flow-826015
2005Free cash flow-2567788

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.

424.5% 2004
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.458%344%229%115%0%1995-09-302002-09-302005-09-30
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-09-30Liabilities / assetsNot reportedNo source recorded
1996-09-30Liabilities / assetsNot reported
1997-09-30Liabilities / assetsNot reported
1998-09-30Liabilities / assetsNot reported
2002-09-30Liabilities / assetsNot reported
2003-09-30Liabilities / assetsNot reported
2004Liabilities / assets424.5%
2005-09-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.19× 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.0.41×0.31×0.20×0.10×0.00×1995-09-3020022005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-09-30Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilitiesNot reported
1997Current assets / current liabilities0×
1998Current assets / current liabilities0×
2002Current assets / current liabilities0.18×
2003Current assets / current liabilities0.12×
2004Current assets / current liabilities0.38×
2005Current assets / current liabilities0.19×

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 1.45 million
Exact value

Exact value: 1451800 USD

1994-10-01 – 1995-09-30: 1451800 USD Inspect Net Income Open source
Share or cite

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

−USD 592,306
Exact value

Exact value: -592306 USD

1994-10-01 – 1995-09-30: -592306 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.

1996 1995-10-01 – 1996-09-30
USD 0
Exact value

Exact value: 0 USD

1995-10-01 – 1996-09-30: 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 268,205
Exact value

Exact value: -268205 USD

1995-10-01 – 1996-09-30: -268205 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.

1997 1996-10-01 – 1997-09-30
−USD 1.37 million
Exact value

Exact value: -1367439 USD

1996-10-01 – 1997-09-30: -1367439 USD Inspect Net Income Open source
Share or cite

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

USD 50,973
Exact value

Exact value: 50973 USD

1996-10-01 – 1997-09-30: 50973 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 0
Exact value

Exact value: 0 USD

1997-10-01 – 1998-09-30: 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 97
Exact value

Exact value: -97 USD

1997-10-01 – 1998-09-30: -97 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 1.58 million
Exact value

Exact value: -1578316 USD

2001-10-01 – 2002-09-30: -1578316 USD Inspect Net Income Open source
Share or cite

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

−USD 155,654
Exact value

Exact value: -155654 USD

2001-10-01 – 2002-09-30: -155654 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 0
Exact value

Exact value: 0 USD

2001-10-01 – 2002-09-30: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 155,654
Calculation and evidence

-155654 − 0 USD

Exact free cash flow: -155654 USD

Share or cite

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

2003 2002-10-01 – 2003-09-30
−USD 850,154
Exact value

Exact value: -850154 USD

2002-10-01 – 2003-09-30: -850154 USD Inspect Net Income Open source
Share or cite

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

−USD 126,433
Exact value

Exact value: -126433 USD

2002-10-01 – 2003-09-30: -126433 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 0
Exact value

Exact value: 0 USD

2002-10-01 – 2003-09-30: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 126,433
Calculation and evidence

-126433 − 0 USD

Exact free cash flow: -126433 USD

Share or cite

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

2004 2003-10-01 – 2004-09-30
−USD 1.85 million
Exact value

Exact value: -1846323 USD

2003-10-01 – 2004-09-30: -1846323 USD Inspect Net Income Open source
Share or cite

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

−USD 824,865
Exact value

Exact value: -824865 USD

2003-10-01 – 2004-09-30: -824865 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 1,150
Exact value

Exact value: 1150 USD

2003-10-01 – 2004-09-30: 1150 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 826,015
Calculation and evidence

-824865 − 1150 USD

Exact free cash flow: -826015 USD

Share or cite

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

2005 2004-10-01 – 2005-09-30
−USD 2.36 million
Exact value

Exact value: -2362770 USD

2004-10-01 – 2005-09-30: -2362770 USD Inspect Net Income Open source
Share or cite

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

−USD 2.57 million
Exact value

Exact value: -2567788 USD

2004-10-01 – 2005-09-30: -2567788 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 0
Exact value

Exact value: 0 USD

2004-10-01 – 2005-09-30: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.57 million
Calculation and evidence

-2567788 − 0 USD

Exact free cash flow: -2567788 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.

54 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000820789, 820789, edgar:820789

Also known as ECONTENT INC, GULFSTAR INDUSTRIES INC, MEDIA VISION PRODUCTIONS INC