ORGANITECH USA INC

EDGAR

83 filing records in this dataset, filed from 1996-05-21 to 2009-04-03. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

326 thousand USD

2008-09-30 · USD

Exact inputs and evidence

Operating margin

-94.8%

2008-09-30 · %

Exact inputs and evidence
  • Operating Income: -309266 USD Source
  • Revenue: 326218 USD Source

Operating cash flow

-292 thousand USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -892376 USD Source
  • Operating Cash Flow: -600709 USD Source

Free cash flow

-293 thousand USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -892376 USD Source
  • Operating Cash Flow: -600709 USD Source
  • Capital Expenditure: 2855 USD Source
  • Capital Expenditure: 1848 USD Source
Cash and cash equivalents
55 thousand USD Source
Exact value

54954 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.

Revenue

939 thousand USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Revenue: 1487334 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 1205569 USD · 2007-01-01 – 2007-09-30 Source
  • Revenue: 47786 USD · 2008-01-01 – 2008-03-31 Source
  • Revenue: 282881 USD · 2008-04-01 – 2008-06-30 Source
  • Revenue: 326218 USD · 2008-07-01 – 2008-09-30 Source

Net income

-1.41 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Net income: -1556396 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -1144849 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -265526 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: -415583 USD · 2008-04-01 – 2008-06-30 Source
  • Net income: -315093 USD · 2008-07-01 – 2008-09-30 Source

Operating cash flow

-1.11 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Operating cash flow: -1885117 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -1668488 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -744961 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -600709 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -744961 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -892376 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -600709 USD · 2008-01-01 – 2008-06-30 Source

Capital expenditure

5.2 thousand USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Capital expenditure: 2343 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 0 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 1829 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 1848 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 1829 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 2855 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 1848 USD · 2008-01-01 – 2008-06-30 Source

Free cash flow

-1.11 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Operating cash flow: -1885117 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: -1668488 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -744961 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -600709 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -744961 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -892376 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -600709 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 2343 USD · 2007-01-01 – 2007-12-31 Source
  • Capital expenditure: 0 USD · 2007-01-01 – 2007-09-30 Source
  • Capital expenditure: 1829 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 1848 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 1829 USD · 2008-01-01 – 2008-03-31 Source
  • Capital expenditure: 2855 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 1848 USD · 2008-01-01 – 2008-06-30 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: 2009-04-03.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2007-12-31
  • Operating income: 8 of 11 periods available· newest 2007-12-31
  • Net income: 11 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2007-12-31
  • assets: No compatible figures in this window
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2007-12-31
  • Current liabilities: 2 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2007-12-31
  • 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

    -56.2%

    Prior period

    USD 3.4 million

    –

    Current period

    USD 1.49 million

    –

    Exact inputs and evidence

    1487334 − 3395338 = -1908004 USD

    3395338 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    1487334 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 176,635

    Prior period

    −USD 1.38 million

    –

    Current period

    −USD 1.56 million

    –

    Exact inputs and evidence

    -1556396 − -1379761 = -176635 USD

    -1379761 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -1556396 USD · 2007-01-01 – 2007-12-31

    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 1.14 million

    Prior period

    −USD 746,297

    –

    Current period

    −USD 1.89 million

    –

    Exact inputs and evidence

    -1885117 − -746297 = -1138820 USD

    -746297 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -1885117 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -87.9%

    Prior period

    USD 19,366

    –

    Current period

    USD 2,343

    –

    Exact inputs and evidence

    2343 − 19366 = -17023 USD

    19366 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    2343 USD · 2007-01-01 – 2007-12-31

    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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 1.49 million 100% of revenue
  • Cost of revenue USD 1.52 million 102% of revenue
  • Operating expenses USD 1.56 million 105% of revenue
  • Operating income −USD 1.6 million −108% of revenue
  • Tax, interest and other Derived −USD 42,499 −2.9% of revenue
  • Net income −USD 1.56 million −105% of revenue

Cash

  • Operating cash flow −USD 1.89 million −127% of revenue
  • Capital expenditure USD 2,343 0.2% of revenue
  • Free cash flow Derived −USD 1.89 million −127% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2004 Operating loss: operating costs were 423% of revenue.
  • 2005 Operating loss: operating costs were 150% of revenue.
  • 2006 Operating loss: operating costs were 142% of revenue.
  • 2007 Operating loss: operating costs were 208% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2004 2004-01-01 – 2004-12-31376799 1592724 Derived -1215925 88734 Derived -1304659 Unavailable
Source
2005 2005-01-01 – 2005-12-311649702 2471294 Derived -821592 176906 Derived -998498 -78470 Derived
Source
2006 2006-01-01 – 2006-12-313395338 4807760 Derived -1412422 -32661 Derived -1379761 -765663 Derived
Source
2007 2007-01-01 – 2007-12-311487334 3086229 Derived -1598895 -42499 Derived -1556396 -1887460 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 1.5M 2007
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.3.7M2.8M1.8M916.7K0.02004200520062007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Revenue376799
2005Revenue1649702
2006Revenue3395338
2007Revenue1487334

Revenue growth

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

-56.2% 2007
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.369%255%141%27%-88%2004200520062007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2004Year over yearNo prior comparable period
2005Year over year337.8%
2006Year over year105.8%
2007Year over year-56.2%

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 -107.5% 2007
Net margin -104.6% 2007
Free cash flow margin -126.9% 2007
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.28%-73%-173%-274%-374%2004200520062007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2004Operating margin-322.7%
2005Operating margin-49.8%
2006Operating margin-41.6%
2007Operating margin-107.5%
2004Net margin-346.2%
2005Net margin-60.5%
2006Net margin-40.6%
2007Net margin-104.6%
2004Free cash flow marginNot reported
2005Free cash flow margin-4.8%
2006Free cash flow margin-22.6%
2007Free cash flow margin-126.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.9M 2007
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.150.8K-395.9K-942.6K-1.5M-2.0M2004200520062007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flow-13575
2006Operating cash flow-746297
2007Operating cash flow-1885117

Free cash flow

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

USD -1.9M 2007
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.151.0K-396.4K-943.7K-1.5M-2.0M2004200520062007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2004Free cash flowUnavailableNo source recorded
2005Free cash flow-78470
2006Free cash flow-765663
2007Free cash flow-1887460

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2004-12-31Liabilities / assetsNot reportedNo source recorded
2005-12-31Liabilities / assetsNot reportedNo source recorded
2006-12-31Liabilities / assetsNot reportedNo source recorded
2007-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

0.46× 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.0.50×0.38×0.25×0.13×0.00×2004200520062007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2004Current assets / current liabilities0.22×
2005Current assets / current liabilities0.46×
2006Current assets / current liabilitiesNot reported
2007Current assets / current liabilitiesNot reported

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
1998 1998-01-01 – 1998-12-31
−USD 4,111
Exact value

Exact value: -4111 USD

1998-01-01 – 1998-12-31: -4111 USD Inspect Net Income Open source
Share or cite

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

−USD 1,960
Exact value

Exact value: -1960 USD

1998-01-01 – 1998-12-31: -1960 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 1999-01-01 – 1999-12-31
−USD 48,666
Exact value

Exact value: -48666 USD

1999-01-01 – 1999-12-31: -48666 USD Inspect Net Income Open source
Share or cite

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

USD 85,712
Exact value

Exact value: 85712 USD

1999-01-01 – 1999-12-31: 85712 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 2001-01-01 – 2001-12-31
−USD 1.71 billion
Exact value

Exact value: -1708326000 USD

2001-01-01 – 2001-12-31: -1708326000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.58 billion
Exact value

Exact value: -1582660000 USD

2001-01-01 – 2001-12-31: -1582660000 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 2002-01-01 – 2002-12-31
USD 967,905
Exact value

Exact value: 967905 USD

2002-01-01 – 2002-12-31: 967905 USD Inspect Net Income Open source
Share or cite

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

−USD 992,789
Exact value

Exact value: -992789 USD

2002-01-01 – 2002-12-31: -992789 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 967,905
Exact value

Exact value: 967905 USD

2002-07-01 – 2003-06-30: 967905 USD Inspect Net Income Open source
Share or cite

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

−USD 992,789
Exact value

Exact value: -992789 USD

2002-07-01 – 2003-06-30: -992789 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 967,905
Exact value

Exact value: 967905 USD

2002-10-01 – 2003-09-30: 967905 USD Inspect Net Income Open source
Share or cite

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

−USD 992,789
Exact value

Exact value: -992789 USD

2002-10-01 – 2003-09-30: -992789 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 2004-01-01 – 2004-12-31
−USD 1.3 million
Exact value

Exact value: -1304659 USD

2004-01-01 – 2004-12-31: -1304659 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 2005-01-01 – 2005-12-31
−USD 998,498
Exact value

Exact value: -998498 USD

2005-01-01 – 2005-12-31: -998498 USD Inspect Net Income Open source
Share or cite

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

−USD 13,575
Exact value

Exact value: -13575 USD

2005-01-01 – 2005-12-31: -13575 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 64,895
Exact value

Exact value: 64895 USD

2005-01-01 – 2005-12-31: 64895 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 78,470
Calculation and evidence

-13575 − 64895 USD

Exact free cash flow: -78470 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 1.38 million
Exact value

Exact value: -1379761 USD

2006-01-01 – 2006-12-31: -1379761 USD Inspect Net Income Open source
Share or cite

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

−USD 746,297
Exact value

Exact value: -746297 USD

2006-01-01 – 2006-12-31: -746297 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 19,366
Exact value

Exact value: 19366 USD

2006-01-01 – 2006-12-31: 19366 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 765,663
Calculation and evidence

-746297 − 19366 USD

Exact free cash flow: -765663 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 1.56 million
Exact value

Exact value: -1556396 USD

2007-01-01 – 2007-12-31: -1556396 USD Inspect Net Income Open source
Share or cite

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

−USD 1.89 million
Exact value

Exact value: -1885117 USD

2007-01-01 – 2007-12-31: -1885117 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 2,343
Exact value

Exact value: 2343 USD

2007-01-01 – 2007-12-31: 2343 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.89 million
Calculation and evidence

-1885117 − 2343 USD

Exact free cash flow: -1887460 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.

83 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000832810, 832810, edgar:832810

Also known as INCUBATETHIS INC, PETHEALTH SYSTEMS INC, TRIANGLE INC