IMAGENETIX INC /NV/

EDGAR

79 filing records in this dataset, filed from 1996-10-07 to 2015-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

877 thousand USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

19.44%

2011-09-30 · %

Exact inputs and evidence
  • Operating Income: 170408 USD Source
  • Revenue: 876564 USD Source

Operating cash flow

-202 thousand USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 427767 USD Source
  • Operating Cash Flow: 629860 USD Source
Cash and cash equivalents
345 thousand USD Source
Exact value

345417 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

4.25 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Revenue: 1696394 USD · 2010-10-01 – 2010-12-31 Source
  • Revenue: 7128854 USD · 2010-04-01 – 2011-03-31 Source
  • Revenue: 6001380 USD · 2010-04-01 – 2010-12-31 Source
  • Revenue: 545132 USD · 2011-04-01 – 2011-06-30 Source
  • Revenue: 876564 USD · 2011-07-01 – 2011-09-30 Source

Net income

-5.06 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Net income: -1201965 USD · 2010-10-01 – 2010-12-31 Source
  • Net income: -2167594 USD · 2010-04-01 – 2011-03-31 Source
  • Net income: -1735523 USD · 2010-04-01 – 2010-12-31 Source
  • Net income: -406543 USD · 2011-04-01 – 2011-06-30 Source
  • Net income: -3020110 USD · 2011-07-01 – 2011-09-30 Source

Operating cash flow

474 thousand USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Operating cash flow: -2522745 USD · 2010-04-01 – 2010-12-31 Source
  • Operating cash flow: -2122645 USD · 2010-04-01 – 2010-09-30 Source
  • Operating cash flow: -2076351 USD · 2010-04-01 – 2011-03-31 Source
  • Operating cash flow: -2522745 USD · 2010-04-01 – 2010-12-31 Source
  • Operating cash flow: 629860 USD · 2011-04-01 – 2011-06-30 Source
  • Operating cash flow: 427767 USD · 2011-04-01 – 2011-09-30 Source
  • Operating cash flow: 629860 USD · 2011-04-01 – 2011-06-30 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: 2015-08-14.

Financial data available through: 2011-03-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2011-03-31
  • Operating income: 11 of 11 periods available· newest 2011-03-31
  • Net income: 11 of 11 periods available· newest 2011-03-31
  • Operating cash flow: 11 of 11 periods available· newest 2011-03-31
  • Capital expenditure: 4 of 11 periods available· newest 2011-03-31
  • Total assets: 11 of 11 periods available· newest 2011-03-31
  • Total liabilities: 8 of 11 periods available· newest 2009-03-31
  • Current assets: 11 of 11 periods available· newest 2011-03-31
  • Current liabilities: 11 of 11 periods available· newest 2011-03-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2011-03-31
  • 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

    +8.1%

    Prior period

    USD 6.6 million

    –

    Current period

    USD 7.13 million

    –

    Exact inputs and evidence

    7128854 − 6596071 = 532783 USD

    6596071 USD · 2009-04-01 – 2010-03-31

    Inspect prior input Prior source

    7128854 USD · 2010-04-01 – 2011-03-31

    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 1.47 million

    Prior period

    −USD 697,104

    –

    Current period

    −USD 2.17 million

    –

    Exact inputs and evidence

    -2167594 − -697104 = -1470490 USD

    -697104 USD · 2009-04-01 – 2010-03-31

    Inspect prior input Prior source

    -2167594 USD · 2010-04-01 – 2011-03-31

    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 1.8 million

    Prior period

    −USD 277,059

    –

    Current period

    −USD 2.08 million

    –

    Exact inputs and evidence

    -2076351 − -277059 = -1799292 USD

    -277059 USD · 2009-04-01 – 2010-03-31

    Inspect prior input Prior source

    -2076351 USD · 2010-04-01 – 2011-03-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -72.9%

    Prior period

    USD 6,501

    –

    Current period

    USD 1,761

    –

    Exact inputs and evidence

    1761 − 6501 = -4740 USD

    6501 USD · 2009-04-01 – 2010-03-31

    Inspect prior input Prior source

    1761 USD · 2010-04-01 – 2011-03-31

    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 2010-04-01 – 2011-03-31

  • Revenue USD 7.13 million 100% of revenue
  • Cost of revenue USD 4.06 million 57% of revenue
  • Operating expenses USD 6.37 million 89% of revenue
  • Operating income −USD 3.31 million −46% of revenue
  • Tax, interest and other Derived −USD 1.14 million −16% of revenue
  • Net income −USD 2.17 million −30% of revenue

Cash

  • Operating cash flow −USD 2.08 million −29% of revenue
  • Capital expenditure USD 1,761 0% of revenue
  • Free cash flow Derived −USD 2.08 million −29% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 104% of revenue.
  • 2003 Operating loss: operating costs were 120% of revenue.
  • 2004 10%87%
  • 2005 10%86%
  • 2006 Operating loss: operating costs were 116% of revenue.
  • 2007 Operating loss: operating costs were 115% of revenue.
  • 2008 Operating loss: operating costs were 140% of revenue.
  • 2009 Operating loss: operating costs were 112% of revenue.
  • 2010 Operating loss: operating costs were 135% of revenue.
  • 2011 Operating loss: operating costs were 146% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-04-01 – 2002-03-314443742 4634252 Derived -190510 65527 Derived -256037 Unavailable
Source
2003 2002-04-01 – 2003-03-313409058 4105375 Derived -696317 79167 Derived -775484 Unavailable
Source
2004 2003-04-01 – 2004-03-314568264 3989516 Derived 578748 113705 Derived 465043 Unavailable
Source
2005 2004-04-01 – 2005-03-317574194 6534754 Derived 1039440 285504 Derived 753936 Unavailable
Source
2006 2005-04-01 – 2006-03-317649941 8877297 Derived -1227356 -633978 Derived -593378 Unavailable
Source
2007 2006-04-01 – 2007-03-315596725 6429458 Derived -832733 -165094 Derived -667639 Unavailable
Source
2008 2007-04-01 – 2008-03-315569593 7799350 Derived -2229757 -453115 Derived -1776642 -135750 Derived
Source
2009 2008-04-01 – 2009-03-317460872 8380073 Derived -919201 -1349157 Derived 429956 231083 Derived
Source
2010 2009-04-01 – 2010-03-316596071 8874260 Derived -2278189 -1581085 Derived -697104 -283560 Derived
Source
2011 2010-04-01 – 2011-03-317128854 10435610 Derived -3306756 -1139162 Derived -2167594 -2078112 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 7.1M 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.8.3M6.2M4.1M2.1M0.0200220072011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue4443742
2003Revenue3409058
2004Revenue4568264
2005Revenue7574194
2006Revenue7649941
2007Revenue5596725
2008Revenue5569593
2009Revenue7460872
2010Revenue6596071
2011Revenue7128854

Revenue growth

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

8.1% 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.73%46%19%-7%-34%200220072011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over year-4.2%
2003Year over year-23.3%
2004Year over year34%
2005Year over year65.8%
2006Year over year1%
2007Year over year-26.8%
2008Year over year-0.5%
2009Year over year34%
2010Year over year-11.6%
2011Year over year8.1%

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 -46.4% 2011
Net margin -30.4% 2011
Free cash flow margin -29.2% 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.19%1%-16%-34%-51%200220072011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-4.3%
2003Operating margin-20.4%
2004Operating margin12.7%
2005Operating margin13.7%
2006Operating margin-16%
2007Operating margin-14.9%
2008Operating margin-40%
2009Operating margin-12.3%
2010Operating margin-34.5%
2011Operating margin-46.4%
2002Net margin-5.8%
2003Net margin-22.7%
2004Net margin10.2%
2005Net margin10%
2006Net margin-7.8%
2007Net margin-11.9%
2008Net margin-31.9%
2009Net margin5.8%
2010Net margin-10.6%
2011Net margin-30.4%
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
2007Free cash flow marginNot reported
2008Free cash flow margin-2.4%
2009Free cash flow margin3.1%
2010Free cash flow margin-4.3%
2011Free cash flow margin-29.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.1M 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.462.6K-219.1K-900.9K-1.6M-2.3M200220072011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-218531
2003Operating cash flow-117789
2004Operating cash flow93384
2005Operating cash flow-107858
2006Operating cash flow3758
2007Operating cash flow-819292
2008Operating cash flow-116736
2009Operating cash flow274547
2010Operating cash flow-277059
2011Operating cash flow-2076351

Free cash flow

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

USD -2.1M 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.415.8K-253.8K-923.5K-1.6M-2.3M200220072011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free cash flowUnavailable
2007Free cash flowUnavailable
2008Free cash flow-135750
2009Free cash flow231083
2010Free cash flow-283560
2011Free cash flow-2078112

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.

11.6% 2009
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.48%36%24%12%0%200220072011-03-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets37.8%
2003Liabilities / assets44.7%
2004Liabilities / assets33.9%
2005-03-31Liabilities / assetsNot reported
2006Liabilities / assets15.9%
2007Liabilities / assets13.1%
2008Liabilities / assets21.3%
2009Liabilities / assets11.6%
2010-03-31Liabilities / assetsNot reported
2011-03-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.93× 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.8.76×6.57×4.38×2.19×0.00×200220072011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities2.4×
2003Current assets / current liabilities2.05×
2004Current assets / current liabilities2.76×
2005Current assets / current liabilities3.47×
2006Current assets / current liabilities6.08×
2007Current assets / current liabilities7.04×
2008Current assets / current liabilities4.32×
2009Current assets / current liabilities8.11×
2010Current assets / current liabilities3.75×
2011Current assets / current liabilities0.93×

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 2001-04-01 – 2002-03-31
−USD 256,037
Exact value

Exact value: -256037 USD

2001-04-01 – 2002-03-31: -256037 USD Inspect Net Income Open source
Share or cite

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

−USD 218,531
Exact value

Exact value: -218531 USD

2001-04-01 – 2002-03-31: -218531 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 2002-04-01 – 2003-03-31
−USD 775,484
Exact value

Exact value: -775484 USD

2002-04-01 – 2003-03-31: -775484 USD Inspect Net Income Open source
Share or cite

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

−USD 117,789
Exact value

Exact value: -117789 USD

2002-04-01 – 2003-03-31: -117789 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 465,043
Exact value

Exact value: 465043 USD

2003-04-01 – 2004-03-31: 465043 USD Inspect Net Income Open source
Share or cite

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

USD 93,384
Exact value

Exact value: 93384 USD

2003-04-01 – 2004-03-31: 93384 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 2004-04-01 – 2005-03-31
USD 753,936
Exact value

Exact value: 753936 USD

2004-04-01 – 2005-03-31: 753936 USD Inspect Net Income Open source
Share or cite

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

−USD 107,858
Exact value

Exact value: -107858 USD

2004-04-01 – 2005-03-31: -107858 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 2005-04-01 – 2006-03-31
−USD 593,378
Exact value

Exact value: -593378 USD

2005-04-01 – 2006-03-31: -593378 USD Inspect Net Income Open source
Share or cite

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

USD 3,758
Exact value

Exact value: 3758 USD

2005-04-01 – 2006-03-31: 3758 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.

2007 2006-04-01 – 2007-03-31
−USD 667,639
Exact value

Exact value: -667639 USD

2006-04-01 – 2007-03-31: -667639 USD Inspect Net Income Open source
Share or cite

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

−USD 819,292
Exact value

Exact value: -819292 USD

2006-04-01 – 2007-03-31: -819292 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.

2008 2007-04-01 – 2008-03-31
−USD 1.78 million
Exact value

Exact value: -1776642 USD

2007-04-01 – 2008-03-31: -1776642 USD Inspect Net Income Open source
Share or cite

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

−USD 116,736
Exact value

Exact value: -116736 USD

2007-04-01 – 2008-03-31: -116736 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 19,014
Exact value

Exact value: 19014 USD

2007-04-01 – 2008-03-31: 19014 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 135,750
Calculation and evidence

-116736 − 19014 USD

Exact free cash flow: -135750 USD

Share or cite

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

2009 2008-04-01 – 2009-03-31
USD 429,956
Exact value

Exact value: 429956 USD

2008-04-01 – 2009-03-31: 429956 USD Inspect Net Income Open source
Share or cite

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

USD 274,547
Exact value

Exact value: 274547 USD

2008-04-01 – 2009-03-31: 274547 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 43,464
Exact value

Exact value: 43464 USD

2008-04-01 – 2009-03-31: 43464 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 231,083
Calculation and evidence

274547 − 43464 USD

Exact free cash flow: 231083 USD

Share or cite

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

2010 2009-04-01 – 2010-03-31
−USD 697,104
Exact value

Exact value: -697104 USD

2009-04-01 – 2010-03-31: -697104 USD Inspect Net Income Open source
Share or cite

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

−USD 277,059
Exact value

Exact value: -277059 USD

2009-04-01 – 2010-03-31: -277059 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 6,501
Exact value

Exact value: 6501 USD

2009-04-01 – 2010-03-31: 6501 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 283,560
Calculation and evidence

-277059 − 6501 USD

Exact free cash flow: -283560 USD

Share or cite

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

2011 2010-04-01 – 2011-03-31
−USD 2.17 million
Exact value

Exact value: -2167594 USD

2010-04-01 – 2011-03-31: -2167594 USD Inspect Net Income Open source
Share or cite

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

−USD 2.08 million
Exact value

Exact value: -2076351 USD

2010-04-01 – 2011-03-31: -2076351 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 1,761
Exact value

Exact value: 1761 USD

2010-04-01 – 2011-03-31: 1761 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.08 million
Calculation and evidence

-2076351 − 1761 USD

Exact free cash flow: -2078112 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.

79 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000839441, 839441, edgar:839441

Also known as CAPITAL GROWTH INC