SIRICOMM INC

EDGAR

57 filing records in this dataset, filed from 1996-08-09 to 2007-08-10. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

499 thousand USD

2007-06-30 · USD

Exact inputs and evidence

Operating margin

-195.03%

2007-06-30 · %

Exact inputs and evidence
  • Operating Income: -973993 USD Source
  • Revenue: 499399 USD Source
Cash and cash equivalents
302 thousand USD Source
Exact value

302455 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2007-08-10.

Financial data available through: 2005-09-30.

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: 8 of 11 periods available· newest 2005-09-30
  • Operating income: 8 of 11 periods available· newest 2005-09-30
  • 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: 5 of 11 periods available· newest 2005-09-30
  • Total assets: 6 of 11 periods available· newest 2005-09-30
  • Total liabilities: 6 of 11 periods available· newest 2005-09-30
  • Current assets: 7 of 11 periods available· newest 2005-09-30
  • Current liabilities: 7 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 193,741

    Prior period

    USD 0

    –

    Current period

    USD 193,741

    –

    Exact inputs and evidence

    193741 − 0 = 193741 USD

    0 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    193741 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 461,861

    Prior period

    −USD 2.78 million

    –

    Current period

    −USD 3.24 million

    –

    Exact inputs and evidence

    -3240268 − -2778407 = -461861 USD

    -2778407 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    -3240268 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 761,968

    Prior period

    −USD 1.19 million

    –

    Current period

    −USD 1.95 million

    –

    Exact inputs and evidence

    -1952048 − -1190080 = -761968 USD

    -1190080 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    -1952048 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

    +43.2%

    Prior period

    USD 682,760

    –

    Current period

    USD 977,690

    –

    Exact inputs and evidence

    977690 − 682760 = 294930 USD

    682760 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    977690 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 193,741 100% of revenue
  • Operating costs Derived USD 3.43 million 1,770% of revenue
  • Operating income −USD 3.24 million −1,670% of revenue
  • Tax, interest and other Derived USD 4,023 2.1% of revenue
  • Net income −USD 3.24 million −1,672% of revenue

Cash

  • Operating cash flow −USD 1.95 million −1,008% of revenue
  • Capital expenditure USD 977,690 505% of revenue
  • Free cash flow Derived −USD 2.93 million −1,512% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Net income was higher than operating income, so the split is not drawn.
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 2000 Operating loss: operating costs were 208% of revenue.
  • 2001 Operating loss: operating costs were 178% of revenue.
  • 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 Operating loss: operating costs were 1,770% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-10-01 – 1995-09-301158698 1111818 Derived 46880 -184195 Derived 231075 Unavailable
Source
1996 1995-10-01 – 1996-09-301676819 1663839 Derived 12980 -289654 Derived 302634 Unavailable
Source
2000 1999-10-01 – 2000-09-301163310 2424354 Derived -1261044 262098 Derived -1523142 -1025339 Derived
Source
2001 2000-10-01 – 2001-09-30666754000 1189084000 Derived -522330000 -1283743000 Derived 761413000 -406582000 Derived
Source
2002 2001-10-01 – 2002-09-300 161908000 Derived -161908000 -160996389 Derived -911611 Unavailable
Source
2003 2002-10-01 – 2003-09-300 1599608 Derived -1599608 526401 Derived -2126009 -640865 Derived
Source
2004 2003-10-01 – 2004-09-300 2585327 Derived -2585327 193080 Derived -2778407 -1872840 Derived
Source
2005 2004-10-01 – 2005-09-30193741 3429986 Derived -3236245 4023 Derived -3240268 -2929738 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 193.7K 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.720.1M540.1M360.0M180.0M0.0199520022005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue1158698
1996Revenue1676819
2000Revenue1163310
2001Revenue666754000
2002Revenue0
2003Revenue0
2004Revenue0
2005Revenue193741

Revenue growth

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

-100% 2002
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.61,800%45,179%28,558%11,936%-4,685%199520022005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year44.7%
2000Year over yearNo prior comparable period
2001Year over year57,215.2%
2002Year over year-100%
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 -1,670.4% 2005
Net margin -1,672.5% 2005
Free cash flow margin -1,512.2% 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.257%-261%-779%-1,297%-1,815%199520022005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin4%
1996Operating margin0.8%
2000Operating margin-108.4%
2001Operating margin-78.3%
2002Operating marginNot reported
2003Operating marginNot reported
2004Operating marginNot reported
2005Operating margin-1,670.4%
1995Net margin19.9%
1996Net margin18%
2000Net margin-130.9%
2001Net margin114.2%
2002Net marginNot reported
2003Net marginNot reported
2004Net marginNot reported
2005Net margin-1,672.5%
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
2000Free cash flow margin-88.1%
2001Free cash flow margin-61%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow margin-1,512.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2M 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.32.6M-85.3M-203.2M-321.2M-439.1M199520022005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow97764
1996Operating cash flow-96544
2000Operating cash flow-999484
2001Operating cash flow-406582000
2002Operating cash flow-765920
2003Operating cash flow-640865
2004Operating cash flow-1190080
2005Operating cash flow-1952048

Free cash flow

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

USD -2.9M 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.32.5M-85.4M-203.3M-321.2M-439.1M199520022005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flowUnavailable
1996Free cash flowUnavailable
2000Free cash flow-1025339
2001Free cash flow-406582000
2002Free cash flowUnavailable
2003Free cash flow-640865
2004Free cash flow-1872840
2005Free cash flow-2929738

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.

15.8% 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.999%749%499%250%0%1995-09-3020022005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-09-30Liabilities / assetsNot reportedNo source recorded
1996-09-30Liabilities / assetsNot reported
2000Liabilities / assets467.5%
2001Liabilities / assetsNot reported
2002Liabilities / assets924.8%
2003Liabilities / assets154.2%
2004Liabilities / assets29.3%
2005Liabilities / assets15.8%

Current assets to current liabilities

Current assets divided by current liabilities.

1.05× 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.2.23×1.67×1.12×0.56×0.00×1995-09-3020022005
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 liabilities2.07×
2000Current assets / current liabilities0.13×
2001Current assets / current liabilities0×
2002Current assets / current liabilities0.06×
2003Current assets / current liabilities0.69×
2004Current assets / current liabilities2.02×
2005Current assets / current liabilities1.05×

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 231,075
Exact value

Exact value: 231075 USD

1994-10-01 – 1995-09-30: 231075 USD Inspect Net Income Open source
Share or cite

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

USD 97,764
Exact value

Exact value: 97764 USD

1994-10-01 – 1995-09-30: 97764 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 302,634
Exact value

Exact value: 302634 USD

1995-10-01 – 1996-09-30: 302634 USD Inspect Net Income Open source
Share or cite

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

−USD 96,544
Exact value

Exact value: -96544 USD

1995-10-01 – 1996-09-30: -96544 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 1.52 million
Exact value

Exact value: -1523142 USD

1999-10-01 – 2000-09-30: -1523142 USD Inspect Net Income Open source
Share or cite

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

−USD 999,484
Exact value

Exact value: -999484 USD

1999-10-01 – 2000-09-30: -999484 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 25,855
Exact value

Exact value: 25855 USD

1999-10-01 – 2000-09-30: 25855 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.03 million
Calculation and evidence

-999484 − 25855 USD

Exact free cash flow: -1025339 USD

Share or cite

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

2001 2000-10-01 – 2001-09-30
USD 761.41 million
Exact value

Exact value: 761413000 USD

2000-10-01 – 2001-09-30: 761413000 USD Inspect Net Income Open source
Share or cite

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

−USD 406.58 million
Exact value

Exact value: -406582000 USD

2000-10-01 – 2001-09-30: -406582000 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

2000-10-01 – 2001-09-30: 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 406.58 million
Calculation and evidence

-406582000 − 0 USD

Exact free cash flow: -406582000 USD

Share or cite

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

2002 2001-10-01 – 2002-09-30
−USD 911,611
Exact value

Exact value: -911611 USD

2001-10-01 – 2002-09-30: -911611 USD Inspect Net Income Open source
Share or cite

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

−USD 765,920
Exact value

Exact value: -765920 USD

2001-10-01 – 2002-09-30: -765920 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 2.13 million
Exact value

Exact value: -2126009 USD

2002-10-01 – 2003-09-30: -2126009 USD Inspect Net Income Open source
Share or cite

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

−USD 640,865
Exact value

Exact value: -640865 USD

2002-10-01 – 2003-09-30: -640865 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 640,865
Calculation and evidence

-640865 − 0 USD

Exact free cash flow: -640865 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 2.78 million
Exact value

Exact value: -2778407 USD

2003-10-01 – 2004-09-30: -2778407 USD Inspect Net Income Open source
Share or cite

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

−USD 1.19 million
Exact value

Exact value: -1190080 USD

2003-10-01 – 2004-09-30: -1190080 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 682,760
Exact value

Exact value: 682760 USD

2003-10-01 – 2004-09-30: 682760 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.87 million
Calculation and evidence

-1190080 − 682760 USD

Exact free cash flow: -1872840 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 3.24 million
Exact value

Exact value: -3240268 USD

2004-10-01 – 2005-09-30: -3240268 USD Inspect Net Income Open source
Share or cite

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

−USD 1.95 million
Exact value

Exact value: -1952048 USD

2004-10-01 – 2005-09-30: -1952048 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 977,690
Exact value

Exact value: 977690 USD

2004-10-01 – 2005-09-30: 977690 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.93 million
Calculation and evidence

-1952048 − 977690 USD

Exact free cash flow: -2929738 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.

57 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000851199, 851199, edgar:851199

Also known as FOUNTAIN PHARMACEUTICALS INC