HOME SOLUTIONS OF AMERICA INC

EDGAR

52 filing records in this dataset, filed from 1996-10-16 to 2007-08-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

51 million USD

2007-06-30 · USD

Exact inputs and evidence

Operating margin

26.03%

2007-06-30 · %

Exact inputs and evidence
  • Operating Income: 13265000 USD Source
  • Revenue: 50960000 USD Source

Operating cash flow

-10.7 million USD

2007-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -13476000 USD Source
  • Operating Cash Flow: -2792000 USD Source

Free cash flow

-10.9 million USD

2007-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -13476000 USD Source
  • Operating Cash Flow: -2792000 USD Source
  • Capital Expenditure: 454000 USD Source
  • Capital Expenditure: 230000 USD Source
Cash and cash equivalents
4.65 million USD Source
Exact value

4646000 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

175 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Revenue: 49077000 USD · 2006-07-01 – 2006-09-30 Source
  • Revenue: 127220000 USD · 2006-01-01 – 2006-12-31 Source
  • Revenue: 92510000 USD · 2006-01-01 – 2006-09-30 Source
  • Revenue: 39931000 USD · 2007-01-01 – 2007-03-31 Source
  • Revenue: 50960000 USD · 2007-04-01 – 2007-06-30 Source

Net income

23.4 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Net income: 8084000 USD · 2006-07-01 – 2006-09-30 Source
  • Net income: 17898000 USD · 2006-01-01 – 2006-12-31 Source
  • Net income: 15675000 USD · 2006-01-01 – 2006-09-30 Source
  • Net income: 5708000 USD · 2007-01-01 – 2007-03-31 Source
  • Net income: 7372000 USD · 2007-04-01 – 2007-06-30 Source

Operating cash flow

-17.9 million USD

2006-07-01 – 2007-06-30

Exact inputs and evidence
  • Operating cash flow: -13771000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: -8064000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: -12509000 USD · 2006-01-01 – 2006-12-31 Source
  • Operating cash flow: -13771000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: -2792000 USD · 2007-01-01 – 2007-03-31 Source
  • Operating cash flow: -13476000 USD · 2007-01-01 – 2007-06-30 Source
  • Operating cash flow: -2792000 USD · 2007-01-01 – 2007-03-31 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: 2007-08-15.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2006-12-31
  • Operating income: 9 of 11 periods available· newest 2006-12-31
  • Net income: 9 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2006-12-31
  • Total assets: 9 of 11 periods available· newest 2006-12-31
  • Total liabilities: 9 of 11 periods available· newest 2006-12-31
  • Current assets: 9 of 11 periods available· newest 2006-12-31
  • Current liabilities: 9 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2006-12-31
  • 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

    +86.7%

    Prior period

    USD 68.14 million

    –

    Current period

    USD 127.22 million

    –

    Exact inputs and evidence

    127220000 − 68135000 = 59085000 USD

    68135000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    127220000 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +149.1%

    Prior period

    USD 7.19 million

    –

    Current period

    USD 17.9 million

    –

    Exact inputs and evidence

    17898000 − 7185000 = 10713000 USD

    7185000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    17898000 USD · 2006-01-01 – 2006-12-31

    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 7.83 million

    Prior period

    −USD 4.68 million

    –

    Current period

    −USD 12.51 million

    –

    Exact inputs and evidence

    -12509000 − -4676000 = -7833000 USD

    -4676000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -12509000 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +40.7%

    Prior period

    USD 253,000

    –

    Current period

    USD 356,000

    –

    Exact inputs and evidence

    356000 − 253000 = 103000 USD

    253000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    356000 USD · 2006-01-01 – 2006-12-31

    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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 127.22 million 100% of revenue
  • Operating costs Derived USD 96.61 million 76% of revenue
  • Operating income USD 30.61 million 24% of revenue
  • Tax, interest and other Derived USD 12.72 million 10% of revenue
  • Net income USD 17.9 million 14% of revenue

Cash

  • Operating cash flow −USD 12.51 million −9.8% of revenue
  • Capital expenditure USD 356,000 0.3% of revenue
  • Free cash flow Derived −USD 12.87 million −10% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 113% of revenue.
  • 1998 Net income was higher than operating income, so the split is not drawn.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Operating loss: operating costs were 4,097% of revenue.
  • 2002 Operating loss: operating costs were 154% of revenue.
  • 2003 Operating loss: operating costs were 102% of revenue.
  • 2004 87%
  • 2005 11%81%
  • 2006 14%10%76%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-10-01 – 1997-09-3013434423 15138171 Derived -1703748 5063503 Derived -6767251 -359772 Derived
Source
1998 1997-10-01 – 1998-09-3058324519 57234199 Derived 1090320 -3310612 Derived 4400932 -1275609 Derived
Source
2000 2000-01-01 – 2000-12-310 155000 Derived -155000 -88000 Derived -67000 -104000 Derived
Source
2001 2001-01-01 – 2001-12-3130000 1229000 Derived -1199000 1248000 Derived -2447000 -1983000 Derived
Source
2002 2002-01-01 – 2002-12-312559000 3946000 Derived -1387000 -940000 Derived -447000 -1966000 Derived
Source
2003 2003-01-01 – 2003-12-3113996000 14257000 Derived -261000 441000 Derived -702000 1098000 Derived
Source
2004 2004-01-01 – 2004-12-3131121000 27074000 Derived 4047000 1484000 Derived 2563000 2478000 Derived
Source
2005 2005-01-01 – 2005-12-3168135000 54857000 Derived 13278000 6093000 Derived 7185000 -4929000 Derived
Source
2006 2006-01-01 – 2006-12-31127220000 96606000 Derived 30614000 12716000 Derived 17898000 -12865000 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 127.2M 2006
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.137.4M103.0M68.7M34.3M0.0199720022006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue13434423
1998Revenue58324519
2000Revenue0
2001Revenue30000
2002Revenue2559000
2003Revenue13996000
2004Revenue31121000
2005Revenue68135000
2006Revenue127220000

Revenue growth

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

86.7% 2006
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.9,104%6,828%4,552%2,276%0%199720022006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year334.1%
2000Year over yearNo prior comparable period
2001Year over yearNo prior comparable period
2002Year over year8,430%
2003Year over year446.9%
2004Year over year122.4%
2005Year over year118.9%
2006Year over year86.7%

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 24.1% 2006
Net margin 14.1% 2006
Free cash flow margin -10.1% 2006
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.679%-1,694%-4,066%-6,439%-8,811%199720022006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-12.7%
1998Operating margin1.9%
2000Operating marginNot reported
2001Operating margin-3,996.7%
2002Operating margin-54.2%
2003Operating margin-1.9%
2004Operating margin13%
2005Operating margin19.5%
2006Operating margin24.1%
1997Net margin-50.4%
1998Net margin7.5%
2000Net marginNot reported
2001Net margin-8,156.7%
2002Net margin-17.5%
2003Net margin-5%
2004Net margin8.2%
2005Net margin10.5%
2006Net margin14.1%
1997Free cash flow margin-2.7%
1998Free cash flow margin-2.2%
2000Free cash flow marginNot reported
2001Free cash flow margin-6,610%
2002Free cash flow margin-76.8%
2003Free cash flow margin7.8%
2004Free cash flow margin8%
2005Free cash flow margin-7.2%
2006Free cash flow margin-10.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -12.5M 2006
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.4.0M-467.0K-4.9M-9.3M-13.7M199720022006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-161544
1998Operating cash flow-343196
2000Operating cash flow-104000
2001Operating cash flow-1983000
2002Operating cash flow-1916000
2003Operating cash flow1251000
2004Operating cash flow2734000
2005Operating cash flow-4676000
2006Operating cash flow-12509000

Free cash flow

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

USD -12.9M 2006
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.3.7M-744.0K-5.2M-9.6M-14.1M199720022006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow-359772
1998Free cash flow-1275609
2000Free cash flow-104000
2001Free cash flow-1983000
2002Free cash flow-1966000
2003Free cash flow1098000
2004Free cash flow2478000
2005Free cash flow-4929000
2006Free cash flow-12865000

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.

35.3% 2006
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.184%138%92%46%0%199720022006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997Liabilities / assets170.5%
1998Liabilities / assets66%
2000Liabilities / assets32.5%
2001Liabilities / assets44.6%
2002Liabilities / assets74.8%
2003Liabilities / assets55.7%
2004Liabilities / assets38.3%
2005Liabilities / assets14.2%
2006Liabilities / assets35.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.93× 2006
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.3.24×2.43×1.62×0.81×0.00×199720022006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities0.52×
1998Current assets / current liabilities1.26×
2000Current assets / current liabilities1.31×
2001Current assets / current liabilities0.95×
2002Current assets / current liabilities0.65×
2003Current assets / current liabilities0.62×
2004Current assets / current liabilities1.66×
2005Current assets / current liabilities3×
2006Current assets / current liabilities1.93×

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
1997 1996-10-01 – 1997-09-30
−USD 6.77 million
Exact value

Exact value: -6767251 USD

1996-10-01 – 1997-09-30: -6767251 USD Inspect Net Income Open source
Share or cite

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

−USD 161,544
Exact value

Exact value: -161544 USD

1996-10-01 – 1997-09-30: -161544 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 198,228
Exact value

Exact value: 198228 USD

1996-10-01 – 1997-09-30: 198228 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 359,772
Calculation and evidence

-161544 − 198228 USD

Exact free cash flow: -359772 USD

Share or cite

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

1998 1997-10-01 – 1998-09-30
USD 4.4 million
Exact value

Exact value: 4400932 USD

1997-10-01 – 1998-09-30: 4400932 USD Inspect Net Income Open source
Share or cite

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

−USD 343,196
Exact value

Exact value: -343196 USD

1997-10-01 – 1998-09-30: -343196 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 932,413
Exact value

Exact value: 932413 USD

1997-10-01 – 1998-09-30: 932413 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.28 million
Calculation and evidence

-343196 − 932413 USD

Exact free cash flow: -1275609 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 67,000
Exact value

Exact value: -67000 USD

2000-01-01 – 2000-12-31: -67000 USD Inspect Net Income Open source
Share or cite

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

−USD 104,000
Exact value

Exact value: -104000 USD

2000-01-01 – 2000-12-31: -104000 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

2000-01-01 – 2000-12-31: 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 104,000
Calculation and evidence

-104000 − 0 USD

Exact free cash flow: -104000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 2.45 million
Exact value

Exact value: -2447000 USD

2001-01-01 – 2001-12-31: -2447000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.98 million
Exact value

Exact value: -1983000 USD

2001-01-01 – 2001-12-31: -1983000 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

2001-01-01 – 2001-12-31: 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 1.98 million
Calculation and evidence

-1983000 − 0 USD

Exact free cash flow: -1983000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 447,000
Exact value

Exact value: -447000 USD

2002-01-01 – 2002-12-31: -447000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.92 million
Exact value

Exact value: -1916000 USD

2002-01-01 – 2002-12-31: -1916000 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 50,000
Exact value

Exact value: 50000 USD

2002-01-01 – 2002-12-31: 50000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.97 million
Calculation and evidence

-1916000 − 50000 USD

Exact free cash flow: -1966000 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 702,000
Exact value

Exact value: -702000 USD

2003-01-01 – 2003-12-31: -702000 USD Inspect Net Income Open source
Share or cite

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

USD 1.25 million
Exact value

Exact value: 1251000 USD

2003-01-01 – 2003-12-31: 1251000 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 153,000
Exact value

Exact value: 153000 USD

2003-01-01 – 2003-12-31: 153000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.1 million
Calculation and evidence

1251000 − 153000 USD

Exact free cash flow: 1098000 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 2.56 million
Exact value

Exact value: 2563000 USD

2004-01-01 – 2004-12-31: 2563000 USD Inspect Net Income Open source
Share or cite

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

USD 2.73 million
Exact value

Exact value: 2734000 USD

2004-01-01 – 2004-12-31: 2734000 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 256,000
Exact value

Exact value: 256000 USD

2004-01-01 – 2004-12-31: 256000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.48 million
Calculation and evidence

2734000 − 256000 USD

Exact free cash flow: 2478000 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 7.19 million
Exact value

Exact value: 7185000 USD

2005-01-01 – 2005-12-31: 7185000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.68 million
Exact value

Exact value: -4676000 USD

2005-01-01 – 2005-12-31: -4676000 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 253,000
Exact value

Exact value: 253000 USD

2005-01-01 – 2005-12-31: 253000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.93 million
Calculation and evidence

-4676000 − 253000 USD

Exact free cash flow: -4929000 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 17.9 million
Exact value

Exact value: 17898000 USD

2006-01-01 – 2006-12-31: 17898000 USD Inspect Net Income Open source
Share or cite

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

−USD 12.51 million
Exact value

Exact value: -12509000 USD

2006-01-01 – 2006-12-31: -12509000 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 356,000
Exact value

Exact value: 356000 USD

2006-01-01 – 2006-12-31: 356000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.87 million
Calculation and evidence

-12509000 − 356000 USD

Exact free cash flow: -12865000 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.

52 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000855424, 855424, edgar:855424

Also known as EIF HOLDINGS INC, NEXTGEN COMMUNICATIONS CORP, U S INDUSTRIAL SERVICES INC