VIRTUALFUND COM INC

EDGAR

36 filing records in this dataset, filed from 1995-05-15 to 2003-01-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2002-09-30 · USD

Exact inputs and evidence

Operating cash flow

-727 thousand USD

2002-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -726792 USD Source
Cash and cash equivalents
1.83 million USD Source
Exact value

1829599 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: 2003-01-14.

Financial data available through: 2002-06-30.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2002-06-30
  • Operating income: 11 of 11 periods available· newest 2002-06-30
  • Net income: 11 of 11 periods available· newest 2002-06-30
  • Operating cash flow: 10 of 11 periods available· newest 2002-06-30
  • Capital expenditure: 10 of 11 periods available· newest 2002-06-30
  • Total assets: 8 of 11 periods available· newest 2000-06-30
  • liabilities: No compatible figures in this window
  • Current assets: 9 of 11 periods available· newest 2002-06-30
  • Current liabilities: 9 of 11 periods available· newest 2002-06-30
  • Cash and cash equivalents: 11 of 11 periods available· newest 2002-06-30
  • 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 · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    0 USD · 2001-07-01 – 2002-06-30

    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 23.69 million

    Prior period

    −USD 24.01 million

    –

    Current period

    −USD 321,358

    –

    Exact inputs and evidence

    -321358 − -24006464 = 23685106 USD

    -24006464 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    -321358 USD · 2001-07-01 – 2002-06-30

    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 19.02 million

    Prior period

    −USD 23.3 million

    –

    Current period

    −USD 4.28 million

    –

    Exact inputs and evidence

    -4277003 − -23297093 = 19020090 USD

    -23297093 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    -4277003 USD · 2001-07-01 – 2002-06-30

    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 805,721

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 805721 = -805721 USD

    805721 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    0 USD · 2001-07-01 – 2002-06-30

    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.

2002 2001-07-01 – 2002-06-30

  • Revenue USD 0
  • Operating costs Derived USD 2.44 million
  • Operating income −USD 2.44 million
  • Tax, interest and other Derived −USD 2.12 million
  • Net income −USD 321,358

Cash

  • Operating cash flow −USD 4.28 million
  • Capital expenditure USD 0
  • Free cash flow Derived −USD 4.28 million

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Net loss: net income was −1% of revenue.
  • 1994 89%
  • 1995 99%
  • 1996 Operating loss: operating costs were 115% of revenue.
  • 1997 Operating loss: operating costs were 103% of revenue.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 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
1993 1992-07-01 – 1993-06-3068227000 67450000 Derived 777000 1487000 Derived -710000 7557115 Derived
Source
1994 1993-07-01 – 1994-06-30105849000 94631000 Derived 11218000 4554000 Derived 6664000 546680 Derived
Source
1995 1994-07-01 – 1995-06-30119438719 117710868 Derived 1727851 1521377 Derived 206474 1697250 Derived
Source
1996 1995-07-01 – 1996-06-3093592044 107377768 Derived -13785724 -3324190 Derived -10461534 4511289 Derived
Source
1997 1996-07-01 – 1997-06-3086563422 88922426 Derived -2359004 14125297 Derived -16484301 -4763347 Derived
Source
1998 1997-07-01 – 1998-06-300 2678089 Derived -2678089 -4518921 Derived 1840832 5055802 Derived
Source
1999 1998-07-01 – 1999-06-300 3467229 Derived -3467229 4355884 Derived -7823113 -3742761 Derived
Source
2000 1999-07-01 – 2000-06-300 6097758 Derived -6097758 -25179181 Derived 19081423 -6211369 Derived
Source
2001 2000-07-01 – 2001-06-300 13464280 Derived -13464280 10542184 Derived -24006464 -24102814 Derived
Source
2002 2001-07-01 – 2002-06-300 2442210 Derived -2442210 -2120852 Derived -321358 -4277003 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 2002
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.129.0M96.7M64.5M32.2M0.0199319982002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue68227000
1994Revenue105849000
1995Revenue119438719
1996Revenue93592044
1997Revenue86563422
1998Revenue0
1999Revenue0
2000Revenue0
2001Revenue0
2002Revenue0

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.68%23%-22%-67%-112%199319982002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over year14%
1994Year over year55.1%
1995Year over year12.8%
1996Year over year-21.6%
1997Year over year-7.5%
1998Year over year-100%
1999Year over yearNo prior comparable period
2000Year over yearNo prior comparable period
2001Year over yearNo prior comparable period
2002Year 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 -2.7% 1997
Net margin -19% 1997
Free cash flow margin -5.5% 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.13.5%4.8%-4.0%-12.7%-21.5%199319982002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin1.1%
1994Operating margin10.6%
1995Operating margin1.4%
1996Operating margin-14.7%
1997Operating margin-2.7%
1998Operating marginNot reported
1999Operating marginNot reported
2000Operating marginNot reported
2001Operating marginNot reported
2002Operating marginNot reported
1993Net margin-1%
1994Net margin6.3%
1995Net margin0.2%
1996Net margin-11.2%
1997Net margin-19%
1998Net marginNot reported
1999Net marginNot reported
2000Net marginNot reported
2001Net marginNot reported
2002Net marginNot reported
1993Free cash flow margin11.1%
1994Free cash flow margin0.5%
1995Free cash flow margin1.4%
1996Free cash flow margin4.8%
1997Free cash flow margin-5.5%
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.3M 2002
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.11.2M1.9M-7.3M-16.6M-25.9M199319982002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow8617769
1994Operating cash flow3377753
1995Operating cash flow4351955
1996Operating cash flow6172005
1997Operating cash flow-3606697
1998Operating cash flow5253695
1999Operating cash flow-3587694
2000Operating cash flow-5828040
2001Operating cash flow-23297093
2002Operating cash flow-4277003

Free cash flow

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

USD -4.3M 2002
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.10.1M908.5K-8.3M-17.5M-26.6M199319982002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow7557115
1994Free cash flow546680
1995Free cash flow1697250
1996Free cash flow4511289
1997Free cash flow-4763347
1998Free cash flow5055802
1999Free cash flow-3742761
2000Free cash flow-6211369
2001Free cash flow-24102814
2002Free cash flow-4277003

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
1993-06-30Liabilities / assetsNot reported
1994-06-30Liabilities / assetsNot reported
1995-06-30Liabilities / assetsNot reported
1996-06-30Liabilities / assetsNot reported
1997-06-30Liabilities / assetsNot reported
1998-06-30Liabilities / assetsNot reported
1999-06-30Liabilities / assetsNot reported
2000-06-30Liabilities / assetsNot reported
2001-06-30Liabilities / assetsNot reportedNo source recorded
2002-06-30Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

3.01× 2002
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.4.93×3.70×2.46×1.23×0.00×1993-06-3019982002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-06-30Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities1.66×
1995Current assets / current liabilities1.44×
1996Current assets / current liabilities1.09×
1997Current assets / current liabilities1.53×
1998Current assets / current liabilities1.35×
1999Current assets / current liabilities1.36×
2000Current assets / current liabilities4.56×
2001Current assets / current liabilities1.54×
2002Current assets / current liabilities3.01×

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
1993 1992-07-01 – 1993-06-30
−USD 710,000
Exact value

Exact value: -710000 USD

1992-07-01 – 1993-06-30: -710000 USD Inspect Net Income Open source
Share or cite

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

USD 8.62 million
Exact value

Exact value: 8617769 USD

1992-07-01 – 1993-06-30: 8617769 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 1.06 million
Exact value

Exact value: 1060654 USD

1992-07-01 – 1993-06-30: 1060654 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.56 million
Calculation and evidence

8617769 − 1060654 USD

Exact free cash flow: 7557115 USD

Share or cite

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

1994 1993-07-01 – 1994-06-30
USD 6.66 million
Exact value

Exact value: 6664000 USD

1993-07-01 – 1994-06-30: 6664000 USD Inspect Net Income Open source
Share or cite

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

USD 3.38 million
Exact value

Exact value: 3377753 USD

1993-07-01 – 1994-06-30: 3377753 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 2.83 million
Exact value

Exact value: 2831073 USD

1993-07-01 – 1994-06-30: 2831073 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 546,680
Calculation and evidence

3377753 − 2831073 USD

Exact free cash flow: 546680 USD

Share or cite

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

1995 1994-07-01 – 1995-06-30
USD 206,474
Exact value

Exact value: 206474 USD

1994-07-01 – 1995-06-30: 206474 USD Inspect Net Income Open source
Share or cite

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

USD 4.35 million
Exact value

Exact value: 4351955 USD

1994-07-01 – 1995-06-30: 4351955 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 2.65 million
Exact value

Exact value: 2654705 USD

1994-07-01 – 1995-06-30: 2654705 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.7 million
Calculation and evidence

4351955 − 2654705 USD

Exact free cash flow: 1697250 USD

Share or cite

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

1996 1995-07-01 – 1996-06-30
−USD 10.46 million
Exact value

Exact value: -10461534 USD

1995-07-01 – 1996-06-30: -10461534 USD Inspect Net Income Open source
Share or cite

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

USD 6.17 million
Exact value

Exact value: 6172005 USD

1995-07-01 – 1996-06-30: 6172005 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 1.66 million
Exact value

Exact value: 1660716 USD

1995-07-01 – 1996-06-30: 1660716 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.51 million
Calculation and evidence

6172005 − 1660716 USD

Exact free cash flow: 4511289 USD

Share or cite

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

1997 1996-07-01 – 1997-06-30
−USD 16.48 million
Exact value

Exact value: -16484301 USD

1996-07-01 – 1997-06-30: -16484301 USD Inspect Net Income Open source
Share or cite

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

−USD 3.61 million
Exact value

Exact value: -3606697 USD

1996-07-01 – 1997-06-30: -3606697 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 1.16 million
Exact value

Exact value: 1156650 USD

1996-07-01 – 1997-06-30: 1156650 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.76 million
Calculation and evidence

-3606697 − 1156650 USD

Exact free cash flow: -4763347 USD

Share or cite

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

1998 1997-07-01 – 1998-06-30
USD 1.84 million
Exact value

Exact value: 1840832 USD

1997-07-01 – 1998-06-30: 1840832 USD Inspect Net Income Open source
Share or cite

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

USD 5.25 million
Exact value

Exact value: 5253695 USD

1997-07-01 – 1998-06-30: 5253695 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 197,893
Exact value

Exact value: 197893 USD

1997-07-01 – 1998-06-30: 197893 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.06 million
Calculation and evidence

5253695 − 197893 USD

Exact free cash flow: 5055802 USD

Share or cite

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

1999 1998-07-01 – 1999-06-30
−USD 7.82 million
Exact value

Exact value: -7823113 USD

1998-07-01 – 1999-06-30: -7823113 USD Inspect Net Income Open source
Share or cite

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

−USD 3.59 million
Exact value

Exact value: -3587694 USD

1998-07-01 – 1999-06-30: -3587694 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 155,067
Exact value

Exact value: 155067 USD

1998-07-01 – 1999-06-30: 155067 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.74 million
Calculation and evidence

-3587694 − 155067 USD

Exact free cash flow: -3742761 USD

Share or cite

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

2000 1999-07-01 – 2000-06-30
USD 19.08 million
Exact value

Exact value: 19081423 USD

1999-07-01 – 2000-06-30: 19081423 USD Inspect Net Income Open source
Share or cite

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

−USD 5.83 million
Exact value

Exact value: -5828040 USD

1999-07-01 – 2000-06-30: -5828040 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 383,329
Exact value

Exact value: 383329 USD

1999-07-01 – 2000-06-30: 383329 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.21 million
Calculation and evidence

-5828040 − 383329 USD

Exact free cash flow: -6211369 USD

Share or cite

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

2001 2000-07-01 – 2001-06-30
−USD 24.01 million
Exact value

Exact value: -24006464 USD

2000-07-01 – 2001-06-30: -24006464 USD Inspect Net Income Open source
Share or cite

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

−USD 23.3 million
Exact value

Exact value: -23297093 USD

2000-07-01 – 2001-06-30: -23297093 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 805,721
Exact value

Exact value: 805721 USD

2000-07-01 – 2001-06-30: 805721 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 24.1 million
Calculation and evidence

-23297093 − 805721 USD

Exact free cash flow: -24102814 USD

Share or cite

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

2002 2001-07-01 – 2002-06-30
−USD 321,358
Exact value

Exact value: -321358 USD

2001-07-01 – 2002-06-30: -321358 USD Inspect Net Income Open source
Share or cite

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

−USD 4.28 million
Exact value

Exact value: -4277003 USD

2001-07-01 – 2002-06-30: -4277003 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

2001-07-01 – 2002-06-30: 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 4.28 million
Calculation and evidence

-4277003 − 0 USD

Exact free cash flow: -4277003 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.

36 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000857470, 857470, edgar:857470

Also known as LASERMASTER TECHNOLOGIES INC