ENTORIAN TECHNOLOGIES INC

EDGAR

29 filing records in this dataset, filed from 2004-05-06 to 2010-03-30. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

12.5 million USD

2009-12-31 · USD

Exact inputs and evidence

Operating margin

-22.04%

2009-12-31 · %

Exact inputs and evidence
  • Operating Income: -14662000 USD Source
  • Operating Income: -11911000 USD Source
  • Revenue: 45058000 USD Source
  • Revenue: 32576000 USD Source

Operating cash flow

5.92 million USD

2009-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6698000 USD Source
  • Operating Cash Flow: -12619000 USD Source

Free cash flow

5.85 million USD

2009-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6698000 USD Source
  • Operating Cash Flow: -12619000 USD Source
  • Capital Expenditure: 1416000 USD Source
  • Capital Expenditure: 1344000 USD Source
Cash and cash equivalents
1.86 million USD Source
Exact value

1862000 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

45.1 million USD

2009-01-01 – 2009-12-31

Exact inputs and evidence
  • Revenue: 13039000 USD · 2009-01-01 – 2009-03-31 Source
  • Revenue: 7750000 USD · 2009-04-01 – 2009-06-30 Source
  • Revenue: 11788000 USD · 2009-07-01 – 2009-09-30 Source
  • Revenue: 45058000 USD · 2009-01-01 – 2009-12-31 Source
  • Revenue: 32576000 USD · 2009-01-01 – 2009-09-30 Source

Net income

505 thousand USD

2009-01-01 – 2009-12-31

Exact inputs and evidence
  • Net income: -5019000 USD · 2009-01-01 – 2009-03-31 Source
  • Net income: -3739000 USD · 2009-04-01 – 2009-06-30 Source
  • Net income: -3260000 USD · 2009-07-01 – 2009-09-30 Source
  • Net income: 504000 USD · 2009-01-01 – 2009-12-31 Source
  • Net income: -12019000 USD · 2009-01-01 – 2009-09-30 Source

Operating cash flow

-6.7 million USD

2009-01-01 – 2009-12-31

Exact inputs and evidence
  • Operating cash flow: -4675000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -6041000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -4675000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -12619000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: -6041000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -6698000 USD · 2009-01-01 – 2009-12-31 Source
  • Operating cash flow: -12619000 USD · 2009-01-01 – 2009-09-30 Source

Capital expenditure

1.42 million USD

2009-01-01 – 2009-12-31

Exact inputs and evidence
  • Capital expenditure: 742000 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 1077000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 742000 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 1344000 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 1077000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 1416000 USD · 2009-01-01 – 2009-12-31 Source
  • Capital expenditure: 1344000 USD · 2009-01-01 – 2009-09-30 Source

Free cash flow

-8.11 million USD

2009-01-01 – 2009-12-31

Exact inputs and evidence
  • Operating cash flow: -4675000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -6041000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -4675000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: -12619000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: -6041000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -6698000 USD · 2009-01-01 – 2009-12-31 Source
  • Operating cash flow: -12619000 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 742000 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 1077000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 742000 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 1344000 USD · 2009-01-01 – 2009-09-30 Source
  • Capital expenditure: 1077000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 1416000 USD · 2009-01-01 – 2009-12-31 Source
  • Capital expenditure: 1344000 USD · 2009-01-01 – 2009-09-30 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: 2010-03-30.

Financial data available through: 2009-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2009-12-31
  • Operating income: 7 of 11 periods available· newest 2009-12-31
  • Net income: 7 of 11 periods available· newest 2009-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2009-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2009-12-31
  • Total assets: 7 of 11 periods available· newest 2009-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2009-12-31
  • Current liabilities: 7 of 11 periods available· newest 2009-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2009-12-31
  • 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

    -19.4%

    Prior period

    USD 55.87 million

    –

    Current period

    USD 45.06 million

    –

    Exact inputs and evidence

    45058000 − 55871000 = -10813000 USD

    55871000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    45058000 USD · 2009-01-01 – 2009-12-31

    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 43.09 million

    Prior period

    −USD 42.59 million

    –

    Current period

    USD 504,000

    –

    Exact inputs and evidence

    504000 − -42587000 = 43091000 USD

    -42587000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    504000 USD · 2009-01-01 – 2009-12-31

    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 5.72 million

    Prior period

    −USD 12.42 million

    –

    Current period

    −USD 6.7 million

    –

    Exact inputs and evidence

    -6698000 − -12419000 = 5721000 USD

    -12419000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    -6698000 USD · 2009-01-01 – 2009-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -23%

    Prior period

    USD 1.84 million

    –

    Current period

    USD 1.42 million

    –

    Exact inputs and evidence

    1416000 − 1838000 = -422000 USD

    1838000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    1416000 USD · 2009-01-01 – 2009-12-31

    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.

2009 2009-01-01 – 2009-12-31

  • Revenue USD 45.06 million 100% of revenue
  • Cost of revenue USD 19,000 0% of revenue
  • Operating expenses USD 21.45 million 48% of revenue
  • Other operating costs Derived USD 38.25 million 85% of revenue
  • Operating income −USD 14.66 million −33% of revenue
  • Tax, interest and other Derived −USD 15.17 million −34% of revenue
  • Net income USD 504,000 1.1% of revenue

Cash

  • Operating cash flow −USD 6.7 million −15% of revenue
  • Capital expenditure USD 1.42 million 3.1% of revenue
  • Free cash flow Derived −USD 8.11 million −18% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Operating loss: operating costs were 105% of revenue.
  • 2004 11%81%
  • 2005 Operating loss: operating costs were 123% of revenue.
  • 2006 Operating loss: operating costs were 106% of revenue.
  • 2007 Operating loss: operating costs were 205% of revenue.
  • 2008 Operating loss: operating costs were 179% of revenue.
  • 2009 Operating loss: operating costs were 133% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2003-01-01 – 2003-12-3127222000 28477000 Derived -1255000 4019000 Derived -5274000 9101000 Derived
Source
2004 2004-01-01 – 2004-12-3173626000 59715000 Derived 13911000 6105000 Derived 7806000 26308000 Derived
Source
2005 2005-01-01 – 2005-12-3152526000 64803000 Derived -12277000 -4800000 Derived -7477000 7508000 Derived
Source
2006 2006-01-01 – 2006-12-3155556000 59121000 Derived -3565000 -3111000 Derived -454000 13198000 Derived
Source
2007 2007-01-01 – 2007-12-3140870000 83926000 Derived -43056000 -3069000 Derived -39987000 8158000 Derived
Source
2008 2008-01-01 – 2008-12-3155871000 100026000 Derived -44155000 -1568000 Derived -42587000 -14257000 Derived
Source
2009 2009-01-01 – 2009-12-3145058000 59720000 Derived -14662000 -15166000 Derived 504000 -8114000 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 45.1M 2009
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.79.5M59.6M39.8M19.9M0.0200320062009
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue27222000
2004Revenue73626000
2005Revenue52526000
2006Revenue55556000
2007Revenue40870000
2008Revenue55871000
2009Revenue45058000

Revenue growth

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

-19.4% 2009
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.186%129%71%13%-45%200320062009
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year170.5%
2005Year over year-28.7%
2006Year over year5.8%
2007Year over year-26.4%
2008Year over year36.7%
2009Year over year-19.4%

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 -32.5% 2009
Net margin 1.1% 2009
Free cash flow margin -18% 2009
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.47%6%-35%-76%-117%200320062009
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin-4.6%
2004Operating margin18.9%
2005Operating margin-23.4%
2006Operating margin-6.4%
2007Operating margin-105.3%
2008Operating margin-79%
2009Operating margin-32.5%
2003Net margin-19.4%
2004Net margin10.6%
2005Net margin-14.2%
2006Net margin-0.8%
2007Net margin-97.8%
2008Net margin-76.2%
2009Net margin1.1%
2003Free cash flow margin33.4%
2004Free cash flow margin35.7%
2005Free cash flow margin14.3%
2006Free cash flow margin23.8%
2007Free cash flow margin20%
2008Free cash flow margin-25.5%
2009Free cash flow margin-18%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -6.7M 2009
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.34.6M22.0M9.3M-3.3M-15.9M200320062009
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow10403000
2004Operating cash flow31110000
2005Operating cash flow11954000
2006Operating cash flow14666000
2007Operating cash flow8883000
2008Operating cash flow-12419000
2009Operating cash flow-6698000

Free cash flow

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

USD -8.1M 2009
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.29.6M17.8M6.0M-5.7M-17.5M200320062009
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow9101000
2004Free cash flow26308000
2005Free cash flow7508000
2006Free cash flow13198000
2007Free cash flow8158000
2008Free cash flow-14257000
2009Free cash flow-8114000

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
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported
2008-12-31Liabilities / assetsNot reported
2009-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.95× 2009
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.23.42×17.57×11.71×5.86×0.00×200320062009
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities2×
2004Current assets / current liabilities21.69×
2005Current assets / current liabilities21.04×
2006Current assets / current liabilities18.49×
2007Current assets / current liabilities9.45×
2008Current assets / current liabilities3.72×
2009Current assets / current liabilities2.95×

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
2003 2003-01-01 – 2003-12-31
−USD 5.27 million
Exact value

Exact value: -5274000 USD

2003-01-01 – 2003-12-31: -5274000 USD Inspect Net Income Open source
Share or cite

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

USD 10.4 million
Exact value

Exact value: 10403000 USD

2003-01-01 – 2003-12-31: 10403000 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 1.3 million
Exact value

Exact value: 1302000 USD

2003-01-01 – 2003-12-31: 1302000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.1 million
Calculation and evidence

10403000 − 1302000 USD

Exact free cash flow: 9101000 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 7.81 million
Exact value

Exact value: 7806000 USD

2004-01-01 – 2004-12-31: 7806000 USD Inspect Net Income Open source
Share or cite

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

USD 31.11 million
Exact value

Exact value: 31110000 USD

2004-01-01 – 2004-12-31: 31110000 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 4.8 million
Exact value

Exact value: 4802000 USD

2004-01-01 – 2004-12-31: 4802000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 26.31 million
Calculation and evidence

31110000 − 4802000 USD

Exact free cash flow: 26308000 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 7.48 million
Exact value

Exact value: -7477000 USD

2005-01-01 – 2005-12-31: -7477000 USD Inspect Net Income Open source
Share or cite

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

USD 11.95 million
Exact value

Exact value: 11954000 USD

2005-01-01 – 2005-12-31: 11954000 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 4.45 million
Exact value

Exact value: 4446000 USD

2005-01-01 – 2005-12-31: 4446000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.51 million
Calculation and evidence

11954000 − 4446000 USD

Exact free cash flow: 7508000 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 454,000
Exact value

Exact value: -454000 USD

2006-01-01 – 2006-12-31: -454000 USD Inspect Net Income Open source
Share or cite

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

USD 14.67 million
Exact value

Exact value: 14666000 USD

2006-01-01 – 2006-12-31: 14666000 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 1.47 million
Exact value

Exact value: 1468000 USD

2006-01-01 – 2006-12-31: 1468000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.2 million
Calculation and evidence

14666000 − 1468000 USD

Exact free cash flow: 13198000 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 39.99 million
Exact value

Exact value: -39987000 USD

2007-01-01 – 2007-12-31: -39987000 USD Inspect Net Income Open source
Share or cite

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

USD 8.88 million
Exact value

Exact value: 8883000 USD

2007-01-01 – 2007-12-31: 8883000 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 725,000
Exact value

Exact value: 725000 USD

2007-01-01 – 2007-12-31: 725000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.16 million
Calculation and evidence

8883000 − 725000 USD

Exact free cash flow: 8158000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 42.59 million
Exact value

Exact value: -42587000 USD

2008-01-01 – 2008-12-31: -42587000 USD Inspect Net Income Open source
Share or cite

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

−USD 12.42 million
Exact value

Exact value: -12419000 USD

2008-01-01 – 2008-12-31: -12419000 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 1.84 million
Exact value

Exact value: 1838000 USD

2008-01-01 – 2008-12-31: 1838000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.26 million
Calculation and evidence

-12419000 − 1838000 USD

Exact free cash flow: -14257000 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
USD 504,000
Exact value

Exact value: 504000 USD

2009-01-01 – 2009-12-31: 504000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.7 million
Exact value

Exact value: -6698000 USD

2009-01-01 – 2009-12-31: -6698000 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 1.42 million
Exact value

Exact value: 1416000 USD

2009-01-01 – 2009-12-31: 1416000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.11 million
Calculation and evidence

-6698000 − 1416000 USD

Exact free cash flow: -8114000 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.

29 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000866830, 866830, edgar:866830

Also known as STAKTEK HOLDINGS INC