SPANTEL COMMUNICATIONS INC

EDGAR

27 filing records in this dataset, filed from 2001-10-23 to 2006-08-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.43 million USD

2006-06-30 · USD

Exact inputs and evidence

Operating margin

-4.42%

2006-06-30 · %

Exact inputs and evidence
  • Operating Income: -195578 USD Source
  • Revenue: 4428587 USD Source

Operating cash flow

78.4 thousand USD

2006-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -134609 USD Source
  • Operating Cash Flow: -213006 USD Source

Free cash flow

29.3 thousand USD

2006-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -134609 USD Source
  • Operating Cash Flow: -213006 USD Source
  • Capital Expenditure: 224269 USD Source
  • Capital Expenditure: 175182 USD Source
Cash and cash equivalents
936 thousand USD Source
Exact value

935545 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

17.7 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Revenue: 4574209 USD · 2005-07-01 – 2005-09-30 Source
  • Revenue: 18811196 USD · 2005-01-01 – 2005-12-31 Source
  • Revenue: 14091018 USD · 2005-01-01 – 2005-09-30 Source
  • Revenue: 4016859 USD · 2006-01-01 – 2006-03-31 Source
  • Revenue: 4428587 USD · 2006-04-01 – 2006-06-30 Source

Net income

-1.62 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Net income: -574049 USD · 2005-07-01 – 2005-09-30 Source
  • Net income: -1125747 USD · 2005-01-01 – 2005-12-31 Source
  • Net income: -594308 USD · 2005-01-01 – 2005-09-30 Source
  • Net income: -309553 USD · 2006-01-01 – 2006-03-31 Source
  • Net income: -205404 USD · 2006-04-01 – 2006-06-30 Source

Capital expenditure

303 thousand USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Capital expenditure: 179914 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 158029 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 236493 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 179914 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 175182 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 224269 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 175182 USD · 2006-01-01 – 2006-03-31 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: 2006-08-21.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2005-12-31
  • Operating income: 6 of 11 periods available· newest 2005-12-31
  • Net income: 6 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2005-12-31
  • Total assets: 5 of 11 periods available· newest 2005-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2005-12-31
  • Current liabilities: 5 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2005-12-31
  • 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

    -6.5%

    Prior period

    USD 20.11 million

    –

    Current period

    USD 18.81 million

    –

    Exact inputs and evidence

    18811196 − 20110968 = -1299772 USD

    20110968 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    18811196 USD · 2005-01-01 – 2005-12-31

    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 1.03 million

    Prior period

    −USD 96,563

    –

    Current period

    −USD 1.13 million

    –

    Exact inputs and evidence

    -1125747 − -96563 = -1029184 USD

    -96563 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -1125747 USD · 2005-01-01 – 2005-12-31

    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 2.03 million

    Prior period

    −USD 185,532

    –

    Current period

    USD 1.84 million

    –

    Exact inputs and evidence

    1843051 − -185532 = 2028583 USD

    -185532 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    1843051 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +208.3%

    Prior period

    USD 76,713

    –

    Current period

    USD 236,493

    –

    Exact inputs and evidence

    236493 − 76713 = 159780 USD

    76713 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    236493 USD · 2005-01-01 – 2005-12-31

    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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 18.81 million 100% of revenue
  • Operating costs Derived USD 19.82 million 105% of revenue
  • Operating income −USD 1.01 million −5.4% of revenue
  • Tax, interest and other Derived USD 115,160 0.6% of revenue
  • Net income −USD 1.13 million −6% of revenue

Cash

  • Operating cash flow USD 1.84 million 9.8% of revenue
  • Capital expenditure USD 236,493 1.3% of revenue
  • Free cash flow Derived USD 1.61 million 8.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Operating loss: operating costs were 294% of revenue.
  • 2001 Operating loss: operating costs were 170% of revenue.
  • 2002 Operating loss: operating costs were 112% of revenue.
  • 2003 90%
  • 2004 Net loss: net income was −0.5% of revenue.
  • 2005 Operating loss: operating costs were 105% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-312002845 5878607 Derived -3875762 294761 Derived -4170523 -6673914 Derived
Source
2001 2001-01-01 – 2001-12-317418194 12598009 Derived -5179815 17166 Derived -5196981 -31036 Derived
Source
2002 2002-01-01 – 2002-12-3111496723 12855187 Derived -1358464 544200 Derived -1902664 1068319 Derived
Source
2003 2003-01-01 – 2003-12-3116446832 14762150 Derived 1684682 395648 Derived 1289034 808731 Derived
Source
2004 2004-01-01 – 2004-12-3120110968 19932366 Derived 178602 275165 Derived -96563 -262245 Derived
Source
2005 2005-01-01 – 2005-12-3118811196 19821783 Derived -1010587 115160 Derived -1125747 1606558 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 18.8M 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.21.7M16.3M10.9M5.4M0.0200020032005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue2002845
2001Revenue7418194
2002Revenue11496723
2003Revenue16446832
2004Revenue20110968
2005Revenue18811196

Revenue growth

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

-6.5% 2005
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.293%212%132%52%-29%200020032005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year270.4%
2002Year over year55%
2003Year over year43.1%
2004Year over year22.3%
2005Year over year-6.5%

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 -5.4% 2005
Net margin -6% 2005
Free cash flow margin 8.5% 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.38%-62%-161%-261%-361%200020032005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-193.5%
2001Operating margin-69.8%
2002Operating margin-11.8%
2003Operating margin10.2%
2004Operating margin0.9%
2005Operating margin-5.4%
2000Net margin-208.2%
2001Net margin-70.1%
2002Net margin-16.5%
2003Net margin7.8%
2004Net margin-0.5%
2005Net margin-6%
2000Free cash flow margin-333.2%
2001Free cash flow margin-0.4%
2002Free cash flow margin9.3%
2003Free cash flow margin4.9%
2004Free cash flow margin-1.3%
2005Free cash flow margin8.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.8M 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.2.5M187.9K-2.1M-4.4M-6.7M200020032005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-6038671
2001Operating cash flow277202
2002Operating cash flow1616446
2003Operating cash flow1275295
2004Operating cash flow-185532
2005Operating cash flow1843051

Free cash flow

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

USD 1.6M 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.2.3M-132.3K-2.5M-4.9M-7.3M200020032005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-6673914
2001Free cash flow-31036
2002Free cash flow1068319
2003Free cash flow808731
2004Free cash flow-262245
2005Free cash flow1606558

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
2000-12-31Liabilities / assetsNot reportedNo source recorded
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.62× 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.0.75×0.56×0.38×0.19×0.00×2000-12-3120032005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Current assets / current liabilitiesNot reportedNo source recorded
2001Current assets / current liabilities0.44×
2002Current assets / current liabilities0.55×
2003Current assets / current liabilities0.43×
2004Current assets / current liabilities0.7×
2005Current assets / current liabilities0.62×

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
2000 2000-01-01 – 2000-12-31
−USD 4.17 million
Exact value

Exact value: -4170523 USD

2000-01-01 – 2000-12-31: -4170523 USD Inspect Net Income Open source
Share or cite

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

−USD 6.04 million
Exact value

Exact value: -6038671 USD

2000-01-01 – 2000-12-31: -6038671 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 635,243
Exact value

Exact value: 635243 USD

2000-01-01 – 2000-12-31: 635243 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.67 million
Calculation and evidence

-6038671 − 635243 USD

Exact free cash flow: -6673914 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 5.2 million
Exact value

Exact value: -5196981 USD

2001-01-01 – 2001-12-31: -5196981 USD Inspect Net Income Open source
Share or cite

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

USD 277,202
Exact value

Exact value: 277202 USD

2001-01-01 – 2001-12-31: 277202 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 308,238
Exact value

Exact value: 308238 USD

2001-01-01 – 2001-12-31: 308238 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 31,036
Calculation and evidence

277202 − 308238 USD

Exact free cash flow: -31036 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 1.9 million
Exact value

Exact value: -1902664 USD

2002-01-01 – 2002-12-31: -1902664 USD Inspect Net Income Open source
Share or cite

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

USD 1.62 million
Exact value

Exact value: 1616446 USD

2002-01-01 – 2002-12-31: 1616446 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 548,127
Exact value

Exact value: 548127 USD

2002-01-01 – 2002-12-31: 548127 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.07 million
Calculation and evidence

1616446 − 548127 USD

Exact free cash flow: 1068319 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 1.29 million
Exact value

Exact value: 1289034 USD

2003-01-01 – 2003-12-31: 1289034 USD Inspect Net Income Open source
Share or cite

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

USD 1.28 million
Exact value

Exact value: 1275295 USD

2003-01-01 – 2003-12-31: 1275295 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 466,564
Exact value

Exact value: 466564 USD

2003-01-01 – 2003-12-31: 466564 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 808,731
Calculation and evidence

1275295 − 466564 USD

Exact free cash flow: 808731 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 96,563
Exact value

Exact value: -96563 USD

2004-01-01 – 2004-12-31: -96563 USD Inspect Net Income Open source
Share or cite

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

−USD 185,532
Exact value

Exact value: -185532 USD

2004-01-01 – 2004-12-31: -185532 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 76,713
Exact value

Exact value: 76713 USD

2004-01-01 – 2004-12-31: 76713 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 262,245
Calculation and evidence

-185532 − 76713 USD

Exact free cash flow: -262245 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 1.13 million
Exact value

Exact value: -1125747 USD

2005-01-01 – 2005-12-31: -1125747 USD Inspect Net Income Open source
Share or cite

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

USD 1.84 million
Exact value

Exact value: 1843051 USD

2005-01-01 – 2005-12-31: 1843051 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 236,493
Exact value

Exact value: 236493 USD

2005-01-01 – 2005-12-31: 236493 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.61 million
Calculation and evidence

1843051 − 236493 USD

Exact free cash flow: 1606558 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.

27 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000932818, 932818, edgar:932818

Also known as RECEPTAGEN LTD /WA/