LION INC/WA

EDGAR

42 filing records in this dataset, filed from 1999-03-30 to 2008-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

805 thousand USD

2008-03-31 · USD

Exact inputs and evidence

Operating margin

-86.58%

2008-03-31 · %

Exact inputs and evidence
  • Operating Income: -697000 USD Source
  • Revenue: 805000 USD Source

Operating cash flow

-484 thousand USD

2008-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -484000 USD Source

Free cash flow

-485 thousand USD

2008-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -484000 USD Source
  • Capital Expenditure: 1000 USD Source
Cash and cash equivalents
4.4 million USD Source
Exact value

4400000 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: 2008-05-15.

Financial data available through: 2005-12-31.

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: 4 of 11 periods available· newest 2005-12-31
  • Operating income: 4 of 11 periods available· newest 2005-12-31
  • Net income: 4 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 2 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 2 of 11 periods available· newest 2002-12-31
  • Total assets: 3 of 11 periods available· newest 2005-12-31
  • Total liabilities: 2 of 11 periods available· newest 2005-12-31
  • Current assets: 4 of 11 periods available· newest 2005-12-31
  • Current liabilities: 4 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 4 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

    +3.9%

    Prior period

    USD 15.19 million

    –

    Current period

    USD 15.79 million

    –

    Exact inputs and evidence

    15789000 − 15192000 = 597000 USD

    15192000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    15789000 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

    -116.6%

    Prior period

    USD 616,000

    –

    Current period

    −USD 102,000

    –

    Exact inputs and evidence

    -102000 − 616000 = -718000 USD

    616000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -102000 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.

Comparable inputs unavailable for: Operating cash flow, Capital expenditure.

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 15.79 million 100% of revenue
  • Operating costs Derived USD 15.88 million 101% of revenue
  • Operating income −USD 89,000 −0.6% of revenue
  • Tax, interest and other Derived USD 13,000 0.1% of revenue
  • Net income −USD 102,000 −0.6% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 99%
  • 2002 Net loss: net income was −1.7% of revenue.
  • 2004 Net income was higher than operating income, so the split is not drawn.
  • 2005 Operating loss: operating costs were 101% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2001-01-01 – 2001-12-316010604 5963416 Derived 47188 5620 Derived 41568 413114 Derived
Source
2002 2002-01-01 – 2002-12-316409568 6119823 Derived 289745 398832 Derived -109087 299999 Derived
Source
2004 2004-01-01 – 2004-12-3115192000 15076000 Derived 116000 -500000 Derived 616000 Unavailable
Source
2005 2005-01-01 – 2005-12-3115789000 15878000 Derived -89000 13000 Derived -102000 Unavailable
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 15.8M 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.17.1M12.8M8.5M4.3M0.02001200220042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue6010604
2002Revenue6409568
2004Revenue15192000
2005Revenue15789000

Revenue growth

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

3.9% 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.7.2%5.4%3.6%1.8%0.0%2001200220042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over year6.6%
2004Year over yearNo prior comparable period
2005Year over year3.9%

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 -0.6% 2005
Net margin -0.6% 2005
Free cash flow margin 4.7% 2002
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.7.6%5.1%2.6%0.1%-2.4%2001200220042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin0.8%
2002Operating margin4.5%
2004Operating margin0.8%
2005Operating margin-0.6%
2001Net margin0.7%
2002Net margin-1.7%
2004Net margin4.1%
2005Net margin-0.6%
2001Free cash flow margin6.9%
2002Free cash flow margin4.7%
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 446.5K 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.569.8K427.4K284.9K142.5K0.02001200220042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow527638
2002Operating cash flow446459
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 300K 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.446.2K334.6K223.1K111.5K0.02001200220042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flow413114
2002Free cash flow299999
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded

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.

29% 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.40%30%20%10%0%2001-12-312002-12-3120042005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001-12-31Liabilities / assetsNot reportedNo source recorded
2002-12-31Liabilities / assetsNot reported
2004Liabilities / assets37.3%
2005Liabilities / assets29%

Current assets to current liabilities

Current assets divided by current liabilities.

3.15× 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.3.40×2.55×1.70×0.85×0.00×2001200220042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001Current assets / current liabilities1.25×
2002Current assets / current liabilities1.07×
2004Current assets / current liabilities2.37×
2005Current assets / current liabilities3.15×

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
2001 2001-01-01 – 2001-12-31
USD 41,568
Exact value

Exact value: 41568 USD

2001-01-01 – 2001-12-31: 41568 USD Inspect Net Income Open source
Share or cite

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

USD 527,638
Exact value

Exact value: 527638 USD

2001-01-01 – 2001-12-31: 527638 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 114,524
Exact value

Exact value: 114524 USD

2001-01-01 – 2001-12-31: 114524 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 413,114
Calculation and evidence

527638 − 114524 USD

Exact free cash flow: 413114 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 109,087
Exact value

Exact value: -109087 USD

2002-01-01 – 2002-12-31: -109087 USD Inspect Net Income Open source
Share or cite

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

USD 446,459
Exact value

Exact value: 446459 USD

2002-01-01 – 2002-12-31: 446459 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 146,460
Exact value

Exact value: 146460 USD

2002-01-01 – 2002-12-31: 146460 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 299,999
Calculation and evidence

446459 − 146460 USD

Exact free cash flow: 299999 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 616,000
Exact value

Exact value: 616000 USD

2004-01-01 – 2004-12-31: 616000 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2005 2005-01-01 – 2005-12-31
−USD 102,000
Exact value

Exact value: -102000 USD

2005-01-01 – 2005-12-31: -102000 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

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.

42 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000941179, 941179, edgar:941179

Also known as LION INC, PLENUM COMMUNICATIONS INC, PLENUM COMMUNICATIONS INC/MN