CARNEGIE GROUP INC

EDGAR

15 filing records in this dataset, filed from 1996-05-14 to 1998-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

8.56 million USD

1998-06-30 · USD

Exact inputs and evidence

Operating margin

2.7%

1998-06-30 · %

Exact inputs and evidence
  • Operating Income: 230682 USD Source
  • Revenue: 8556721 USD Source

Operating cash flow

-335 thousand USD

1998-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1173346 USD Source
  • Operating Cash Flow: -837923 USD Source

Free cash flow

-672 thousand USD

1998-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1173346 USD Source
  • Operating Cash Flow: -837923 USD Source
  • Capital Expenditure: 609713 USD Source
  • Capital Expenditure: 272643 USD Source
Cash and cash equivalents
5.81 million USD Source
Exact value

5812171 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

30.6 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Revenue: 7943711 USD · 1997-07-01 – 1997-09-30 Source
  • Revenue: 29406261 USD · 1997-01-01 – 1997-12-31 Source
  • Revenue: 22933636 USD · 1997-01-01 – 1997-09-30 Source
  • Revenue: 7603429 USD · 1998-01-01 – 1998-03-31 Source
  • Revenue: 8556721 USD · 1998-04-01 – 1998-06-30 Source

Net income

-2.86 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Net income: 322090 USD · 1997-07-01 – 1997-09-30 Source
  • Net income: 109592 USD · 1997-01-01 – 1997-12-31 Source
  • Net income: 1231846 USD · 1997-01-01 – 1997-09-30 Source
  • Net income: -2232181 USD · 1998-01-01 – 1998-03-31 Source
  • Net income: 171802 USD · 1998-04-01 – 1998-06-30 Source

Operating cash flow

-1.35 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Operating cash flow: 637588 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: 1223556 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: 1043959 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: 637588 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -837923 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -1173346 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -837923 USD · 1998-01-01 – 1998-03-31 Source

Capital expenditure

1.31 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Capital expenditure: 1619592 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 1159726 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 1862693 USD · 1997-01-01 – 1997-12-31 Source
  • Capital expenditure: 1619592 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 272643 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 609713 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 272643 USD · 1998-01-01 – 1998-03-31 Source

Free cash flow

-2.67 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Operating cash flow: 637588 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: 1223556 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: 1043959 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: 637588 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -837923 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -1173346 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -837923 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 1619592 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 1159726 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 1862693 USD · 1997-01-01 – 1997-12-31 Source
  • Capital expenditure: 1619592 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 272643 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 609713 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 272643 USD · 1998-01-01 – 1998-03-31 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: 1998-08-14.

Financial data available through: 1997-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1997-12-31
  • Operating income: 4 of 11 periods available· newest 1997-12-31
  • Net income: 4 of 11 periods available· newest 1997-12-31
  • Operating cash flow: 4 of 11 periods available· newest 1997-12-31
  • Capital expenditure: 4 of 11 periods available· newest 1997-12-31
  • Total assets: 4 of 11 periods available· newest 1997-12-31
  • Total liabilities: 4 of 11 periods available· newest 1997-12-31
  • Current assets: 4 of 11 periods available· newest 1997-12-31
  • Current liabilities: 4 of 11 periods available· newest 1997-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 1997-12-31
  • 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

    +3.5%

    Prior period

    USD 28.41 million

    –

    Current period

    USD 29.41 million

    –

    Exact inputs and evidence

    29406261 − 28409048 = 997213 USD

    28409048 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    29406261 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -96.7%

    Prior period

    USD 3.36 million

    –

    Current period

    USD 109,592

    –

    Exact inputs and evidence

    109592 − 3360156 = -3250564 USD

    3360156 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    109592 USD · 1997-01-01 – 1997-12-31

    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

    -67.5%

    Prior period

    USD 3.21 million

    –

    Current period

    USD 1.04 million

    –

    Exact inputs and evidence

    1043959 − 3214035 = -2170076 USD

    3214035 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    1043959 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +52.9%

    Prior period

    USD 1.22 million

    –

    Current period

    USD 1.86 million

    –

    Exact inputs and evidence

    1862693 − 1218481 = 644212 USD

    1218481 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    1862693 USD · 1997-01-01 – 1997-12-31

    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.

1997 1997-01-01 – 1997-12-31

  • Revenue USD 29.41 million 100% of revenue
  • Cost of revenue USD 19.09 million 65% of revenue
  • Operating expenses USD 10.09 million 34% of revenue
  • Other operating costs Derived USD 774,608 2.6% of revenue
  • Operating income −USD 548,607 −1.9% of revenue
  • Tax, interest and other Derived −USD 658,199 −2.2% of revenue
  • Net income USD 109,592 0.4% of revenue

Cash

  • Operating cash flow USD 1.04 million 3.6% of revenue
  • Capital expenditure USD 1.86 million 6.3% of revenue
  • Free cash flow Derived −USD 818,734 −2.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Net income was higher than operating income, so the split is not drawn.
  • 1995 Net income was higher than operating income, so the split is not drawn.
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3117875456 16716597 Derived 1158859 -279993 Derived 1438852 -378678 Derived
Source
1995 1995-01-01 – 1995-12-3125650308 22803188 Derived 2847120 -1828909 Derived 4676029 658667 Derived
Source
1996 1996-01-01 – 1996-12-3128409048 26108632 Derived 2300416 -1059740 Derived 3360156 1995554 Derived
Source
1997 1997-01-01 – 1997-12-3129406261 29954868 Derived -548607 -658199 Derived 109592 -818734 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 29.4M 1997
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.31.8M23.8M15.9M7.9M0.01994199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue17875456
1995Revenue25650308
1996Revenue28409048
1997Revenue29406261

Revenue growth

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

3.5% 1997
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.47%35%23%12%0%1994199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year43.5%
1996Year over year10.8%
1997Year over year3.5%

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 -1.9% 1997
Net margin 0.4% 1997
Free cash flow margin -2.8% 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.19.9%13.8%7.7%1.6%-4.5%1994199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin6.5%
1995Operating margin11.1%
1996Operating margin8.1%
1997Operating margin-1.9%
1994Net margin8%
1995Net margin18.2%
1996Net margin11.8%
1997Net margin0.4%
1994Free cash flow margin-2.1%
1995Free cash flow margin2.6%
1996Free cash flow margin7%
1997Free cash flow margin-2.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1M 1997
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.3.5M2.6M1.7M867.8K0.01994199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow585081
1995Operating cash flow1944419
1996Operating cash flow3214035
1997Operating cash flow1043959

Free cash flow

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

USD -818.7K 1997
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.2.2M1.4M588.4K-227.7K-1.0M1994199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-378678
1995Free cash flow658667
1996Free cash flow1995554
1997Free cash flow-818734

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.

18.7% 1997
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.57%43%29%14%0%1994199519961997
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994Liabilities / assets53%
1995Liabilities / assets21%
1996Liabilities / assets17%
1997Liabilities / assets18.7%

Current assets to current liabilities

Current assets divided by current liabilities.

4.4× 1997
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.5.49×4.12×2.74×1.37×0.00×1994199519961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994Current assets / current liabilities1.44×
1995Current assets / current liabilities4.09×
1996Current assets / current liabilities5.08×
1997Current assets / current liabilities4.4×

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
1994 1994-01-01 – 1994-12-31
USD 1.44 million
Exact value

Exact value: 1438852 USD

1994-01-01 – 1994-12-31: 1438852 USD Inspect Net Income Open source
Share or cite

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

USD 585,081
Exact value

Exact value: 585081 USD

1994-01-01 – 1994-12-31: 585081 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 963,759
Exact value

Exact value: 963759 USD

1994-01-01 – 1994-12-31: 963759 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 378,678
Calculation and evidence

585081 − 963759 USD

Exact free cash flow: -378678 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
USD 4.68 million
Exact value

Exact value: 4676029 USD

1995-01-01 – 1995-12-31: 4676029 USD Inspect Net Income Open source
Share or cite

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

USD 1.94 million
Exact value

Exact value: 1944419 USD

1995-01-01 – 1995-12-31: 1944419 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 1.29 million
Exact value

Exact value: 1285752 USD

1995-01-01 – 1995-12-31: 1285752 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 658,667
Calculation and evidence

1944419 − 1285752 USD

Exact free cash flow: 658667 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
USD 3.36 million
Exact value

Exact value: 3360156 USD

1996-01-01 – 1996-12-31: 3360156 USD Inspect Net Income Open source
Share or cite

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

USD 3.21 million
Exact value

Exact value: 3214035 USD

1996-01-01 – 1996-12-31: 3214035 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 1.22 million
Exact value

Exact value: 1218481 USD

1996-01-01 – 1996-12-31: 1218481 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 million
Calculation and evidence

3214035 − 1218481 USD

Exact free cash flow: 1995554 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
USD 109,592
Exact value

Exact value: 109592 USD

1997-01-01 – 1997-12-31: 109592 USD Inspect Net Income Open source
Share or cite

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

USD 1.04 million
Exact value

Exact value: 1043959 USD

1997-01-01 – 1997-12-31: 1043959 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 1.86 million
Exact value

Exact value: 1862693 USD

1997-01-01 – 1997-12-31: 1862693 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 818,734
Calculation and evidence

1043959 − 1862693 USD

Exact free cash flow: -818734 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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001001188, 1001188, edgar:1001188