MICROWARE SYSTEMS CORP

EDGAR

23 filing records in this dataset, filed from 1996-07-01 to 2001-07-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.51 million USD

2001-03-31 · USD

Exact inputs and evidence

Operating margin

-31.32%

2001-03-31 · %

Exact inputs and evidence
  • Operating Income: -5074000 USD Source
  • Operating Income: -3974000 USD Source
  • Revenue: 14017000 USD Source
  • Revenue: 10505000 USD Source

Operating cash flow

347 thousand USD

2001-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4141000 USD Source
  • Operating Cash Flow: -4488000 USD Source

Free cash flow

177 thousand USD

2001-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4141000 USD Source
  • Operating Cash Flow: -4488000 USD Source
  • Capital Expenditure: 202000 USD Source
  • Capital Expenditure: 32000 USD Source
Cash and cash equivalents
970 thousand USD Source
Exact value

970000 USD

Long-term debt including current maturities
6.85 million USD Source
Exact value

6847000 USD

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

14 million USD

2000-04-01 – 2001-03-31

Exact inputs and evidence
  • Revenue: 3011000 USD · 2000-04-01 – 2000-06-30 Source
  • Revenue: 3321000 USD · 2000-07-01 – 2000-09-30 Source
  • Revenue: 4173000 USD · 2000-10-01 – 2000-12-31 Source
  • Revenue: 14017000 USD · 2000-04-01 – 2001-03-31 Source
  • Revenue: 10505000 USD · 2000-04-01 – 2000-12-31 Source

Net income

-6.47 million USD

2000-04-01 – 2001-03-31

Exact inputs and evidence
  • Net income: -2661000 USD · 2000-04-01 – 2000-06-30 Source
  • Net income: -1732000 USD · 2000-07-01 – 2000-09-30 Source
  • Net income: -667000 USD · 2000-10-01 – 2000-12-31 Source
  • Net income: -6464000 USD · 2000-04-01 – 2001-03-31 Source
  • Net income: -5059000 USD · 2000-04-01 – 2000-12-31 Source

Operating cash flow

-4.14 million USD

2000-04-01 – 2001-03-31

Exact inputs and evidence
  • Operating cash flow: -1157000 USD · 2000-04-01 – 2000-06-30 Source
  • Operating cash flow: -2777000 USD · 2000-04-01 – 2000-09-30 Source
  • Operating cash flow: -1157000 USD · 2000-04-01 – 2000-06-30 Source
  • Operating cash flow: -4488000 USD · 2000-04-01 – 2000-12-31 Source
  • Operating cash flow: -2777000 USD · 2000-04-01 – 2000-09-30 Source
  • Operating cash flow: -4141000 USD · 2000-04-01 – 2001-03-31 Source
  • Operating cash flow: -4488000 USD · 2000-04-01 – 2000-12-31 Source

Capital expenditure

202 thousand USD

2000-04-01 – 2001-03-31

Exact inputs and evidence
  • Capital expenditure: 31000 USD · 2000-04-01 – 2000-06-30 Source
  • Capital expenditure: 32000 USD · 2000-04-01 – 2000-09-30 Source
  • Capital expenditure: 31000 USD · 2000-04-01 – 2000-06-30 Source
  • Capital expenditure: 32000 USD · 2000-04-01 – 2000-12-31 Source
  • Capital expenditure: 32000 USD · 2000-04-01 – 2000-09-30 Source
  • Capital expenditure: 202000 USD · 2000-04-01 – 2001-03-31 Source
  • Capital expenditure: 32000 USD · 2000-04-01 – 2000-12-31 Source

Free cash flow

-4.34 million USD

2000-04-01 – 2001-03-31

Exact inputs and evidence
  • Operating cash flow: -1157000 USD · 2000-04-01 – 2000-06-30 Source
  • Operating cash flow: -2777000 USD · 2000-04-01 – 2000-09-30 Source
  • Operating cash flow: -1157000 USD · 2000-04-01 – 2000-06-30 Source
  • Operating cash flow: -4488000 USD · 2000-04-01 – 2000-12-31 Source
  • Operating cash flow: -2777000 USD · 2000-04-01 – 2000-09-30 Source
  • Operating cash flow: -4141000 USD · 2000-04-01 – 2001-03-31 Source
  • Operating cash flow: -4488000 USD · 2000-04-01 – 2000-12-31 Source
  • Capital expenditure: 31000 USD · 2000-04-01 – 2000-06-30 Source
  • Capital expenditure: 32000 USD · 2000-04-01 – 2000-09-30 Source
  • Capital expenditure: 31000 USD · 2000-04-01 – 2000-06-30 Source
  • Capital expenditure: 32000 USD · 2000-04-01 – 2000-12-31 Source
  • Capital expenditure: 32000 USD · 2000-04-01 – 2000-09-30 Source
  • Capital expenditure: 202000 USD · 2000-04-01 – 2001-03-31 Source
  • Capital expenditure: 32000 USD · 2000-04-01 – 2000-12-31 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: 2001-07-19.

Financial data available through: 2001-03-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2001-03-31
  • Operating income: 8 of 11 periods available· newest 2001-03-31
  • Net income: 8 of 11 periods available· newest 2001-03-31
  • Operating cash flow: 8 of 11 periods available· newest 2001-03-31
  • Capital expenditure: 8 of 11 periods available· newest 2001-03-31
  • Total assets: 6 of 11 periods available· newest 2000-03-31
  • Total liabilities: 7 of 11 periods available· newest 2001-03-31
  • Current assets: 7 of 11 periods available· newest 2001-03-31
  • Current liabilities: 7 of 11 periods available· newest 2001-03-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2001-03-31
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2000-03-31
  • 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

    +4.5%

    Prior period

    USD 13.42 million

    –

    Current period

    USD 14.02 million

    –

    Exact inputs and evidence

    14017000 − 13417000 = 600000 USD

    13417000 USD · 1999-04-01 – 2000-03-31

    Inspect prior input Prior source

    14017000 USD · 2000-04-01 – 2001-03-31

    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 2.18 million

    Prior period

    −USD 8.64 million

    –

    Current period

    −USD 6.46 million

    –

    Exact inputs and evidence

    -6464000 − -8639000 = 2175000 USD

    -8639000 USD · 1999-04-01 – 2000-03-31

    Inspect prior input Prior source

    -6464000 USD · 2000-04-01 – 2001-03-31

    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 831,000

    Prior period

    −USD 4.97 million

    –

    Current period

    −USD 4.14 million

    –

    Exact inputs and evidence

    -4141000 − -4972000 = 831000 USD

    -4972000 USD · 1999-04-01 – 2000-03-31

    Inspect prior input Prior source

    -4141000 USD · 2000-04-01 – 2001-03-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -54.1%

    Prior period

    USD 440,000

    –

    Current period

    USD 202,000

    –

    Exact inputs and evidence

    202000 − 440000 = -238000 USD

    440000 USD · 1999-04-01 – 2000-03-31

    Inspect prior input Prior source

    202000 USD · 2000-04-01 – 2001-03-31

    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.

2001 2000-04-01 – 2001-03-31

  • Revenue USD 14.02 million 100% of revenue
  • Cost of revenue USD 2.36 million 17% of revenue
  • Operating expenses USD 16.74 million 119% of revenue
  • Operating income −USD 5.07 million −36% of revenue
  • Tax, interest and other Derived USD 1.39 million 9.9% of revenue
  • Net income −USD 6.46 million −46% of revenue

Cash

  • Operating cash flow −USD 4.14 million −30% of revenue
  • Capital expenditure USD 202,000 1.4% of revenue
  • Free cash flow Derived −USD 4.34 million −31% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 113% of revenue.
  • 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 110% of revenue.
  • 1998 Operating loss: operating costs were 162% of revenue.
  • 1999 Operating loss: operating costs were 161% of revenue.
  • 2000 Operating loss: operating costs were 163% of revenue.
  • 2001 Operating loss: operating costs were 136% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-04-01 – 1994-03-3114887000 16790000 Derived -1903000 522000 Derived -2425000 -1056000 Derived
Source
1995 1994-04-01 – 1995-03-3118899000 18514000 Derived 385000 -536000 Derived 921000 -361000 Derived
Source
1996 1995-04-01 – 1996-03-3123655000 22429000 Derived 1226000 -150000 Derived 1376000 -252000 Derived
Source
1997 1996-04-01 – 1997-03-3126134000 28796000 Derived -2662000 -1091000 Derived -1571000 -12244000 Derived
Source
1998 1997-04-01 – 1998-03-3117724000 28742000 Derived -11018000 -1072000 Derived -9946000 -13418000 Derived
Source
1999 1998-04-01 – 1999-03-3116615000 26668000 Derived -10053000 -115000 Derived -9938000 -7100000 Derived
Source
2000 1999-04-01 – 2000-03-3113417000 21842000 Derived -8425000 214000 Derived -8639000 -5412000 Derived
Source
2001 2000-04-01 – 2001-03-3114017000 19091000 Derived -5074000 1390000 Derived -6464000 -4343000 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 14M 2001
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.28.2M21.2M14.1M7.1M0.0199419982001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue14887000
1995Revenue18899000
1996Revenue23655000
1997Revenue26134000
1998Revenue17724000
1999Revenue16615000
2000Revenue13417000
2001Revenue14017000

Revenue growth

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

4.5% 2001
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.32%15%-3%-20%-37%199419982001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year26.9%
1996Year over year25.2%
1997Year over year10.5%
1998Year over year-32.2%
1999Year over year-6.3%
2000Year over year-19.2%
2001Year over year4.5%

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 -36.2% 2001
Net margin -46.1% 2001
Free cash flow margin -31% 2001
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.12%-11%-35%-59%-82%199419982001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-12.8%
1995Operating margin2%
1996Operating margin5.2%
1997Operating margin-10.2%
1998Operating margin-62.2%
1999Operating margin-60.5%
2000Operating margin-62.8%
2001Operating margin-36.2%
1994Net margin-16.3%
1995Net margin4.9%
1996Net margin5.8%
1997Net margin-6%
1998Net margin-56.1%
1999Net margin-59.8%
2000Net margin-64.4%
2001Net margin-46.1%
1994Free cash flow margin-7.1%
1995Free cash flow margin-1.9%
1996Free cash flow margin-1.1%
1997Free cash flow margin-46.9%
1998Free cash flow margin-75.7%
1999Free cash flow margin-42.7%
2000Free cash flow margin-40.3%
2001Free cash flow margin-31%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.1M 2001
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.1.9M-1.0M-3.9M-6.8M-9.7M199419982001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-642000
1995Operating cash flow480000
1996Operating cash flow1068000
1997Operating cash flow-3155000
1998Operating cash flow-8859000
1999Operating cash flow-6310000
2000Operating cash flow-4972000
2001Operating cash flow-4141000

Free cash flow

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

USD -4.3M 2001
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.1.1M-2.8M-6.7M-10.6M-14.5M199419982001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-1056000
1995Free cash flow-361000
1996Free cash flow-252000
1997Free cash flow-12244000
1998Free cash flow-13418000
1999Free cash flow-7100000
2000Free cash flow-5412000
2001Free cash flow-4343000

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.

58.9% 2000
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.64%48%32%16%0%1994-03-3119982001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-03-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets54.1%
1996Liabilities / assets25.6%
1997Liabilities / assets29.3%
1998Liabilities / assets32.4%
1999Liabilities / assets42.1%
2000Liabilities / assets58.9%
2001Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.31× 2001
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.5.17×3.88×2.58×1.29×0.00×1994-03-3119982001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-03-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.3×
1996Current assets / current liabilities3.67×
1997Current assets / current liabilities4.78×
1998Current assets / current liabilities3.91×
1999Current assets / current liabilities2.83×
2000Current assets / current liabilities1.38×
2001Current assets / current liabilities1.31×

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 1993-04-01 – 1994-03-31
−USD 2.43 million
Exact value

Exact value: -2425000 USD

1993-04-01 – 1994-03-31: -2425000 USD Inspect Net Income Open source
Share or cite

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

−USD 642,000
Exact value

Exact value: -642000 USD

1993-04-01 – 1994-03-31: -642000 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 414,000
Exact value

Exact value: 414000 USD

1993-04-01 – 1994-03-31: 414000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.06 million
Calculation and evidence

-642000 − 414000 USD

Exact free cash flow: -1056000 USD

Share or cite

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

1995 1994-04-01 – 1995-03-31
USD 921,000
Exact value

Exact value: 921000 USD

1994-04-01 – 1995-03-31: 921000 USD Inspect Net Income Open source
Share or cite

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

USD 480,000
Exact value

Exact value: 480000 USD

1994-04-01 – 1995-03-31: 480000 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 841,000
Exact value

Exact value: 841000 USD

1994-04-01 – 1995-03-31: 841000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 361,000
Calculation and evidence

480000 − 841000 USD

Exact free cash flow: -361000 USD

Share or cite

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

1996 1995-04-01 – 1996-03-31
USD 1.38 million
Exact value

Exact value: 1376000 USD

1995-04-01 – 1996-03-31: 1376000 USD Inspect Net Income Open source
Share or cite

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

USD 1.07 million
Exact value

Exact value: 1068000 USD

1995-04-01 – 1996-03-31: 1068000 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 1.32 million
Exact value

Exact value: 1320000 USD

1995-04-01 – 1996-03-31: 1320000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 252,000
Calculation and evidence

1068000 − 1320000 USD

Exact free cash flow: -252000 USD

Share or cite

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

1997 1996-04-01 – 1997-03-31
−USD 1.57 million
Exact value

Exact value: -1571000 USD

1996-04-01 – 1997-03-31: -1571000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.16 million
Exact value

Exact value: -3155000 USD

1996-04-01 – 1997-03-31: -3155000 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 9.09 million
Exact value

Exact value: 9089000 USD

1996-04-01 – 1997-03-31: 9089000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.24 million
Calculation and evidence

-3155000 − 9089000 USD

Exact free cash flow: -12244000 USD

Share or cite

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

1998 1997-04-01 – 1998-03-31
−USD 9.95 million
Exact value

Exact value: -9946000 USD

1997-04-01 – 1998-03-31: -9946000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.86 million
Exact value

Exact value: -8859000 USD

1997-04-01 – 1998-03-31: -8859000 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 4.56 million
Exact value

Exact value: 4559000 USD

1997-04-01 – 1998-03-31: 4559000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.42 million
Calculation and evidence

-8859000 − 4559000 USD

Exact free cash flow: -13418000 USD

Share or cite

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

1999 1998-04-01 – 1999-03-31
−USD 9.94 million
Exact value

Exact value: -9938000 USD

1998-04-01 – 1999-03-31: -9938000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.31 million
Exact value

Exact value: -6310000 USD

1998-04-01 – 1999-03-31: -6310000 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 790,000
Exact value

Exact value: 790000 USD

1998-04-01 – 1999-03-31: 790000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.1 million
Calculation and evidence

-6310000 − 790000 USD

Exact free cash flow: -7100000 USD

Share or cite

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

2000 1999-04-01 – 2000-03-31
−USD 8.64 million
Exact value

Exact value: -8639000 USD

1999-04-01 – 2000-03-31: -8639000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.97 million
Exact value

Exact value: -4972000 USD

1999-04-01 – 2000-03-31: -4972000 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 440,000
Exact value

Exact value: 440000 USD

1999-04-01 – 2000-03-31: 440000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.41 million
Calculation and evidence

-4972000 − 440000 USD

Exact free cash flow: -5412000 USD

Share or cite

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

2001 2000-04-01 – 2001-03-31
−USD 6.46 million
Exact value

Exact value: -6464000 USD

2000-04-01 – 2001-03-31: -6464000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.14 million
Exact value

Exact value: -4141000 USD

2000-04-01 – 2001-03-31: -4141000 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 202,000
Exact value

Exact value: 202000 USD

2000-04-01 – 2001-03-31: 202000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.34 million
Calculation and evidence

-4141000 − 202000 USD

Exact free cash flow: -4343000 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.

23 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001003383, 1003383, edgar:1003383