PRISM SOLUTIONS INC

EDGAR

14 filing records in this dataset, filed from 1996-05-14 to 1999-03-30. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

12 million USD

1998-12-31 · USD

Exact inputs and evidence

Operating margin

-20.36%

1998-12-31 · %

Exact inputs and evidence
  • Operating Income: -18785000 USD Source
  • Operating Income: -16340000 USD Source
  • Revenue: 52090000 USD Source
  • Revenue: 40083000 USD Source

Operating cash flow

1.35 million USD

1998-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -14861000 USD Source
  • Operating Cash Flow: -16207000 USD Source

Free cash flow

1.06 million USD

1998-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -14861000 USD Source
  • Operating Cash Flow: -16207000 USD Source
  • Capital Expenditure: 3306000 USD Source
  • Capital Expenditure: 3016000 USD Source
Cash and cash equivalents
5.07 million USD Source
Exact value

5069000 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.

Operating cash flow

-14.9 million USD

1998-01-01 – 1998-12-31

Exact inputs and evidence
  • Operating cash flow: -2887000 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -9726000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -2887000 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -16207000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: -9726000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -14861000 USD · 1998-01-01 – 1998-12-31 Source
  • Operating cash flow: -16207000 USD · 1998-01-01 – 1998-09-30 Source

Capital expenditure

3.31 million USD

1998-01-01 – 1998-12-31

Exact inputs and evidence
  • Capital expenditure: 1204000 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 2314000 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 1204000 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 3016000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 2314000 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 3306000 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 3016000 USD · 1998-01-01 – 1998-09-30 Source

Free cash flow

-18.2 million USD

1998-01-01 – 1998-12-31

Exact inputs and evidence
  • Operating cash flow: -2887000 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -9726000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -2887000 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -16207000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: -9726000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -14861000 USD · 1998-01-01 – 1998-12-31 Source
  • Operating cash flow: -16207000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 1204000 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 2314000 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 1204000 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 3016000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 2314000 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 3306000 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 3016000 USD · 1998-01-01 – 1998-09-30 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: 1999-03-30.

Financial data available through: 1998-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 1998-12-31
  • Operating income: 5 of 11 periods available· newest 1998-12-31
  • Net income: 5 of 11 periods available· newest 1998-12-31
  • Operating cash flow: 5 of 11 periods available· newest 1998-12-31
  • Capital expenditure: 5 of 11 periods available· newest 1998-12-31
  • Total assets: 4 of 11 periods available· newest 1998-12-31
  • Total liabilities: 4 of 11 periods available· newest 1998-12-31
  • Current assets: 4 of 11 periods available· newest 1998-12-31
  • Current liabilities: 4 of 11 periods available· newest 1998-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 1998-12-31
  • 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

    +1.4%

    Prior period

    USD 51.39 million

    –

    Current period

    USD 52.09 million

    –

    Exact inputs and evidence

    52090000 − 51391000 = 699000 USD

    51391000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    52090000 USD · 1998-01-01 – 1998-12-31

    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 2.47 million

    Prior period

    −USD 16.18 million

    –

    Current period

    −USD 18.65 million

    –

    Exact inputs and evidence

    -18651000 − -16184000 = -2467000 USD

    -16184000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    -18651000 USD · 1998-01-01 – 1998-12-31

    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 8.11 million

    Prior period

    −USD 6.75 million

    –

    Current period

    −USD 14.86 million

    –

    Exact inputs and evidence

    -14861000 − -6748000 = -8113000 USD

    -6748000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    -14861000 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +6.8%

    Prior period

    USD 3.1 million

    –

    Current period

    USD 3.31 million

    –

    Exact inputs and evidence

    3306000 − 3095000 = 211000 USD

    3095000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    3306000 USD · 1998-01-01 – 1998-12-31

    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.

1998 1998-01-01 – 1998-12-31

  • Revenue USD 52.09 million 100% of revenue
  • Operating costs Derived USD 70.88 million 136% of revenue
  • Operating income −USD 18.79 million −36% of revenue
  • Tax, interest and other Derived −USD 134,000 −0.3% of revenue
  • Net income −USD 18.65 million −36% of revenue

Cash

  • Operating cash flow −USD 14.86 million −29% of revenue
  • Capital expenditure USD 3.31 million 6.3% of revenue
  • Free cash flow Derived −USD 18.17 million −35% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 130% of revenue.
  • 1995 Operating loss: operating costs were 116% of revenue.
  • 1996 Operating loss: operating costs were 111% of revenue.
  • 1997 Operating loss: operating costs were 134% of revenue.
  • 1998 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 1994-01-01 – 1994-12-318227000 10724000 Derived -2497000 41000 Derived -2538000 -2858000 Derived
Source
1995 1995-01-01 – 1995-12-3117760000 20527000 Derived -2767000 -29000 Derived -2738000 -3206000 Derived
Source
1996 1996-01-01 – 1996-12-3136167000 40015000 Derived -3848000 -1411000 Derived -2437000 -3525000 Derived
Source
1997 1997-01-01 – 1997-12-3151391000 68836000 Derived -17445000 -1261000 Derived -16184000 -9843000 Derived
Source
1998 1998-01-01 – 1998-12-3152090000 70875000 Derived -18785000 -134000 Derived -18651000 -18167000 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 52.1M 1998
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.56.3M42.2M28.1M14.1M0.019941995199619971998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue8227000
1995Revenue17760000
1996Revenue36167000
1997Revenue51391000
1998Revenue52090000

Revenue growth

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

1.4% 1998
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.125%94%63%31%0%19941995199619971998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year115.9%
1996Year over year103.6%
1997Year over year42.1%
1998Year over year1.4%

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 -36.1% 1998
Net margin -35.8% 1998
Free cash flow margin -34.9% 1998
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.3%-8%-18%-28%-39%19941995199619971998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-30.4%
1995Operating margin-15.6%
1996Operating margin-10.6%
1997Operating margin-33.9%
1998Operating margin-36.1%
1994Net margin-30.8%
1995Net margin-15.4%
1996Net margin-6.7%
1997Net margin-31.5%
1998Net margin-35.8%
1994Free cash flow margin-34.7%
1995Free cash flow margin-18.1%
1996Free cash flow margin-9.7%
1997Free cash flow margin-19.2%
1998Free cash flow margin-34.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -14.9M 1998
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.1.2M-3.1M-7.4M-11.7M-16.0M19941995199619971998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-2510000
1995Operating cash flow-1768000
1996Operating cash flow-1665000
1997Operating cash flow-6748000
1998Operating cash flow-14861000

Free cash flow

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

USD -18.2M 1998
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.1.5M-3.8M-9.1M-14.4M-19.6M19941995199619971998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-2858000
1995Free cash flow-3206000
1996Free cash flow-3525000
1997Free cash flow-9843000
1998Free cash flow-18167000

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.

50.9% 1998
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.87%65%43%22%0%1994-12-311995199619971998
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets80.4%
1996Liabilities / assets21.1%
1997Liabilities / assets36.1%
1998Liabilities / assets50.9%

Current assets to current liabilities

Current assets divided by current liabilities.

1.51× 1998
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.4.89×3.67×2.45×1.22×0.00×1994-12-311995199619971998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.11×
1996Current assets / current liabilities4.53×
1997Current assets / current liabilities2.46×
1998Current assets / current liabilities1.51×

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 2.54 million
Exact value

Exact value: -2538000 USD

1994-01-01 – 1994-12-31: -2538000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.51 million
Exact value

Exact value: -2510000 USD

1994-01-01 – 1994-12-31: -2510000 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 348,000
Exact value

Exact value: 348000 USD

1994-01-01 – 1994-12-31: 348000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.86 million
Calculation and evidence

-2510000 − 348000 USD

Exact free cash flow: -2858000 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 2.74 million
Exact value

Exact value: -2738000 USD

1995-01-01 – 1995-12-31: -2738000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.77 million
Exact value

Exact value: -1768000 USD

1995-01-01 – 1995-12-31: -1768000 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 1.44 million
Exact value

Exact value: 1438000 USD

1995-01-01 – 1995-12-31: 1438000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.21 million
Calculation and evidence

-1768000 − 1438000 USD

Exact free cash flow: -3206000 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 2.44 million
Exact value

Exact value: -2437000 USD

1996-01-01 – 1996-12-31: -2437000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.67 million
Exact value

Exact value: -1665000 USD

1996-01-01 – 1996-12-31: -1665000 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: 1860000 USD

1996-01-01 – 1996-12-31: 1860000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.53 million
Calculation and evidence

-1665000 − 1860000 USD

Exact free cash flow: -3525000 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 16.18 million
Exact value

Exact value: -16184000 USD

1997-01-01 – 1997-12-31: -16184000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.75 million
Exact value

Exact value: -6748000 USD

1997-01-01 – 1997-12-31: -6748000 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 3.1 million
Exact value

Exact value: 3095000 USD

1997-01-01 – 1997-12-31: 3095000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.84 million
Calculation and evidence

-6748000 − 3095000 USD

Exact free cash flow: -9843000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 18.65 million
Exact value

Exact value: -18651000 USD

1998-01-01 – 1998-12-31: -18651000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.86 million
Exact value

Exact value: -14861000 USD

1998-01-01 – 1998-12-31: -14861000 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 3.31 million
Exact value

Exact value: 3306000 USD

1998-01-01 – 1998-12-31: 3306000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.17 million
Calculation and evidence

-14861000 − 3306000 USD

Exact free cash flow: -18167000 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.

14 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001008129, 1008129, edgar:1008129