CIMATRON LTD

EDGAR

79 filing records in this dataset, filed from 2002-11-19 to 2015-02-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

11.8 million USD

2014 Q2 · USD

Exact inputs and evidence

Operating margin

14.22%

2014 Q2 · %

Exact inputs and evidence
  • Operating Income: 1672000 USD Source
  • Revenue: 11754000 USD Source
Cash and cash equivalents
20.4 million USD Source
Exact value

20427000 USD

Long-term debt including current maturities
Not available
Shares outstanding
11.3 million shares Source
Exact value

11339353 shares

Reported share-count change

13.98% · 1.39 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 9948948 shares · 2012-12-31· Source
  • 11339353 shares · 2013-12-31· 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: 2015-02-09.

Financial data available through: 2013-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2013-12-31
  • Operating income: 3 of 11 periods available· newest 2013-12-31
  • Net income: 3 of 11 periods available· newest 2013-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2013-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2013-12-31
  • Total assets: 2 of 11 periods available· newest 2013-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 2013-12-31
  • Current liabilities: 2 of 11 periods available· newest 2013-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2013-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2013-12-31

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

    +4.6%

    Prior period

    USD 42.31 million

    –

    Current period

    USD 44.25 million

    –

    Exact inputs and evidence

    44246000 − 42314000 = 1932000 USD

    42314000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    44246000 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +31%

    Prior period

    USD 3.7 million

    –

    Current period

    USD 4.85 million

    –

    Exact inputs and evidence

    4847000 − 3699000 = 1148000 USD

    3699000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    4847000 USD · 2013-01-01 – 2013-12-31

    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

    +9.4%

    Prior period

    USD 3.17 million

    –

    Current period

    USD 3.47 million

    –

    Exact inputs and evidence

    3471000 − 3173000 = 298000 USD

    3173000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    3471000 USD · 2013-01-01 – 2013-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +73.2%

    Prior period

    USD 265,000

    –

    Current period

    USD 459,000

    –

    Exact inputs and evidence

    459000 − 265000 = 194000 USD

    265000 USD · 2012-01-01 – 2012-12-31

    Inspect prior input Prior source

    459000 USD · 2013-01-01 – 2013-12-31

    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.

2013 2013-01-01 – 2013-12-31

  • Revenue USD 44.25 million 100% of revenue
  • Cost of revenue USD 5.83 million 13% of revenue
  • Operating expenses USD 32.96 million 74% of revenue
  • Operating income USD 5.46 million 12% of revenue
  • Tax, interest and other Derived USD 615,000 1.4% of revenue
  • Net income USD 4.85 million 11% of revenue

Cash

  • Operating cash flow USD 3.47 million 7.8% of revenue
  • Capital expenditure USD 459,000 1% of revenue
  • Free cash flow Derived USD 3.01 million 6.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 90%
  • 2012 87%
  • 2013 11%88%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-3140714000 36575000 Derived 4139000 1471000 Derived 2668000 4142000 Derived
Source
2012 2012-01-01 – 2012-12-3142314000 36770000 Derived 5544000 1845000 Derived 3699000 2908000 Derived
Source
2013 2013-01-01 – 2013-12-3144246000 38784000 Derived 5462000 615000 Derived 4847000 3012000 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 44.2M 2013
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.47.8M35.8M23.9M11.9M0.0201120122013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue40714000
2012Revenue42314000
2013Revenue44246000

Revenue growth

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

4.6% 2013
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.4.9%3.7%2.5%1.2%0.0%201120122013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year3.9%
2013Year over year4.6%

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 12.3% 2013
Net margin 11% 2013
Free cash flow margin 6.8% 2013
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.14.2%10.6%7.1%3.5%0.0%201120122013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin10.2%
2012Operating margin13.1%
2013Operating margin12.3%
2011Net margin6.6%
2012Net margin8.7%
2013Net margin11%
2011Free cash flow margin10.2%
2012Free cash flow margin6.9%
2013Free cash flow margin6.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 3.5M 2013
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.4.9M3.7M2.5M1.2M0.0201120122013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow4570000
2012Operating cash flow3173000
2013Operating cash flow3471000

Free cash flow

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

USD 3M 2013
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.4.5M3.4M2.2M1.1M0.0201120122013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flow4142000
2012Free cash flow2908000
2013Free cash flow3012000

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
2011-12-31Liabilities / assetsNot reportedNo source recorded
2012-12-31Liabilities / assetsNot reported
2013-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.1× 2013
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.2.27×1.70×1.13×0.57×0.00×2011-12-3120122013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011-12-31Current assets / current liabilitiesNot reportedNo source recorded
2012Current assets / current liabilities1.76×
2013Current assets / current liabilities2.1×

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
2011 2011-01-01 – 2011-12-31
USD 2.67 million
Exact value

Exact value: 2668000 USD

2011-01-01 – 2011-12-31: 2668000 USD Inspect Net Income Open source
Share or cite

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

USD 4.57 million
Exact value

Exact value: 4570000 USD

2011-01-01 – 2011-12-31: 4570000 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 428,000
Exact value

Exact value: 428000 USD

2011-01-01 – 2011-12-31: 428000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.14 million
Calculation and evidence

4570000 − 428000 USD

Exact free cash flow: 4142000 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
USD 3.7 million
Exact value

Exact value: 3699000 USD

2012-01-01 – 2012-12-31: 3699000 USD Inspect Net Income Open source
Share or cite

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

USD 3.17 million
Exact value

Exact value: 3173000 USD

2012-01-01 – 2012-12-31: 3173000 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 265,000
Exact value

Exact value: 265000 USD

2012-01-01 – 2012-12-31: 265000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.91 million
Calculation and evidence

3173000 − 265000 USD

Exact free cash flow: 2908000 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
USD 4.85 million
Exact value

Exact value: 4847000 USD

2013-01-01 – 2013-12-31: 4847000 USD Inspect Net Income Open source
Share or cite

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

USD 3.47 million
Exact value

Exact value: 3471000 USD

2013-01-01 – 2013-12-31: 3471000 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 459,000
Exact value

Exact value: 459000 USD

2013-01-01 – 2013-12-31: 459000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.01 million
Calculation and evidence

3471000 − 459000 USD

Exact free cash flow: 3012000 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.

79 filings · 460 latest values · 460 originally reported values

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

Identifiers: 0001008595, 1008595, edgar:1008595

Also known as CIMATRON LTD