V ONE CORP/ DE

EDGAR

43 filing records in this dataset, filed from 1996-11-14 to 2004-12-22. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

591 thousand USD

2004-09-30 · USD

Exact inputs and evidence

Operating margin

-77.5%

2004-09-30 · %

Exact inputs and evidence
  • Operating Income: -458240 USD Source
  • Revenue: 591278 USD Source

Operating cash flow

46.6 thousand USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -683674 USD Source
  • Operating Cash Flow: -730266 USD Source
Cash and cash equivalents
273 thousand USD Source
Exact value

272934 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

2.72 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Revenue: 4002926 USD · 2003-01-01 – 2003-12-31 Source
  • Revenue: 3039258 USD · 2003-01-01 – 2003-09-30 Source
  • Revenue: 648719 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 519012 USD · 2004-04-01 – 2004-06-30 Source
  • Revenue: 591278 USD · 2004-07-01 – 2004-09-30 Source

Net income

-3.51 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Net income: -449650 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: -458947 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -932840 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -717736 USD · 2004-04-01 – 2004-06-30 Source
  • Net income: -1871768 USD · 2004-07-01 – 2004-09-30 Source

Capital expenditure

545 thousand USD

1998-04-01 – 1999-03-31

Exact inputs and evidence
  • Capital expenditure: 120954 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 47464 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 150172 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 120954 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 562190 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 150172 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 30458 USD · 1999-01-01 – 1999-03-31 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: 2004-12-22.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2003-12-31
  • Operating income: 10 of 11 periods available· newest 2003-12-31
  • Net income: 10 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 4 of 11 periods available· newest 1998-12-31
  • Total assets: 9 of 11 periods available· newest 2003-12-31
  • Total liabilities: 9 of 11 periods available· newest 2003-12-31
  • Current assets: 9 of 11 periods available· newest 2003-12-31
  • Current liabilities: 9 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2003-12-31
  • 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

    +12.7%

    Prior period

    USD 3.55 million

    –

    Current period

    USD 4 million

    –

    Exact inputs and evidence

    4002926 − 3553026 = 449900 USD

    3553026 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    4002926 USD · 2003-01-01 – 2003-12-31

    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 5.19 million

    Prior period

    −USD 5.64 million

    –

    Current period

    −USD 449,650

    –

    Exact inputs and evidence

    -449650 − -5635191 = 5185541 USD

    -5635191 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -449650 USD · 2003-01-01 – 2003-12-31

    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 3.36 million

    Prior period

    −USD 3.39 million

    –

    Current period

    −USD 29,168

    –

    Exact inputs and evidence

    -29168 − -3390918 = 3361750 USD

    -3390918 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -29168 USD · 2003-01-01 – 2003-12-31

    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: 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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 4 million 100% of revenue
  • Cost of revenue USD 265,008 6.6% of revenue
  • Operating expenses USD 3.97 million 99% of revenue
  • Operating income −USD 228,084 −5.7% of revenue
  • Tax, interest and other Derived USD 221,566 5.5% of revenue
  • Net income −USD 449,650 −11% of revenue

Cash

  • Operating cash flow −USD 29,168 −0.7% of revenue
  • 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
  • 1994 Operating loss: operating costs were 861% of revenue.
  • 1995 Operating loss: operating costs were 196% of revenue.
  • 1996 Operating loss: operating costs were 201% of revenue.
  • 1997 Operating loss: operating costs were 277% of revenue.
  • 1998 Operating loss: operating costs were 248% of revenue.
  • 1999 Operating loss: operating costs were 277% of revenue.
  • 2000 Operating loss: operating costs were 301% of revenue.
  • 2001 Operating loss: operating costs were 256% of revenue.
  • 2002 Operating loss: operating costs were 238% of revenue.
  • 2003 Operating loss: operating costs were 106% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3159716 514444 Derived -454728 2360 Derived -457088 Unavailable
Source
1995 1995-01-01 – 1995-12-311103501 2163410 Derived -1059909 62102 Derived -1122011 -1140591 Derived
Source
1996 1996-01-01 – 1996-12-316266149 12610916 Derived -6344767 350789 Derived -6695556 -5680722 Derived
Source
1997 1997-01-01 – 1997-12-315973001 16516679 Derived -10543678 -328339 Derived -10215339 -9372924 Derived
Source
1998 1998-01-01 – 1998-12-316259805 15512859 Derived -9253054 -59658 Derived -9193396 -7204345 Derived
Source
1999 1999-01-01 – 1999-12-314965680 13761970 Derived -8796290 883654 Derived -9679944 Unavailable
Source
2000 2000-01-01 – 2000-12-314553630 13719470 Derived -9165840 -303825 Derived -8862015 Unavailable
Source
2001 2001-01-01 – 2001-12-314990162 12772037 Derived -7781875 -1544597 Derived -6237278 Unavailable
Source
2002 2002-01-01 – 2002-12-313553026 8452674 Derived -4899648 735543 Derived -5635191 Unavailable
Source
2003 2003-01-01 – 2003-12-314002926 4231010 Derived -228084 221566 Derived -449650 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 4M 2003
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.6.8M5.1M3.4M1.7M0.0199419992003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue59716
1995Revenue1103501
1996Revenue6266149
1997Revenue5973001
1998Revenue6259805
1999Revenue4965680
2000Revenue4553630
2001Revenue4990162
2002Revenue3553026
2003Revenue4002926

Revenue growth

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

12.7% 2003
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.1,890%1,375%860%344%-171%199419992003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year1,747.9%
1996Year over year467.8%
1997Year over year-4.7%
1998Year over year4.8%
1999Year over year-20.7%
2000Year over year-8.3%
2001Year over year9.6%
2002Year over year-28.8%
2003Year over year12.7%

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 -5.7% 2003
Net margin -11.2% 2003
Free cash flow margin -115.1% 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.61%-161%-383%-605%-827%199419992003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-761.5%
1995Operating margin-96%
1996Operating margin-101.3%
1997Operating margin-176.5%
1998Operating margin-147.8%
1999Operating margin-177.1%
2000Operating margin-201.3%
2001Operating margin-155.9%
2002Operating margin-137.9%
2003Operating margin-5.7%
1994Net margin-765.4%
1995Net margin-101.7%
1996Net margin-106.9%
1997Net margin-171%
1998Net margin-146.9%
1999Net margin-194.9%
2000Net margin-194.6%
2001Net margin-125%
2002Net margin-158.6%
2003Net margin-11.2%
1994Free cash flow marginNot reported
1995Free cash flow margin-103.4%
1996Free cash flow margin-90.7%
1997Free cash flow margin-156.9%
1998Free cash flow margin-115.1%
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -29.2K 2003
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.741.1K-1.9M-4.6M-7.3M-10.0M199419992003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flowNot reportedNo source recorded
1995Operating cash flow-1120751
1996Operating cash flow-5118532
1997Operating cash flow-9019814
1998Operating cash flow-6642155
1999Operating cash flow-9263450
2000Operating cash flow-6699693
2001Operating cash flow-7771318
2002Operating cash flow-3390918
2003Operating cash flow-29168

Free cash flow

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

USD -7.2M 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.749.8K-2.0M-4.7M-7.4M-10.1M199419992003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailableNo source recorded
1995Free cash flow-1140591
1996Free cash flow-5680722
1997Free cash flow-9372924
1998Free cash flow-7204345
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable

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.

309.8% 2003
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.335%251%167%84%0%1994-12-3119992003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets106.8%
1996Liabilities / assets10.9%
1997Liabilities / assets31.3%
1998Liabilities / assets83.8%
1999Liabilities / assets19.8%
2000Liabilities / assets50.1%
2001Liabilities / assets39.1%
2002Liabilities / assets274%
2003Liabilities / assets309.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.27× 2003
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.10.24×7.68×5.12×2.56×0.00×1994-12-3119992003
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 liabilities0.92×
1996Current assets / current liabilities9.48×
1997Current assets / current liabilities3.96×
1998Current assets / current liabilities0.59×
1999Current assets / current liabilities5×
2000Current assets / current liabilities1.62×
2001Current assets / current liabilities2.22×
2002Current assets / current liabilities0.21×
2003Current assets / current liabilities0.27×

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 457,088
Exact value

Exact value: -457088 USD

1994-01-01 – 1994-12-31: -457088 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.

1995 1995-01-01 – 1995-12-31
−USD 1.12 million
Exact value

Exact value: -1122011 USD

1995-01-01 – 1995-12-31: -1122011 USD Inspect Net Income Open source
Share or cite

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

−USD 1.12 million
Exact value

Exact value: -1120751 USD

1995-01-01 – 1995-12-31: -1120751 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 19,840
Exact value

Exact value: 19840 USD

1995-01-01 – 1995-12-31: 19840 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.14 million
Calculation and evidence

-1120751 − 19840 USD

Exact free cash flow: -1140591 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 6.7 million
Exact value

Exact value: -6695556 USD

1996-01-01 – 1996-12-31: -6695556 USD Inspect Net Income Open source
Share or cite

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

−USD 5.12 million
Exact value

Exact value: -5118532 USD

1996-01-01 – 1996-12-31: -5118532 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 562,190
Exact value

Exact value: 562190 USD

1996-01-01 – 1996-12-31: 562190 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.68 million
Calculation and evidence

-5118532 − 562190 USD

Exact free cash flow: -5680722 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 10.22 million
Exact value

Exact value: -10215339 USD

1997-01-01 – 1997-12-31: -10215339 USD Inspect Net Income Open source
Share or cite

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

−USD 9.02 million
Exact value

Exact value: -9019814 USD

1997-01-01 – 1997-12-31: -9019814 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 353,110
Exact value

Exact value: 353110 USD

1997-01-01 – 1997-12-31: 353110 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.37 million
Calculation and evidence

-9019814 − 353110 USD

Exact free cash flow: -9372924 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 9.19 million
Exact value

Exact value: -9193396 USD

1998-01-01 – 1998-12-31: -9193396 USD Inspect Net Income Open source
Share or cite

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

−USD 6.64 million
Exact value

Exact value: -6642155 USD

1998-01-01 – 1998-12-31: -6642155 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 562,190
Exact value

Exact value: 562190 USD

1998-01-01 – 1998-12-31: 562190 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.2 million
Calculation and evidence

-6642155 − 562190 USD

Exact free cash flow: -7204345 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 9.68 million
Exact value

Exact value: -9679944 USD

1999-01-01 – 1999-12-31: -9679944 USD Inspect Net Income Open source
Share or cite

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

−USD 9.26 million
Exact value

Exact value: -9263450 USD

1999-01-01 – 1999-12-31: -9263450 USD Inspect Operating Cash Flow 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

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

2000 2000-01-01 – 2000-12-31
−USD 8.86 million
Exact value

Exact value: -8862015 USD

2000-01-01 – 2000-12-31: -8862015 USD Inspect Net Income Open source
Share or cite

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

−USD 6.7 million
Exact value

Exact value: -6699693 USD

2000-01-01 – 2000-12-31: -6699693 USD Inspect Operating Cash Flow 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

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

2001 2001-01-01 – 2001-12-31
−USD 6.24 million
Exact value

Exact value: -6237278 USD

2001-01-01 – 2001-12-31: -6237278 USD Inspect Net Income Open source
Share or cite

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

−USD 7.77 million
Exact value

Exact value: -7771318 USD

2001-01-01 – 2001-12-31: -7771318 USD Inspect Operating Cash Flow 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

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

2002 2002-01-01 – 2002-12-31
−USD 5.64 million
Exact value

Exact value: -5635191 USD

2002-01-01 – 2002-12-31: -5635191 USD Inspect Net Income Open source
Share or cite

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

−USD 3.39 million
Exact value

Exact value: -3390918 USD

2002-01-01 – 2002-12-31: -3390918 USD Inspect Operating Cash Flow 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

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

2003 2003-01-01 – 2003-12-31
−USD 449,650
Exact value

Exact value: -449650 USD

2003-01-01 – 2003-12-31: -449650 USD Inspect Net Income Open source
Share or cite

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

−USD 29,168
Exact value

Exact value: -29168 USD

2003-01-01 – 2003-12-31: -29168 USD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because 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.

43 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001008946, 1008946, edgar:1008946

Also known as VIRTUAL OPEN NETWORK ENVIRONMENT CORP