TRUSTED INFORMATION SYSTEMS INC

EDGAR

8 filing records in this dataset, filed from 1996-11-21 to 1998-03-25. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

13.7 million USD

1997-12-26 · USD

Exact inputs and evidence

Operating margin

-41.26%

1997-12-26 · %

Exact inputs and evidence
  • Operating Income: -11522073 USD Source
  • Operating Income: -5852132 USD Source
  • Revenue: 42222683 USD Source
  • Revenue: 28481270 USD Source

Operating cash flow

-7.3 million USD

1997-12-26 · USD

Exact inputs and evidence
  • Operating Cash Flow: -12055815 USD Source
  • Operating Cash Flow: -4754297 USD Source

Free cash flow

-7.97 million USD

1997-12-26 · USD

Exact inputs and evidence
  • Operating Cash Flow: -12055815 USD Source
  • Operating Cash Flow: -4754297 USD Source
  • Capital Expenditure: 2311308 USD Source
  • Capital Expenditure: 1638490 USD Source
Cash and cash equivalents
1.29 million USD Source
Exact value

1290075 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 1998-03-25.

Financial data available through: 1997-12-26.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1997-12-26
  • Operating income: 4 of 11 periods available· newest 1997-12-26
  • Net income: 4 of 11 periods available· newest 1997-12-26
  • Operating cash flow: 4 of 11 periods available· newest 1997-12-26
  • Capital expenditure: 4 of 11 periods available· newest 1997-12-26
  • Total assets: 2 of 11 periods available· newest 1997-12-26
  • Total liabilities: 2 of 11 periods available· newest 1997-12-26
  • Current assets: 2 of 11 periods available· newest 1997-12-26
  • Current liabilities: 2 of 11 periods available· newest 1997-12-26
  • Cash and cash equivalents: 3 of 11 periods available· newest 1997-12-26
  • 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

    +54.2%

    Prior period

    USD 27.38 million

    –

    Current period

    USD 42.22 million

    –

    Exact inputs and evidence

    42222683 − 27375268 = 14847415 USD

    27375268 USD · 1995-12-28 – 1996-12-27

    Inspect prior input Prior source

    42222683 USD · 1996-12-27 – 1997-12-26

    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 5.35 million

    Prior period

    −USD 3.21 million

    –

    Current period

    −USD 8.56 million

    –

    Exact inputs and evidence

    -8564170 − -3211121 = -5353049 USD

    -3211121 USD · 1995-12-28 – 1996-12-27

    Inspect prior input Prior source

    -8564170 USD · 1996-12-27 – 1997-12-26

    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 7.79 million

    Prior period

    −USD 4.27 million

    –

    Current period

    −USD 12.06 million

    –

    Exact inputs and evidence

    -12055815 − -4268107 = -7787708 USD

    -4268107 USD · 1995-12-28 – 1996-12-27

    Inspect prior input Prior source

    -12055815 USD · 1996-12-27 – 1997-12-26

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -33.1%

    Prior period

    USD 3.46 million

    –

    Current period

    USD 2.31 million

    –

    Exact inputs and evidence

    2311308 − 3457150 = -1145842 USD

    3457150 USD · 1995-12-28 – 1996-12-27

    Inspect prior input Prior source

    2311308 USD · 1996-12-27 – 1997-12-26

    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 1996-12-27 – 1997-12-26

  • Revenue USD 42.22 million 100% of revenue
  • Cost of revenue USD 13.03 million 31% of revenue
  • Operating expenses USD 40.71 million 96% of revenue
  • Operating income −USD 11.52 million −27% of revenue
  • Tax, interest and other Derived −USD 2.96 million −7% of revenue
  • Net income −USD 8.56 million −20% of revenue

Cash

  • Operating cash flow −USD 12.06 million −29% of revenue
  • Capital expenditure USD 2.31 million 5.5% of revenue
  • Free cash flow Derived −USD 14.37 million −34% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 90%
  • 1995 87%
  • 1996 Operating loss: operating costs were 117% of revenue.
  • 1997 Operating loss: operating costs were 127% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-12-28 – 1994-12-2713117152 11846464 Derived 1270688 595247 Derived 675441 1087340 Derived
Source
1995 1994-12-28 – 1995-12-2718090087 15737385 Derived 2352702 1008639 Derived 1344063 -1888412 Derived
Source
1996 1995-12-28 – 1996-12-2727375268 32086060 Derived -4710792 -1499671 Derived -3211121 -7725257 Derived
Source
1997 1996-12-27 – 1997-12-2642222683 53744756 Derived -11522073 -2957903 Derived -8564170 -14367123 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 42.2M 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.45.6M34.2M22.8M11.4M0.01994199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue13117152
1995Revenue18090087
1996Revenue27375268
1997Revenue42222683

Revenue growth

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

54.2% 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.59%44%29%15%0%1994199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year37.9%
1996Year over year51.3%
1997Year over year54.2%

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 -27.3% 1997
Net margin -20.3% 1997
Free cash flow margin -34% 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.17%3%-11%-24%-38%1994199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin9.7%
1995Operating margin13%
1996Operating margin-17.2%
1997Operating margin-27.3%
1994Net margin5.1%
1995Net margin7.4%
1996Net margin-11.7%
1997Net margin-20.3%
1994Free cash flow margin8.3%
1995Free cash flow margin-10.4%
1996Free cash flow margin-28.2%
1997Free cash flow margin-34%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -12.1M 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.2.3M-1.5M-5.4M-9.3M-13.1M1994199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow1279505
1995Operating cash flow207417
1996Operating cash flow-4268107
1997Operating cash flow-12055815

Free cash flow

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

USD -14.4M 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.2.3M-2.2M-6.6M-11.1M-15.6M1994199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow1087340
1995Free cash flow-1888412
1996Free cash flow-7725257
1997Free cash flow-14367123

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.

24.2% 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.26.2%19.6%13.1%6.5%0.0%1994-12-271995-12-2719961997
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-27Liabilities / assetsNot reportedNo source recorded
1995-12-27Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets18.1%
1997Liabilities / assets24.2%

Current assets to current liabilities

Current assets divided by current liabilities.

4.21× 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.6.79×5.10×3.40×1.70×0.00×1994-12-271995-12-2719961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-27Current assets / current liabilitiesNot reportedNo source recorded
1995-12-27Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities6.29×
1997Current assets / current liabilities4.21×

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 1993-12-28 – 1994-12-27
USD 675,441
Exact value

Exact value: 675441 USD

1993-12-28 – 1994-12-27: 675441 USD Inspect Net Income Open source
Share or cite

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

USD 1.28 million
Exact value

Exact value: 1279505 USD

1993-12-28 – 1994-12-27: 1279505 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 192,165
Exact value

Exact value: 192165 USD

1993-12-28 – 1994-12-27: 192165 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.09 million
Calculation and evidence

1279505 − 192165 USD

Exact free cash flow: 1087340 USD

Share or cite

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

1995 1994-12-28 – 1995-12-27
USD 1.34 million
Exact value

Exact value: 1344063 USD

1994-12-28 – 1995-12-27: 1344063 USD Inspect Net Income Open source
Share or cite

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

USD 207,417
Exact value

Exact value: 207417 USD

1994-12-28 – 1995-12-27: 207417 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 2.1 million
Exact value

Exact value: 2095829 USD

1994-12-28 – 1995-12-27: 2095829 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.89 million
Calculation and evidence

207417 − 2095829 USD

Exact free cash flow: -1888412 USD

Share or cite

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

1996 1995-12-28 – 1996-12-27
−USD 3.21 million
Exact value

Exact value: -3211121 USD

1995-12-28 – 1996-12-27: -3211121 USD Inspect Net Income Open source
Share or cite

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

−USD 4.27 million
Exact value

Exact value: -4268107 USD

1995-12-28 – 1996-12-27: -4268107 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 3.46 million
Exact value

Exact value: 3457150 USD

1995-12-28 – 1996-12-27: 3457150 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.73 million
Calculation and evidence

-4268107 − 3457150 USD

Exact free cash flow: -7725257 USD

Share or cite

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

1997 1996-12-27 – 1997-12-26
−USD 8.56 million
Exact value

Exact value: -8564170 USD

1996-12-27 – 1997-12-26: -8564170 USD Inspect Net Income Open source
Share or cite

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

−USD 12.06 million
Exact value

Exact value: -12055815 USD

1996-12-27 – 1997-12-26: -12055815 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 2.31 million
Exact value

Exact value: 2311308 USD

1996-12-27 – 1997-12-26: 2311308 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.37 million
Calculation and evidence

-12055815 − 2311308 USD

Exact free cash flow: -14367123 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.

8 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001013355, 1013355, edgar:1013355