XIONICS DOCUMENT TECHNOLOGIES INC

EDGAR

16 filing records in this dataset, filed from 1996-11-14 to 1999-12-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

8.51 million USD

1999-06-30 · USD

Exact inputs and evidence

Operating cash flow

5.96 million USD

1999-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 9874747 USD Source
  • Operating Cash Flow: 3913324 USD Source

Free cash flow

5.56 million USD

1999-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 9874747 USD Source
  • Operating Cash Flow: 3913324 USD Source
  • Capital Expenditure: 1025914 USD Source
  • Capital Expenditure: 623523 USD Source
Cash and cash equivalents
24.4 million USD Source
Exact value

24438464 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

31.4 million USD

1998-07-01 – 1999-06-30

Exact inputs and evidence
  • Revenue: 7251362 USD · 1998-07-01 – 1998-09-30 Source
  • Revenue: 7601159 USD · 1998-10-01 – 1998-12-31 Source
  • Revenue: 22890942 USD · 1998-07-01 – 1999-03-31 Source
  • Revenue: 14852521 USD · 1998-07-01 – 1998-12-31 Source
  • Revenue: 31403383 USD · 1998-07-01 – 1999-06-30 Source
  • Revenue: 22890942 USD · 1998-07-01 – 1999-03-31 Source

Net income

3.99 million USD

1998-10-01 – 1999-09-30

Exact inputs and evidence
  • Net income: 504147 USD · 1998-10-01 – 1998-12-31 Source
  • Net income: 833108 USD · 1999-01-01 – 1999-03-31 Source
  • Net income: 2817048 USD · 1998-07-01 – 1999-06-30 Source
  • Net income: 1616064 USD · 1998-07-01 – 1999-03-31 Source
  • Net income: 1448053 USD · 1999-07-01 – 1999-09-30 Source

Operating cash flow

16.6 million USD

1998-10-01 – 1999-09-30

Exact inputs and evidence
  • Operating cash flow: 1885654 USD · 1998-07-01 – 1998-12-31 Source
  • Operating cash flow: -1696956 USD · 1998-07-01 – 1998-09-30 Source
  • Operating cash flow: 3913324 USD · 1998-07-01 – 1999-03-31 Source
  • Operating cash flow: 1885654 USD · 1998-07-01 – 1998-12-31 Source
  • Operating cash flow: 9874747 USD · 1998-07-01 – 1999-06-30 Source
  • Operating cash flow: 3913324 USD · 1998-07-01 – 1999-03-31 Source
  • Operating cash flow: 5013468 USD · 1999-07-01 – 1999-09-30 Source

Capital expenditure

1.04 million USD

1998-10-01 – 1999-09-30

Exact inputs and evidence
  • Capital expenditure: 488536 USD · 1998-07-01 – 1998-12-31 Source
  • Capital expenditure: 239837 USD · 1998-07-01 – 1998-09-30 Source
  • Capital expenditure: 623523 USD · 1998-07-01 – 1999-03-31 Source
  • Capital expenditure: 488536 USD · 1998-07-01 – 1998-12-31 Source
  • Capital expenditure: 1025914 USD · 1998-07-01 – 1999-06-30 Source
  • Capital expenditure: 623523 USD · 1998-07-01 – 1999-03-31 Source
  • Capital expenditure: 257653 USD · 1999-07-01 – 1999-09-30 Source

Free cash flow

15.5 million USD

1998-10-01 – 1999-09-30

Exact inputs and evidence
  • Operating cash flow: 1885654 USD · 1998-07-01 – 1998-12-31 Source
  • Operating cash flow: -1696956 USD · 1998-07-01 – 1998-09-30 Source
  • Operating cash flow: 3913324 USD · 1998-07-01 – 1999-03-31 Source
  • Operating cash flow: 1885654 USD · 1998-07-01 – 1998-12-31 Source
  • Operating cash flow: 9874747 USD · 1998-07-01 – 1999-06-30 Source
  • Operating cash flow: 3913324 USD · 1998-07-01 – 1999-03-31 Source
  • Operating cash flow: 5013468 USD · 1999-07-01 – 1999-09-30 Source
  • Capital expenditure: 488536 USD · 1998-07-01 – 1998-12-31 Source
  • Capital expenditure: 239837 USD · 1998-07-01 – 1998-09-30 Source
  • Capital expenditure: 623523 USD · 1998-07-01 – 1999-03-31 Source
  • Capital expenditure: 488536 USD · 1998-07-01 – 1998-12-31 Source
  • Capital expenditure: 1025914 USD · 1998-07-01 – 1999-06-30 Source
  • Capital expenditure: 623523 USD · 1998-07-01 – 1999-03-31 Source
  • Capital expenditure: 257653 USD · 1999-07-01 – 1999-09-30 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: 1999-12-09.

Financial data available through: 1999-06-30.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1999-06-30
  • operating income: No compatible figures in this window
  • Net income: 5 of 11 periods available· newest 1999-06-30
  • Operating cash flow: 5 of 11 periods available· newest 1999-06-30
  • Capital expenditure: 5 of 11 periods available· newest 1999-06-30
  • Total assets: 4 of 11 periods available· newest 1999-06-30
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 1999-06-30
  • Current liabilities: 4 of 11 periods available· newest 1999-06-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 1999-06-30
  • 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

    +7.9%

    Prior period

    USD 29.1 million

    –

    Current period

    USD 31.4 million

    –

    Exact inputs and evidence

    31403383 − 29101136 = 2302247 USD

    29101136 USD · 1997-07-01 – 1998-06-30

    Inspect prior input Prior source

    31403383 USD · 1998-07-01 – 1999-06-30

    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 19.07 million

    Prior period

    −USD 16.25 million

    –

    Current period

    USD 2.82 million

    –

    Exact inputs and evidence

    2817048 − -16251533 = 19068581 USD

    -16251533 USD · 1997-07-01 – 1998-06-30

    Inspect prior input Prior source

    2817048 USD · 1998-07-01 – 1999-06-30

    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 11.7 million

    Prior period

    −USD 1.82 million

    –

    Current period

    USD 9.87 million

    –

    Exact inputs and evidence

    9874747 − -1821177 = 11695924 USD

    -1821177 USD · 1997-07-01 – 1998-06-30

    Inspect prior input Prior source

    9874747 USD · 1998-07-01 – 1999-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -40.4%

    Prior period

    USD 1.72 million

    –

    Current period

    USD 1.03 million

    –

    Exact inputs and evidence

    1025914 − 1721192 = -695278 USD

    1721192 USD · 1997-07-01 – 1998-06-30

    Inspect prior input Prior source

    1025914 USD · 1998-07-01 – 1999-06-30

    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.

1999 1998-07-01 – 1999-06-30

  • Revenue USD 31.4 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income USD 2.82 million 9% of revenue

Cash

  • Operating cash flow USD 9.87 million 31% of revenue
  • Capital expenditure USD 1.03 million 3.3% of revenue
  • Free cash flow Derived USD 8.85 million 28% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-07-01 – 1996-06-3013172397 UnavailableUnavailableUnavailable-1532677 -637533 Derived
Source
1997 1996-07-01 – 1997-06-3029179466 UnavailableUnavailableUnavailable852349 -3751603 Derived
Source
1998 1997-07-01 – 1998-06-3029101136 UnavailableUnavailableUnavailable-16251533 -3542369 Derived
Source
1999 1998-07-01 – 1999-06-3031403383 UnavailableUnavailableUnavailable2817048 8848833 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 31.4M 1999
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.33.9M25.4M17.0M8.5M0.01996199719981999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue13172397
1997Revenue29179466
1998Revenue29101136
1999Revenue31403383

Revenue growth

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

7.9% 1999
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.131%96%61%25%-10%1996199719981999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year121.5%
1998Year over year-0.3%
1999Year over year7.9%

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.

Net margin 9% 1999
Free cash flow margin 28.2% 1999
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.35%11%-14%-38%-63%1996-06-301997-06-301998-06-301999-06-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996-06-30Operating marginNot reported
1997-06-30Operating marginNot reported
1998-06-30Operating marginNot reported
1999-06-30Operating marginNot reported
1996Net margin-11.6%
1997Net margin2.9%
1998Net margin-55.8%
1999Net margin9%
1996Free cash flow margin-4.8%
1997Free cash flow margin-12.9%
1998Free cash flow margin-12.2%
1999Free cash flow margin28.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 9.9M 1999
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.10.8M7.3M3.8M298.4K-3.2M1996199719981999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow346564
1997Operating cash flow-2247208
1998Operating cash flow-1821177
1999Operating cash flow9874747

Free cash flow

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

USD 8.8M 1999
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.9.9M6.2M2.5M-1.1M-4.8M1996199719981999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-637533
1997Free cash flow-3751603
1998Free cash flow-3542369
1999Free cash flow8848833

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
1996-06-30Liabilities / assetsNot reported
1997-06-30Liabilities / assetsNot reported
1998-06-30Liabilities / assetsNot reported
1999-06-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.98× 1999
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.5.21×3.91×2.61×1.30×0.00×1996199719981999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities1.18×
1997Current assets / current liabilities4.83×
1998Current assets / current liabilities2.14×
1999Current assets / current liabilities1.98×

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
1995 1994-07-01 – 1995-06-30
−USD 6.02 million
Exact value

Exact value: -6024925 USD

1994-07-01 – 1995-06-30: -6024925 USD Inspect Net Income Open source
Share or cite

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

−USD 468,101
Exact value

Exact value: -468101 USD

1994-07-01 – 1995-06-30: -468101 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 419,018
Exact value

Exact value: 419018 USD

1994-07-01 – 1995-06-30: 419018 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 887,119
Calculation and evidence

-468101 − 419018 USD

Exact free cash flow: -887119 USD

Share or cite

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

1996 1995-07-01 – 1996-06-30
−USD 1.53 million
Exact value

Exact value: -1532677 USD

1995-07-01 – 1996-06-30: -1532677 USD Inspect Net Income Open source
Share or cite

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

USD 346,564
Exact value

Exact value: 346564 USD

1995-07-01 – 1996-06-30: 346564 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 984,097
Exact value

Exact value: 984097 USD

1995-07-01 – 1996-06-30: 984097 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 637,533
Calculation and evidence

346564 − 984097 USD

Exact free cash flow: -637533 USD

Share or cite

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

1997 1996-07-01 – 1997-06-30
USD 852,349
Exact value

Exact value: 852349 USD

1996-07-01 – 1997-06-30: 852349 USD Inspect Net Income Open source
Share or cite

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

−USD 2.25 million
Exact value

Exact value: -2247208 USD

1996-07-01 – 1997-06-30: -2247208 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 1.5 million
Exact value

Exact value: 1504395 USD

1996-07-01 – 1997-06-30: 1504395 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.75 million
Calculation and evidence

-2247208 − 1504395 USD

Exact free cash flow: -3751603 USD

Share or cite

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

1998 1997-07-01 – 1998-06-30
−USD 16.25 million
Exact value

Exact value: -16251533 USD

1997-07-01 – 1998-06-30: -16251533 USD Inspect Net Income Open source
Share or cite

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

−USD 1.82 million
Exact value

Exact value: -1821177 USD

1997-07-01 – 1998-06-30: -1821177 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 1.72 million
Exact value

Exact value: 1721192 USD

1997-07-01 – 1998-06-30: 1721192 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.54 million
Calculation and evidence

-1821177 − 1721192 USD

Exact free cash flow: -3542369 USD

Share or cite

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

1999 1998-07-01 – 1999-06-30
USD 2.82 million
Exact value

Exact value: 2817048 USD

1998-07-01 – 1999-06-30: 2817048 USD Inspect Net Income Open source
Share or cite

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

USD 9.87 million
Exact value

Exact value: 9874747 USD

1998-07-01 – 1999-06-30: 9874747 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 1.03 million
Exact value

Exact value: 1025914 USD

1998-07-01 – 1999-06-30: 1025914 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.85 million
Calculation and evidence

9874747 − 1025914 USD

Exact free cash flow: 8848833 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.

16 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001014586, 1014586, edgar:1014586