FLEXIINTERNATIONAL SOFTWARE INC/CT

EDGAR

33 filing records in this dataset, filed from 1998-03-31 to 2004-05-17. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.59 million USD

2004-03-31 · USD

Exact inputs and evidence

Operating margin

6.18%

2004-03-31 · %

Exact inputs and evidence
  • Operating Income: 98000 USD Source
  • Revenue: 1587000 USD Source

Operating cash flow

-289 thousand USD

2004-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -289000 USD Source

Free cash flow

-310 thousand USD

2004-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -289000 USD Source
  • Capital Expenditure: 21000 USD Source
Cash and cash equivalents
431 thousand USD Source
Exact value

431000 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: 2004-05-17.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2002-12-31
  • Operating income: 7 of 11 periods available· newest 2002-12-31
  • Net income: 8 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2002-12-31
  • Total assets: 5 of 11 periods available· newest 2002-12-31
  • Total liabilities: 5 of 11 periods available· newest 2002-12-31
  • Current assets: 6 of 11 periods available· newest 2002-12-31
  • Current liabilities: 6 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2002-12-31
  • 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

    -21.6%

    Prior period

    USD 9.52 million

    –

    Current period

    USD 7.46 million

    –

    Exact inputs and evidence

    7458000 − 9515000 = -2057000 USD

    9515000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    7458000 USD · 2002-01-01 – 2002-12-31

    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 2.63 million

    Prior period

    −USD 1.38 million

    –

    Current period

    USD 1.24 million

    –

    Exact inputs and evidence

    1244000 − -1383000 = 2627000 USD

    -1383000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    1244000 USD · 2002-01-01 – 2002-12-31

    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 961,000

    Prior period

    −USD 147,000

    –

    Current period

    USD 814,000

    –

    Exact inputs and evidence

    814000 − -147000 = 961000 USD

    -147000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    814000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +221.7%

    Prior period

    USD 23,000

    –

    Current period

    USD 74,000

    –

    Exact inputs and evidence

    74000 − 23000 = 51000 USD

    23000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    74000 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 7.46 million 100% of revenue
  • Cost of revenue USD 2.11 million 28% of revenue
  • Operating expenses USD 4.41 million 59% of revenue
  • Operating income USD 941,000 13% of revenue
  • Tax, interest and other Derived −USD 303,000 −4.1% of revenue
  • Net income USD 1.24 million 17% of revenue

Cash

  • Operating cash flow USD 814,000 11% of revenue
  • Capital expenditure USD 74,000 1% of revenue
  • Free cash flow Derived USD 740,000 9.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Operating loss: operating costs were 188% of revenue.
  • 1997 Operating loss: operating costs were 112% of revenue.
  • 1998 Operating loss: operating costs were 175% of revenue.
  • 1999 Operating loss: operating costs were 219% of revenue.
  • 2000 99%
  • 2001 Operating loss: operating costs were 114% of revenue.
  • 2002 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-318347000 15656000 Derived -7309000 138000 Derived -7447000 -6641000 Derived
Source
1997 1997-01-01 – 1997-12-3121624000 24294000 Derived -2670000 -27000 Derived -2643000 -5540000 Derived
Source
1998 1998-01-01 – 1998-12-3124296000 42407000 Derived -18111000 -880000 Derived -17231000 -11949000 Derived
Source
1999 1999-01-01 – 1999-12-3115554000 34084000 Derived -18530000 -49000 Derived -18481000 -8607000 Derived
Source
2000 2000-01-01 – 2000-12-3112436000 12278000 Derived 158000 1000 Derived 157000 -480000 Derived
Source
2001 2001-01-01 – 2001-12-319515000 10869000 Derived -1354000 29000 Derived -1383000 -170000 Derived
Source
2002 2002-01-01 – 2002-12-317458000 6517000 Derived 941000 -303000 Derived 1244000 740000 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 7.5M 2002
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.26.2M19.7M13.1M6.6M0.0199619992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue8347000
1997Revenue21624000
1998Revenue24296000
1999Revenue15554000
2000Revenue12436000
2001Revenue9515000
2002Revenue7458000

Revenue growth

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

-21.6% 2002
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.175%118%62%5%-52%199619992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year159.1%
1998Year over year12.4%
1999Year over year-36%
2000Year over year-20%
2001Year over year-23.5%
2002Year over year-21.6%

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 12.6% 2002
Net margin 16.7% 2002
Free cash flow margin 9.9% 2002
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.28%-12%-51%-91%-130%199619992002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-87.6%
1997Operating margin-12.3%
1998Operating margin-74.5%
1999Operating margin-119.1%
2000Operating margin1.3%
2001Operating margin-14.2%
2002Operating margin12.6%
1996Net margin-89.2%
1997Net margin-12.2%
1998Net margin-70.9%
1999Net margin-118.8%
2000Net margin1.3%
2001Net margin-14.5%
2002Net margin16.7%
1996Free cash flow margin-79.6%
1997Free cash flow margin-25.6%
1998Free cash flow margin-49.2%
1999Free cash flow margin-55.3%
2000Free cash flow margin-3.9%
2001Free cash flow margin-1.8%
2002Free cash flow margin9.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 814K 2002
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.1.8M-1.7M-5.1M-8.5M-12.0M199619992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-6216000
1997Operating cash flow-4981000
1998Operating cash flow-11028000
1999Operating cash flow-7997000
2000Operating cash flow-459000
2001Operating cash flow-147000
2002Operating cash flow814000

Free cash flow

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

USD 740K 2002
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.1.8M-1.9M-5.6M-9.3M-13.0M199619992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-6641000
1997Free cash flow-5540000
1998Free cash flow-11949000
1999Free cash flow-8607000
2000Free cash flow-480000
2001Free cash flow-170000
2002Free cash flow740000

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.

153.4% 2002
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.166%124%83%41%0%1996-12-3119992002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reportedNo source recorded
1997Liabilities / assets22.3%
1998Liabilities / assets49.5%
1999Liabilities / assets115.9%
2000Liabilities / assets122.9%
2001-12-31Liabilities / assetsNot reportedNo source recorded
2002Liabilities / assets153.4%

Current assets to current liabilities

Current assets divided by current liabilities.

0.6× 2002
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.4.84×3.63×2.42×1.21×0.00×1996-12-3119992002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities4.48×
1998Current assets / current liabilities1.49×
1999Current assets / current liabilities0.62×
2000Current assets / current liabilities0.57×
2001Current assets / current liabilities0.51×
2002Current assets / current liabilities0.6×

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 1995-01-01 – 1995-12-31
−USD 6.49 million
Exact value

Exact value: -6487000 USD

1995-01-01 – 1995-12-31: -6487000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.38 million
Exact value

Exact value: -6381000 USD

1995-01-01 – 1995-12-31: -6381000 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 336,000
Exact value

Exact value: 336000 USD

1995-01-01 – 1995-12-31: 336000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.72 million
Calculation and evidence

-6381000 − 336000 USD

Exact free cash flow: -6717000 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 7.45 million
Exact value

Exact value: -7447000 USD

1996-01-01 – 1996-12-31: -7447000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.22 million
Exact value

Exact value: -6216000 USD

1996-01-01 – 1996-12-31: -6216000 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 425,000
Exact value

Exact value: 425000 USD

1996-01-01 – 1996-12-31: 425000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.64 million
Calculation and evidence

-6216000 − 425000 USD

Exact free cash flow: -6641000 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 2.64 million
Exact value

Exact value: -2643000 USD

1997-01-01 – 1997-12-31: -2643000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.98 million
Exact value

Exact value: -4981000 USD

1997-01-01 – 1997-12-31: -4981000 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 559,000
Exact value

Exact value: 559000 USD

1997-01-01 – 1997-12-31: 559000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.54 million
Calculation and evidence

-4981000 − 559000 USD

Exact free cash flow: -5540000 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 17.23 million
Exact value

Exact value: -17231000 USD

1998-01-01 – 1998-12-31: -17231000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.03 million
Exact value

Exact value: -11028000 USD

1998-01-01 – 1998-12-31: -11028000 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 921,000
Exact value

Exact value: 921000 USD

1998-01-01 – 1998-12-31: 921000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.95 million
Calculation and evidence

-11028000 − 921000 USD

Exact free cash flow: -11949000 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 18.48 million
Exact value

Exact value: -18481000 USD

1999-01-01 – 1999-12-31: -18481000 USD Inspect Net Income Open source
Share or cite

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

−USD 8 million
Exact value

Exact value: -7997000 USD

1999-01-01 – 1999-12-31: -7997000 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 610,000
Exact value

Exact value: 610000 USD

1999-01-01 – 1999-12-31: 610000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.61 million
Calculation and evidence

-7997000 − 610000 USD

Exact free cash flow: -8607000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
USD 157,000
Exact value

Exact value: 157000 USD

2000-01-01 – 2000-12-31: 157000 USD Inspect Net Income 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

2000-01-01 – 2000-12-31: -459000 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 21,000
Exact value

Exact value: 21000 USD

2000-01-01 – 2000-12-31: 21000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 480,000
Calculation and evidence

-459000 − 21000 USD

Exact free cash flow: -480000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 1.38 million
Exact value

Exact value: -1383000 USD

2001-01-01 – 2001-12-31: -1383000 USD Inspect Net Income Open source
Share or cite

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

−USD 147,000
Exact value

Exact value: -147000 USD

2001-01-01 – 2001-12-31: -147000 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 23,000
Exact value

Exact value: 23000 USD

2001-01-01 – 2001-12-31: 23000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 170,000
Calculation and evidence

-147000 − 23000 USD

Exact free cash flow: -170000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
USD 1.24 million
Exact value

Exact value: 1244000 USD

2002-01-01 – 2002-12-31: 1244000 USD Inspect Net Income Open source
Share or cite

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

USD 814,000
Exact value

Exact value: 814000 USD

2002-01-01 – 2002-12-31: 814000 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 74,000
Exact value

Exact value: 74000 USD

2002-01-01 – 2002-12-31: 74000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 740,000
Calculation and evidence

814000 − 74000 USD

Exact free cash flow: 740000 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.

33 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001015464, 1015464, edgar:1015464