INTRAWARE INC

EDGAR

48 filing records in this dataset, filed from 1999-05-28 to 2008-10-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.43 million USD

2008-08-31 · USD

Exact inputs and evidence

Operating margin

-5.34%

2008-08-31 · %

Exact inputs and evidence
  • Operating Income: -183000 USD Source
  • Revenue: 3425000 USD Source

Operating cash flow

143 thousand USD

2008-08-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 582000 USD Source
  • Operating Cash Flow: 439000 USD Source

Free cash flow

111 thousand USD

2008-08-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 582000 USD Source
  • Operating Cash Flow: 439000 USD Source
  • Capital Expenditure: 200000 USD Source
  • Capital Expenditure: 168000 USD Source
Cash and cash equivalents
12.6 million USD Source
Exact value

12604000 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

12.9 million USD

2007-09-01 – 2008-08-31

Exact inputs and evidence
  • Revenue: 3118000 USD · 2007-09-01 – 2007-11-30 Source
  • Revenue: 12188000 USD · 2007-03-01 – 2008-02-29 Source
  • Revenue: 9048000 USD · 2007-03-01 – 2007-11-30 Source
  • Revenue: 3246000 USD · 2008-03-01 – 2008-05-31 Source
  • Revenue: 3425000 USD · 2008-06-01 – 2008-08-31 Source

Net income

-523 thousand USD

2007-09-01 – 2008-08-31

Exact inputs and evidence
  • Net income: 78000 USD · 2007-09-01 – 2007-11-30 Source
  • Net income: -519000 USD · 2007-03-01 – 2008-02-29 Source
  • Net income: -246000 USD · 2007-03-01 – 2007-11-30 Source
  • Net income: -223000 USD · 2008-03-01 – 2008-05-31 Source
  • Net income: -105000 USD · 2008-06-01 – 2008-08-31 Source

Operating cash flow

1.65 million USD

2007-09-01 – 2008-08-31

Exact inputs and evidence
  • Operating cash flow: 88000 USD · 2007-03-01 – 2007-11-30 Source
  • Operating cash flow: -494000 USD · 2007-03-01 – 2007-08-31 Source
  • Operating cash flow: 573000 USD · 2007-03-01 – 2008-02-29 Source
  • Operating cash flow: 88000 USD · 2007-03-01 – 2007-11-30 Source
  • Operating cash flow: 439000 USD · 2008-03-01 – 2008-05-31 Source
  • Operating cash flow: 582000 USD · 2008-03-01 – 2008-08-31 Source
  • Operating cash flow: 439000 USD · 2008-03-01 – 2008-05-31 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: 2008-10-09.

Financial data available through: 2008-02-29.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2008-02-29
  • Operating income: 11 of 11 periods available· newest 2008-02-29
  • Net income: 11 of 11 periods available· newest 2008-02-29
  • Operating cash flow: 11 of 11 periods available· newest 2008-02-29
  • Capital expenditure: 11 of 11 periods available· newest 2008-02-29
  • Total assets: 10 of 11 periods available· newest 2008-02-29
  • Total liabilities: 10 of 11 periods available· newest 2008-02-29
  • Current assets: 11 of 11 periods available· newest 2008-02-29
  • Current liabilities: 11 of 11 periods available· newest 2008-02-29
  • Cash and cash equivalents: 11 of 11 periods available· newest 2008-02-29
  • 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

    +12.1%

    Prior period

    USD 10.87 million

    –

    Current period

    USD 12.19 million

    –

    Exact inputs and evidence

    12188000 − 10873000 = 1315000 USD

    10873000 USD · 2006-03-01 – 2007-02-28

    Inspect prior input Prior source

    12188000 USD · 2007-03-01 – 2008-02-29

    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 2.64 million

    Prior period

    −USD 3.16 million

    –

    Current period

    −USD 519,000

    –

    Exact inputs and evidence

    -519000 − -3159000 = 2640000 USD

    -3159000 USD · 2006-03-01 – 2007-02-28

    Inspect prior input Prior source

    -519000 USD · 2007-03-01 – 2008-02-29

    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

    +29.6%

    Prior period

    USD 442,000

    –

    Current period

    USD 573,000

    –

    Exact inputs and evidence

    573000 − 442000 = 131000 USD

    442000 USD · 2006-03-01 – 2007-02-28

    Inspect prior input Prior source

    573000 USD · 2007-03-01 – 2008-02-29

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -32.8%

    Prior period

    USD 204,000

    –

    Current period

    USD 137,000

    –

    Exact inputs and evidence

    137000 − 204000 = -67000 USD

    204000 USD · 2006-03-01 – 2007-02-28

    Inspect prior input Prior source

    137000 USD · 2007-03-01 – 2008-02-29

    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.

2008 2007-03-01 – 2008-02-29

  • Revenue USD 12.19 million 100% of revenue
  • Cost of revenue USD 4.2 million 34% of revenue
  • Operating expenses USD 9.07 million 74% of revenue
  • Operating income −USD 1.09 million −8.9% of revenue
  • Tax, interest and other Derived −USD 569,000 −4.7% of revenue
  • Net income −USD 519,000 −4.3% of revenue

Cash

  • Operating cash flow USD 573,000 4.7% of revenue
  • Capital expenditure USD 137,000 1.1% of revenue
  • Free cash flow Derived USD 436,000 3.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 139% of revenue.
  • 2000 Operating loss: operating costs were 132% of revenue.
  • 2001 Operating loss: operating costs were 148% of revenue.
  • 2002 Operating loss: operating costs were 153% of revenue.
  • 2003 Operating loss: operating costs were 173% of revenue.
  • 2004 Operating loss: operating costs were 121% of revenue.
  • 2005 Operating loss: operating costs were 117% of revenue.
  • 2006 Operating loss: operating costs were 117% of revenue.
  • 2007 Operating loss: operating costs were 135% of revenue.
  • 2008 Operating loss: operating costs were 109% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1998-03-01 – 1999-02-2838568000 53640000 Derived -15072000 -48000 Derived -15024000 -12999000 Derived
Source
2000 1999-03-01 – 2000-02-2996914000 127552000 Derived -30638000 -2687000 Derived -27951000 -17828000 Derived
Source
2001 2000-03-01 – 2001-02-28121836000 180242000 Derived -58406000 -15000 Derived -58391000 -47202000 Derived
Source
2002 2001-03-01 – 2002-02-2853437000 81543000 Derived -28106000 6572000 Derived -34678000 -10638000 Derived
Source
2003 2002-03-01 – 2003-02-2814042000 24255000 Derived -10213000 -550000 Derived -9663000 -5753000 Derived
Source
2004 2003-03-01 – 2004-02-2910907000 13163000 Derived -2256000 124000 Derived -2380000 -2030000 Derived
Source
2005 2004-03-01 – 2005-02-2810835000 12731000 Derived -1896000 -38000 Derived -1858000 -2804000 Derived
Source
2006 2005-03-01 – 2006-02-2811046000 12976000 Derived -1930000 -264000 Derived -1666000 -2263000 Derived
Source
2007 2006-03-01 – 2007-02-2810873000 14722000 Derived -3849000 -690000 Derived -3159000 238000 Derived
Source
2008 2007-03-01 – 2008-02-2912188000 13276000 Derived -1088000 -569000 Derived -519000 436000 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 12.2M 2008
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.131.6M98.7M65.8M32.9M0.0199920042008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue38568000
2000Revenue96914000
2001Revenue121836000
2002Revenue53437000
2003Revenue14042000
2004Revenue10907000
2005Revenue10835000
2006Revenue11046000
2007Revenue10873000
2008Revenue12188000

Revenue growth

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

12.1% 2008
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.297%197%98%-2%-101%199920042008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over year269.3%
2000Year over year151.3%
2001Year over year25.7%
2002Year over year-56.1%
2003Year over year-73.7%
2004Year over year-22.3%
2005Year over year-0.7%
2006Year over year1.9%
2007Year over year-1.6%
2008Year over year12.1%

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 -8.9% 2008
Net margin -4.3% 2008
Free cash flow margin 3.6% 2008
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.10%-12%-35%-57%-79%199920042008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-39.1%
2000Operating margin-31.6%
2001Operating margin-47.9%
2002Operating margin-52.6%
2003Operating margin-72.7%
2004Operating margin-20.7%
2005Operating margin-17.5%
2006Operating margin-17.5%
2007Operating margin-35.4%
2008Operating margin-8.9%
1999Net margin-39%
2000Net margin-28.8%
2001Net margin-47.9%
2002Net margin-64.9%
2003Net margin-68.8%
2004Net margin-21.8%
2005Net margin-17.1%
2006Net margin-15.1%
2007Net margin-29.1%
2008Net margin-4.3%
1999Free cash flow margin-33.7%
2000Free cash flow margin-18.4%
2001Free cash flow margin-38.7%
2002Free cash flow margin-19.9%
2003Free cash flow margin-41%
2004Free cash flow margin-18.6%
2005Free cash flow margin-25.9%
2006Free cash flow margin-20.5%
2007Free cash flow margin2.2%
2008Free cash flow margin3.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 573K 2008
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.3.5M-7.2M-18.0M-28.8M-39.6M199920042008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-11506000
2000Operating cash flow-10648000
2001Operating cash flow-36607000
2002Operating cash flow-10403000
2003Operating cash flow-5199000
2004Operating cash flow-1455000
2005Operating cash flow-2290000
2006Operating cash flow-1850000
2007Operating cash flow442000
2008Operating cash flow573000

Free cash flow

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

USD 436K 2008
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.4.2M-9.6M-23.4M-37.2M-51.0M199920042008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-12999000
2000Free cash flow-17828000
2001Free cash flow-47202000
2002Free cash flow-10638000
2003Free cash flow-5753000
2004Free cash flow-2030000
2005Free cash flow-2804000
2006Free cash flow-2263000
2007Free cash flow238000
2008Free cash flow436000

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.

34.1% 2008
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.103%77%52%26%0%199920042008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999Liabilities / assets95.4%
2000Liabilities / assets61.4%
2001Liabilities / assets71.2%
2002Liabilities / assets87%
2003Liabilities / assets70.4%
2004Liabilities / assets42.5%
2005Liabilities / assets40.2%
2006Liabilities / assets25.8%
2007Liabilities / assets32.9%
2008Liabilities / assets34.1%

Current assets to current liabilities

Current assets divided by current liabilities.

3.11× 2008
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.4.23×3.17×2.11×1.06×0.00×199920042008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities0.98×
2000Current assets / current liabilities1.19×
2001Current assets / current liabilities0.85×
2002Current assets / current liabilities0.53×
2003Current assets / current liabilities1.41×
2004Current assets / current liabilities2.64×
2005Current assets / current liabilities2.54×
2006Current assets / current liabilities3.91×
2007Current assets / current liabilities3.23×
2008Current assets / current liabilities3.11×

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
1999 1998-03-01 – 1999-02-28
−USD 15.02 million
Exact value

Exact value: -15024000 USD

1998-03-01 – 1999-02-28: -15024000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.51 million
Exact value

Exact value: -11506000 USD

1998-03-01 – 1999-02-28: -11506000 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 1.49 million
Exact value

Exact value: 1493000 USD

1998-03-01 – 1999-02-28: 1493000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13 million
Calculation and evidence

-11506000 − 1493000 USD

Exact free cash flow: -12999000 USD

Share or cite

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

2000 1999-03-01 – 2000-02-29
−USD 27.95 million
Exact value

Exact value: -27951000 USD

1999-03-01 – 2000-02-29: -27951000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.65 million
Exact value

Exact value: -10648000 USD

1999-03-01 – 2000-02-29: -10648000 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 7.18 million
Exact value

Exact value: 7180000 USD

1999-03-01 – 2000-02-29: 7180000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.83 million
Calculation and evidence

-10648000 − 7180000 USD

Exact free cash flow: -17828000 USD

Share or cite

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

2001 2000-03-01 – 2001-02-28
−USD 58.39 million
Exact value

Exact value: -58391000 USD

2000-03-01 – 2001-02-28: -58391000 USD Inspect Net Income Open source
Share or cite

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

−USD 36.61 million
Exact value

Exact value: -36607000 USD

2000-03-01 – 2001-02-28: -36607000 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 10.6 million
Exact value

Exact value: 10595000 USD

2000-03-01 – 2001-02-28: 10595000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 47.2 million
Calculation and evidence

-36607000 − 10595000 USD

Exact free cash flow: -47202000 USD

Share or cite

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

2002 2001-03-01 – 2002-02-28
−USD 34.68 million
Exact value

Exact value: -34678000 USD

2001-03-01 – 2002-02-28: -34678000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.4 million
Exact value

Exact value: -10403000 USD

2001-03-01 – 2002-02-28: -10403000 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 235,000
Exact value

Exact value: 235000 USD

2001-03-01 – 2002-02-28: 235000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.64 million
Calculation and evidence

-10403000 − 235000 USD

Exact free cash flow: -10638000 USD

Share or cite

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

2003 2002-03-01 – 2003-02-28
−USD 9.66 million
Exact value

Exact value: -9663000 USD

2002-03-01 – 2003-02-28: -9663000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.2 million
Exact value

Exact value: -5199000 USD

2002-03-01 – 2003-02-28: -5199000 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 554,000
Exact value

Exact value: 554000 USD

2002-03-01 – 2003-02-28: 554000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.75 million
Calculation and evidence

-5199000 − 554000 USD

Exact free cash flow: -5753000 USD

Share or cite

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

2004 2003-03-01 – 2004-02-29
−USD 2.38 million
Exact value

Exact value: -2380000 USD

2003-03-01 – 2004-02-29: -2380000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.46 million
Exact value

Exact value: -1455000 USD

2003-03-01 – 2004-02-29: -1455000 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 575,000
Exact value

Exact value: 575000 USD

2003-03-01 – 2004-02-29: 575000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.03 million
Calculation and evidence

-1455000 − 575000 USD

Exact free cash flow: -2030000 USD

Share or cite

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

2005 2004-03-01 – 2005-02-28
−USD 1.86 million
Exact value

Exact value: -1858000 USD

2004-03-01 – 2005-02-28: -1858000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.29 million
Exact value

Exact value: -2290000 USD

2004-03-01 – 2005-02-28: -2290000 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 514,000
Exact value

Exact value: 514000 USD

2004-03-01 – 2005-02-28: 514000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.8 million
Calculation and evidence

-2290000 − 514000 USD

Exact free cash flow: -2804000 USD

Share or cite

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

2006 2005-03-01 – 2006-02-28
−USD 1.67 million
Exact value

Exact value: -1666000 USD

2005-03-01 – 2006-02-28: -1666000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.85 million
Exact value

Exact value: -1850000 USD

2005-03-01 – 2006-02-28: -1850000 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 413,000
Exact value

Exact value: 413000 USD

2005-03-01 – 2006-02-28: 413000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.26 million
Calculation and evidence

-1850000 − 413000 USD

Exact free cash flow: -2263000 USD

Share or cite

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

2007 2006-03-01 – 2007-02-28
−USD 3.16 million
Exact value

Exact value: -3159000 USD

2006-03-01 – 2007-02-28: -3159000 USD Inspect Net Income Open source
Share or cite

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

USD 442,000
Exact value

Exact value: 442000 USD

2006-03-01 – 2007-02-28: 442000 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 204,000
Exact value

Exact value: 204000 USD

2006-03-01 – 2007-02-28: 204000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 238,000
Calculation and evidence

442000 − 204000 USD

Exact free cash flow: 238000 USD

Share or cite

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

2008 2007-03-01 – 2008-02-29
−USD 519,000
Exact value

Exact value: -519000 USD

2007-03-01 – 2008-02-29: -519000 USD Inspect Net Income Open source
Share or cite

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

USD 573,000
Exact value

Exact value: 573000 USD

2007-03-01 – 2008-02-29: 573000 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 137,000
Exact value

Exact value: 137000 USD

2007-03-01 – 2008-02-29: 137000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 436,000
Calculation and evidence

573000 − 137000 USD

Exact free cash flow: 436000 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.

48 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001025134, 1025134, edgar:1025134