RESONATE INC

EDGAR

12 filing records in this dataset, filed from 2000-09-08 to 2003-03-31. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.5 million USD

2002-09-30 · USD

Exact inputs and evidence

Operating margin

-155.83%

2002-09-30 · %

Exact inputs and evidence
  • Operating Income: -3891000 USD Source
  • Revenue: 2497000 USD Source

Operating cash flow

-2.97 million USD

2002-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -13181000 USD Source
  • Operating Cash Flow: -10211000 USD Source

Free cash flow

-3.02 million USD

2002-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -13181000 USD Source
  • Operating Cash Flow: -10211000 USD Source
  • Capital Expenditure: 416000 USD Source
  • Capital Expenditure: 365000 USD Source
Cash and cash equivalents
32 million USD Source
Exact value

31977000 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

12.5 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Revenue: 14196000 USD · 2001-01-01 – 2001-12-31 Source
  • Revenue: 10464000 USD · 2001-01-01 – 2001-09-30 Source
  • Revenue: 2744000 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 3518000 USD · 2002-04-01 – 2002-06-30 Source
  • Revenue: 2497000 USD · 2002-07-01 – 2002-09-30 Source

Net income

-19.5 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Net income: -28928000 USD · 2001-01-01 – 2001-12-31 Source
  • Net income: -22214000 USD · 2001-01-01 – 2001-09-30 Source
  • Net income: -5153000 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -3868000 USD · 2002-04-01 – 2002-06-30 Source
  • Net income: -3726000 USD · 2002-07-01 – 2002-09-30 Source

Operating cash flow

-17.6 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Operating cash flow: -21977000 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -17567000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -6470000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -10211000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -6470000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -13181000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -10211000 USD · 2002-01-01 – 2002-06-30 Source

Capital expenditure

702 thousand USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Capital expenditure: 843000 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 557000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 205000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 365000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 205000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 416000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 365000 USD · 2002-01-01 – 2002-06-30 Source

Free cash flow

-18.3 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Operating cash flow: -21977000 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -17567000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -6470000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -10211000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -6470000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -13181000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -10211000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 843000 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 557000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 205000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 365000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 205000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 416000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 365000 USD · 2002-01-01 – 2002-06-30 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: 2003-03-31.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2001-12-31
  • Operating income: 4 of 11 periods available· newest 2001-12-31
  • Net income: 4 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2001-12-31
  • Total assets: 3 of 11 periods available· newest 2001-12-31
  • Total liabilities: 3 of 11 periods available· newest 2001-12-31
  • Current assets: 3 of 11 periods available· newest 2001-12-31
  • Current liabilities: 3 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2001-12-31
  • 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

    -29%

    Prior period

    USD 19.99 million

    –

    Current period

    USD 14.2 million

    –

    Exact inputs and evidence

    14196000 − 19994000 = -5798000 USD

    19994000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    14196000 USD · 2001-01-01 – 2001-12-31

    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 14.19 million

    Prior period

    −USD 43.12 million

    –

    Current period

    −USD 28.93 million

    –

    Exact inputs and evidence

    -28928000 − -43115000 = 14187000 USD

    -43115000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -28928000 USD · 2001-01-01 – 2001-12-31

    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 2.71 million

    Prior period

    −USD 24.69 million

    –

    Current period

    −USD 21.98 million

    –

    Exact inputs and evidence

    -21977000 − -24685000 = 2708000 USD

    -24685000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -21977000 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -79.2%

    Prior period

    USD 4.05 million

    –

    Current period

    USD 843,000

    –

    Exact inputs and evidence

    843000 − 4046000 = -3203000 USD

    4046000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    843000 USD · 2001-01-01 – 2001-12-31

    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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 14.2 million 100% of revenue
  • Cost of revenue USD 4.05 million 29% of revenue
  • Operating expenses USD 42.67 million 301% of revenue
  • Operating income −USD 32.52 million −229% of revenue
  • Tax, interest and other Derived −USD 3.59 million −25% of revenue
  • Net income −USD 28.93 million −204% of revenue

Cash

  • Operating cash flow −USD 21.98 million −155% of revenue
  • Capital expenditure USD 843,000 5.9% of revenue
  • Free cash flow Derived −USD 22.82 million −161% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 390% of revenue.
  • 1999 Operating loss: operating costs were 289% of revenue.
  • 2000 Operating loss: operating costs were 328% of revenue.
  • 2001 Operating loss: operating costs were 329% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-312695000 10500000 Derived -7805000 -134000 Derived -7671000 -8109000 Derived
Source
1999 1999-01-01 – 1999-12-319914000 28673000 Derived -18759000 106000 Derived -18865000 -9464000 Derived
Source
2000 2000-01-01 – 2000-12-3119994000 65528000 Derived -45534000 -2419000 Derived -43115000 -28731000 Derived
Source
2001 2001-01-01 – 2001-12-3114196000 46718000 Derived -32522000 -3594000 Derived -28928000 -22820000 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 14.2M 2001
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.21.6M16.2M10.8M5.4M0.01998199920002001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue2695000
1999Revenue9914000
2000Revenue19994000
2001Revenue14196000

Revenue growth

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

-29% 2001
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.292%206%119%33%-53%1998199920002001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year267.9%
2000Year over year101.7%
2001Year over year-29%

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 -229.1% 2001
Net margin -203.8% 2001
Free cash flow margin -160.7% 2001
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.24%-63%-150%-238%-325%1998199920002001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-289.6%
1999Operating margin-189.2%
2000Operating margin-227.7%
2001Operating margin-229.1%
1998Net margin-284.6%
1999Net margin-190.3%
2000Net margin-215.6%
2001Net margin-203.8%
1998Free cash flow margin-300.9%
1999Free cash flow margin-95.5%
2000Free cash flow margin-143.7%
2001Free cash flow margin-160.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -22M 2001
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.2.0M-5.2M-12.3M-19.5M-26.7M1998199920002001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-7204000
1999Operating cash flow-9418000
2000Operating cash flow-24685000
2001Operating cash flow-21977000

Free cash flow

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

USD -22.8M 2001
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-6.0M-14.4M-22.7M-31.0M1998199920002001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-8109000
1999Free cash flow-9464000
2000Free cash flow-28731000
2001Free cash flow-22820000

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.

13.4% 2001
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.69%52%34%17%0%1998-12-31199920002001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Liabilities / assetsNot reportedNo source recorded
1999Liabilities / assets63.9%
2000Liabilities / assets13.8%
2001Liabilities / assets13.4%

Current assets to current liabilities

Current assets divided by current liabilities.

7.7× 2001
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.9.07×6.80×4.54×2.27×0.00×1998-12-31199920002001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities1.91×
2000Current assets / current liabilities8.4×
2001Current assets / current liabilities7.7×

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
1998 1998-01-01 – 1998-12-31
−USD 7.67 million
Exact value

Exact value: -7671000 USD

1998-01-01 – 1998-12-31: -7671000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.2 million
Exact value

Exact value: -7204000 USD

1998-01-01 – 1998-12-31: -7204000 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 905,000
Exact value

Exact value: 905000 USD

1998-01-01 – 1998-12-31: 905000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.11 million
Calculation and evidence

-7204000 − 905000 USD

Exact free cash flow: -8109000 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 18.87 million
Exact value

Exact value: -18865000 USD

1999-01-01 – 1999-12-31: -18865000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.42 million
Exact value

Exact value: -9418000 USD

1999-01-01 – 1999-12-31: -9418000 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 46,000
Exact value

Exact value: 46000 USD

1999-01-01 – 1999-12-31: 46000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.46 million
Calculation and evidence

-9418000 − 46000 USD

Exact free cash flow: -9464000 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 43.12 million
Exact value

Exact value: -43115000 USD

2000-01-01 – 2000-12-31: -43115000 USD Inspect Net Income Open source
Share or cite

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

−USD 24.69 million
Exact value

Exact value: -24685000 USD

2000-01-01 – 2000-12-31: -24685000 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 4.05 million
Exact value

Exact value: 4046000 USD

2000-01-01 – 2000-12-31: 4046000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 28.73 million
Calculation and evidence

-24685000 − 4046000 USD

Exact free cash flow: -28731000 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 28.93 million
Exact value

Exact value: -28928000 USD

2001-01-01 – 2001-12-31: -28928000 USD Inspect Net Income Open source
Share or cite

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

−USD 21.98 million
Exact value

Exact value: -21977000 USD

2001-01-01 – 2001-12-31: -21977000 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 843,000
Exact value

Exact value: 843000 USD

2001-01-01 – 2001-12-31: 843000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.82 million
Calculation and evidence

-21977000 − 843000 USD

Exact free cash flow: -22820000 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.

12 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001026380, 1026380, edgar:1026380