SYNPLICITY INC

EDGAR

35 filing records in this dataset, filed from 2000-11-14 to 2008-05-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

18.6 million USD

2008-03-31 · USD

Exact inputs and evidence

Operating margin

-11.83%

2008-03-31 · %

Exact inputs and evidence
  • Operating Income: -2200000 USD Source
  • Revenue: 18590000 USD Source

Operating cash flow

3.81 million USD

2008-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3805000 USD Source

Free cash flow

2.86 million USD

2008-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3805000 USD Source
  • Capital Expenditure: 942000 USD Source
Cash and cash equivalents
13.6 million USD Source
Exact value

13590000 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

74.9 million USD

2007-04-01 – 2008-03-31

Exact inputs and evidence
  • Revenue: 16753000 USD · 2007-04-01 – 2007-06-30 Source
  • Revenue: 19441000 USD · 2007-07-01 – 2007-09-30 Source
  • Revenue: 71166000 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 51093000 USD · 2007-01-01 – 2007-09-30 Source
  • Revenue: 18590000 USD · 2008-01-01 – 2008-03-31 Source

Net income

10.6 million USD

2007-04-01 – 2008-03-31

Exact inputs and evidence
  • Net income: 641000 USD · 2007-04-01 – 2007-06-30 Source
  • Net income: 1451000 USD · 2007-07-01 – 2007-09-30 Source
  • Net income: 13092000 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: 2746000 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: -1856000 USD · 2008-01-01 – 2008-03-31 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: 2008-05-12.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2007-12-31
  • Operating income: 10 of 11 periods available· newest 2007-12-31
  • Net income: 10 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2006-12-31
  • Total assets: 9 of 11 periods available· newest 2007-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 9 of 11 periods available· newest 2007-12-31
  • Current liabilities: 9 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2007-12-31
  • 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

    +13.8%

    Prior period

    USD 62.54 million

    –

    Current period

    USD 71.17 million

    –

    Exact inputs and evidence

    71166000 − 62543000 = 8623000 USD

    62543000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    71166000 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +312.3%

    Prior period

    USD 3.18 million

    –

    Current period

    USD 13.09 million

    –

    Exact inputs and evidence

    13092000 − 3175000 = 9917000 USD

    3175000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    13092000 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Operating cash flow, Capital expenditure.

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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 71.17 million 100% of revenue
  • Cost of revenue USD 6.58 million 9.2% of revenue
  • Operating expenses USD 61.75 million 87% of revenue
  • Operating income USD 2.84 million 4% of revenue
  • Tax, interest and other Derived −USD 10.25 million −14% of revenue
  • Net income USD 13.09 million 18% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 133% of revenue.
  • 1999 Operating loss: operating costs were 138% of revenue.
  • 2000 Operating loss: operating costs were 110% of revenue.
  • 2001 Operating loss: operating costs were 101% of revenue.
  • 2002 Operating loss: operating costs were 108% of revenue.
  • 2003 Operating loss: operating costs were 102% of revenue.
  • 2004 Net income was higher than operating income, so the split is not drawn.
  • 2005 Net income was higher than operating income, so the split is not drawn.
  • 2006 Net income was higher than operating income, so the split is not drawn.
  • 2007 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
1998 1998-01-01 – 1998-12-3111028000 14647000 Derived -3619000 19000 Derived -3638000 -3450000 Derived
Source
1999 1999-01-01 – 1999-12-3118175000 25108000 Derived -6933000 7000 Derived -6940000 -4659000 Derived
Source
2000 2000-01-01 – 2000-12-3134590000 37884000 Derived -3294000 -647000 Derived -2647000 -1226000 Derived
Source
2001 2001-01-01 – 2001-12-3149202000 49513000 Derived -311000 -1618000 Derived 1307000 3661000 Derived
Source
2002 2002-01-01 – 2002-12-3145607000 49467000 Derived -3860000 -542000 Derived -3318000 1123000 Derived
Source
2003 2003-01-01 – 2003-12-3149560000 50483000 Derived -923000 -546000 Derived -377000 4252000 Derived
Source
2004 2004-01-01 – 2004-12-3156954000 55112000 Derived 1842000 -372000 Derived 2214000 2910000 Derived
Source
2005 2005-01-01 – 2005-12-3161935000 56502000 Derived 5433000 -1121000 Derived 6554000 6409000 Derived
Source
2006 2006-01-01 – 2006-12-3162543000 60891000 Derived 1652000 -1523000 Derived 3175000 11337000 Derived
Source
2007 2007-01-01 – 2007-12-3171166000 68324000 Derived 2842000 -10250000 Derived 13092000 Unavailable
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 71.2M 2007
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.76.9M57.6M38.4M19.2M0.0199820032007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue11028000
1999Revenue18175000
2000Revenue34590000
2001Revenue49202000
2002Revenue45607000
2003Revenue49560000
2004Revenue56954000
2005Revenue61935000
2006Revenue62543000
2007Revenue71166000

Revenue growth

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

13.8% 2007
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.98%70%42%13%-15%199820032007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year64.8%
2000Year over year90.3%
2001Year over year42.2%
2002Year over year-7.3%
2003Year over year8.7%
2004Year over year14.9%
2005Year over year8.7%
2006Year over year1%
2007Year over year13.8%

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 4% 2007
Net margin 18.4% 2007
Free cash flow margin 18.1% 2006
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.23%7%-10%-26%-43%199820032007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-32.8%
1999Operating margin-38.1%
2000Operating margin-9.5%
2001Operating margin-0.6%
2002Operating margin-8.5%
2003Operating margin-1.9%
2004Operating margin3.2%
2005Operating margin8.8%
2006Operating margin2.6%
2007Operating margin4%
1998Net margin-33%
1999Net margin-38.2%
2000Net margin-7.7%
2001Net margin2.7%
2002Net margin-7.3%
2003Net margin-0.8%
2004Net margin3.9%
2005Net margin10.6%
2006Net margin5.1%
2007Net margin18.4%
1998Free cash flow margin-31.3%
1999Free cash flow margin-25.6%
2000Free cash flow margin-3.5%
2001Free cash flow margin7.4%
2002Free cash flow margin2.5%
2003Free cash flow margin8.6%
2004Free cash flow margin5.1%
2005Free cash flow margin10.3%
2006Free cash flow margin18.1%
2007Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 12.8M 2006
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.14.1M9.4M4.7M30.6K-4.7M199820032007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-1899000
1999Operating cash flow-3372000
2000Operating cash flow419000
2001Operating cash flow6147000
2002Operating cash flow2894000
2003Operating cash flow5926000
2004Operating cash flow4889000
2005Operating cash flow7908000
2006Operating cash flow12831000
2007Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 11.3M 2006
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.12.6M8.0M3.3M-1.3M-5.9M199820032007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-3450000
1999Free cash flow-4659000
2000Free cash flow-1226000
2001Free cash flow3661000
2002Free cash flow1123000
2003Free cash flow4252000
2004Free cash flow2910000
2005Free cash flow6409000
2006Free cash flow11337000
2007Free cash flowUnavailableNo source recorded

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
1998-12-31Liabilities / assetsNot reportedNo source recorded
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.37× 2007
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.3.74×2.81×1.87×0.94×0.00×1998-12-3120032007
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 liabilities0.74×
2000Current assets / current liabilities3.27×
2001Current assets / current liabilities3.46×
2002Current assets / current liabilities2.74×
2003Current assets / current liabilities2.59×
2004Current assets / current liabilities2.68×
2005Current assets / current liabilities3.05×
2006Current assets / current liabilities3.04×
2007Current assets / current liabilities2.37×

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 3.64 million
Exact value

Exact value: -3638000 USD

1998-01-01 – 1998-12-31: -3638000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.9 million
Exact value

Exact value: -1899000 USD

1998-01-01 – 1998-12-31: -1899000 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 1.55 million
Exact value

Exact value: 1551000 USD

1998-01-01 – 1998-12-31: 1551000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.45 million
Calculation and evidence

-1899000 − 1551000 USD

Exact free cash flow: -3450000 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 6.94 million
Exact value

Exact value: -6940000 USD

1999-01-01 – 1999-12-31: -6940000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.37 million
Exact value

Exact value: -3372000 USD

1999-01-01 – 1999-12-31: -3372000 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 1.29 million
Exact value

Exact value: 1287000 USD

1999-01-01 – 1999-12-31: 1287000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.66 million
Calculation and evidence

-3372000 − 1287000 USD

Exact free cash flow: -4659000 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 2.65 million
Exact value

Exact value: -2647000 USD

2000-01-01 – 2000-12-31: -2647000 USD Inspect Net Income Open source
Share or cite

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

USD 419,000
Exact value

Exact value: 419000 USD

2000-01-01 – 2000-12-31: 419000 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 1.65 million
Exact value

Exact value: 1645000 USD

2000-01-01 – 2000-12-31: 1645000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.23 million
Calculation and evidence

419000 − 1645000 USD

Exact free cash flow: -1226000 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 1.31 million
Exact value

Exact value: 1307000 USD

2001-01-01 – 2001-12-31: 1307000 USD Inspect Net Income Open source
Share or cite

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

USD 6.15 million
Exact value

Exact value: 6147000 USD

2001-01-01 – 2001-12-31: 6147000 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 2.49 million
Exact value

Exact value: 2486000 USD

2001-01-01 – 2001-12-31: 2486000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.66 million
Calculation and evidence

6147000 − 2486000 USD

Exact free cash flow: 3661000 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 3.32 million
Exact value

Exact value: -3318000 USD

2002-01-01 – 2002-12-31: -3318000 USD Inspect Net Income Open source
Share or cite

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

USD 2.89 million
Exact value

Exact value: 2894000 USD

2002-01-01 – 2002-12-31: 2894000 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 1.77 million
Exact value

Exact value: 1771000 USD

2002-01-01 – 2002-12-31: 1771000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.12 million
Calculation and evidence

2894000 − 1771000 USD

Exact free cash flow: 1123000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 377,000
Exact value

Exact value: -377000 USD

2003-01-01 – 2003-12-31: -377000 USD Inspect Net Income Open source
Share or cite

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

USD 5.93 million
Exact value

Exact value: 5926000 USD

2003-01-01 – 2003-12-31: 5926000 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 1.67 million
Exact value

Exact value: 1674000 USD

2003-01-01 – 2003-12-31: 1674000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.25 million
Calculation and evidence

5926000 − 1674000 USD

Exact free cash flow: 4252000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
USD 2.21 million
Exact value

Exact value: 2214000 USD

2004-01-01 – 2004-12-31: 2214000 USD Inspect Net Income Open source
Share or cite

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

USD 4.89 million
Exact value

Exact value: 4889000 USD

2004-01-01 – 2004-12-31: 4889000 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 1.98 million
Exact value

Exact value: 1979000 USD

2004-01-01 – 2004-12-31: 1979000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.91 million
Calculation and evidence

4889000 − 1979000 USD

Exact free cash flow: 2910000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
USD 6.55 million
Exact value

Exact value: 6554000 USD

2005-01-01 – 2005-12-31: 6554000 USD Inspect Net Income Open source
Share or cite

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

USD 7.91 million
Exact value

Exact value: 7908000 USD

2005-01-01 – 2005-12-31: 7908000 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: 1499000 USD

2005-01-01 – 2005-12-31: 1499000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.41 million
Calculation and evidence

7908000 − 1499000 USD

Exact free cash flow: 6409000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
USD 3.18 million
Exact value

Exact value: 3175000 USD

2006-01-01 – 2006-12-31: 3175000 USD Inspect Net Income Open source
Share or cite

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

USD 12.83 million
Exact value

Exact value: 12831000 USD

2006-01-01 – 2006-12-31: 12831000 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: 1494000 USD

2006-01-01 – 2006-12-31: 1494000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.34 million
Calculation and evidence

12831000 − 1494000 USD

Exact free cash flow: 11337000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
USD 13.09 million
Exact value

Exact value: 13092000 USD

2007-01-01 – 2007-12-31: 13092000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

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.

35 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001027362, 1027362, edgar:1027362