POET HOLDINGS INC

EDGAR

20 filing records in this dataset, filed from 2000-03-30 to 2003-11-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.95 million USD

2003-09-30 · USD

Exact inputs and evidence

Operating margin

-59.24%

2003-09-30 · %

Exact inputs and evidence
  • Operating Income: -1157000 USD Source
  • Revenue: 1953000 USD Source

Operating cash flow

-256 thousand USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2555000 USD Source
  • Operating Cash Flow: -2299000 USD Source
Cash and cash equivalents
9.18 million USD Source
Exact value

9183000 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

7.17 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Revenue: 7480000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 5834000 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 1904000 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 1669000 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 1953000 USD · 2003-07-01 – 2003-09-30 Source

Net income

-3.45 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Net income: -10579000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -9459000 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -638000 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: -642000 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: -1047000 USD · 2003-07-01 – 2003-09-30 Source

Operating cash flow

-3.68 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: -9345000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -8225000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -844000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -2299000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -844000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -2555000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -2299000 USD · 2003-01-01 – 2003-06-30 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: 2003-11-12.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2002-12-31
  • Operating income: 6 of 11 periods available· newest 2002-12-31
  • Net income: 6 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2002-12-31
  • Total assets: 5 of 11 periods available· newest 2002-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2002-12-31
  • Current liabilities: 5 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 6 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

    -23.8%

    Prior period

    USD 9.81 million

    –

    Current period

    USD 7.48 million

    –

    Exact inputs and evidence

    7480000 − 9811000 = -2331000 USD

    9811000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    7480000 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 1.48 million

    Prior period

    −USD 12.06 million

    –

    Current period

    −USD 10.58 million

    –

    Exact inputs and evidence

    -10579000 − -12061000 = 1482000 USD

    -12061000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -10579000 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 1.56 million

    Prior period

    −USD 10.9 million

    –

    Current period

    −USD 9.35 million

    –

    Exact inputs and evidence

    -9345000 − -10900000 = 1555000 USD

    -10900000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -9345000 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

    -60.7%

    Prior period

    USD 555,000

    –

    Current period

    USD 218,000

    –

    Exact inputs and evidence

    218000 − 555000 = -337000 USD

    555000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    218000 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 7.48 million 100% of revenue
  • Operating costs Derived USD 18.59 million 249% of revenue
  • Operating income −USD 11.11 million −149% of revenue
  • Tax, interest and other Derived −USD 535,000 −7.2% of revenue
  • Net income −USD 10.58 million −141% of revenue

Cash

  • Operating cash flow −USD 9.35 million −125% of revenue
  • Capital expenditure USD 218,000 2.9% of revenue
  • Free cash flow Derived −USD 9.56 million −128% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 176% of revenue.
  • 1998 Operating loss: operating costs were 141% of revenue.
  • 1999 Operating loss: operating costs were 147% of revenue.
  • 2000 Operating loss: operating costs were 200% of revenue.
  • 2001 Operating loss: operating costs were 234% of revenue.
  • 2002 Operating loss: operating costs were 249% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-317717000 13581000 Derived -5864000 19000 Derived -5883000 Unavailable
Source
1998 1998-01-01 – 1998-12-318917000 12555000 Derived -3638000 352000 Derived -3990000 Unavailable
Source
1999 1999-01-01 – 1999-12-3110614000 15639000 Derived -5025000 539000 Derived -5564000 Unavailable
Source
2000 2000-01-01 – 2000-12-3112227000 24437000 Derived -12210000 -2375000 Derived -9835000 -11583000 Derived
Source
2001 2001-01-01 – 2001-12-319811000 22963000 Derived -13152000 -1091000 Derived -12061000 -11455000 Derived
Source
2002 2002-01-01 – 2002-12-317480000 18594000 Derived -11114000 -535000 Derived -10579000 -9563000 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.13.2M9.9M6.6M3.3M0.0199720002002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue7717000
1998Revenue8917000
1999Revenue10614000
2000Revenue12227000
2001Revenue9811000
2002Revenue7480000

Revenue growth

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

-23.8% 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.22%10%-2%-15%-27%199720002002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year15.6%
1999Year over year19%
2000Year over year15.2%
2001Year over year-19.8%
2002Year over year-23.8%

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 -148.6% 2002
Net margin -141.4% 2002
Free cash flow margin -127.8% 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.12%-31%-74%-117%-160%199720002002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-76%
1998Operating margin-40.8%
1999Operating margin-47.3%
2000Operating margin-99.9%
2001Operating margin-134.1%
2002Operating margin-148.6%
1997Net margin-76.2%
1998Net margin-44.7%
1999Net margin-52.4%
2000Net margin-80.4%
2001Net margin-122.9%
2002Net margin-141.4%
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow margin-94.7%
2001Free cash flow margin-116.8%
2002Free cash flow margin-127.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -9.3M 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.872.0K-2.3M-5.5M-8.6M-11.8M199720002002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-5743000
1998Operating cash flow-2585000
1999Operating cash flow-3916000
2000Operating cash flow-10283000
2001Operating cash flow-10900000
2002Operating cash flow-9345000

Free cash flow

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

USD -9.6M 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.926.6K-2.4M-5.8M-9.2M-12.5M199720002002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flow-11583000
2001Free cash flow-11455000
2002Free cash flow-9563000

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
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

4.92× 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.12.00×9.00×6.00×3.00×0.00×1997-12-3120002002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities1.71×
1999Current assets / current liabilities11.12×
2000Current assets / current liabilities7.53×
2001Current assets / current liabilities7.84×
2002Current assets / current liabilities4.92×

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
1997 1997-01-01 – 1997-12-31
−USD 5.88 million
Exact value

Exact value: -5883000 USD

1997-01-01 – 1997-12-31: -5883000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.74 million
Exact value

Exact value: -5743000 USD

1997-01-01 – 1997-12-31: -5743000 USD Inspect Operating Cash Flow 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

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

1998 1998-01-01 – 1998-12-31
−USD 3.99 million
Exact value

Exact value: -3990000 USD

1998-01-01 – 1998-12-31: -3990000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.59 million
Exact value

Exact value: -2585000 USD

1998-01-01 – 1998-12-31: -2585000 USD Inspect Operating Cash Flow 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

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

1999 1999-01-01 – 1999-12-31
−USD 5.56 million
Exact value

Exact value: -5564000 USD

1999-01-01 – 1999-12-31: -5564000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.92 million
Exact value

Exact value: -3916000 USD

1999-01-01 – 1999-12-31: -3916000 USD Inspect Operating Cash Flow 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

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

2000 2000-01-01 – 2000-12-31
−USD 9.84 million
Exact value

Exact value: -9835000 USD

2000-01-01 – 2000-12-31: -9835000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.28 million
Exact value

Exact value: -10283000 USD

2000-01-01 – 2000-12-31: -10283000 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 1.3 million
Exact value

Exact value: 1300000 USD

2000-01-01 – 2000-12-31: 1300000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.58 million
Calculation and evidence

-10283000 − 1300000 USD

Exact free cash flow: -11583000 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 12.06 million
Exact value

Exact value: -12061000 USD

2001-01-01 – 2001-12-31: -12061000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.9 million
Exact value

Exact value: -10900000 USD

2001-01-01 – 2001-12-31: -10900000 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 555,000
Exact value

Exact value: 555000 USD

2001-01-01 – 2001-12-31: 555000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.46 million
Calculation and evidence

-10900000 − 555000 USD

Exact free cash flow: -11455000 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 10.58 million
Exact value

Exact value: -10579000 USD

2002-01-01 – 2002-12-31: -10579000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.35 million
Exact value

Exact value: -9345000 USD

2002-01-01 – 2002-12-31: -9345000 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 218,000
Exact value

Exact value: 218000 USD

2002-01-01 – 2002-12-31: 218000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.56 million
Calculation and evidence

-9345000 − 218000 USD

Exact free cash flow: -9563000 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.

20 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001028425, 1028425, edgar:1028425