BLUEPHOENIX SOLUTIONS LTD

EDGAR

176 filing records in this dataset, filed from 2002-11-14 to 2017-03-10. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

2.55 million USD

2016 Q4 · USD

Exact inputs and evidence

Operating margin

-466.17%

2016 Q4 · %

Exact inputs and evidence
  • Operating Income: -12652000 USD Source
  • Operating Income: -746000 USD Source
  • Revenue: 10981000 USD Source
  • Revenue: 8427000 USD Source

Operating cash flow

75 thousand USD

2016 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -831000 USD Source
  • Operating Cash Flow: -906000 USD Source

Free cash flow

73 thousand USD

2016 Q4 · USD

Exact inputs and evidence
  • Operating Cash Flow: -831000 USD Source
  • Operating Cash Flow: -906000 USD Source
  • Capital Expenditure: 21000 USD Source
  • Capital Expenditure: 19000 USD Source
Cash and cash equivalents
410 thousand USD Source
Exact value

410000 USD

Long-term debt including current maturities
2.81 million USD Source
Exact value

2807000 USD

Shares outstanding
15.1 thousand shares Source
Exact value

15089 shares

Reported share-count change

-99.76% · -6.3 million shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 6310978 shares · 2011-12-31· Source
  • 15089 shares · 2012-12-31· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

11 million USD

2016-01-01 – 2016-12-31

Exact inputs and evidence
  • Revenue: 2827000 USD · 2016-01-01 – 2016-03-31 Source
  • Revenue: 2409000 USD · 2016-04-01 – 2016-06-30 Source
  • Revenue: 3191000 USD · 2016-07-01 – 2016-09-30 Source
  • Revenue: 10981000 USD · 2016-01-01 – 2016-12-31 Source
  • Revenue: 8427000 USD · 2016-01-01 – 2016-09-30 Source

Net income

-12.2 million USD

2016-01-01 – 2016-12-31

Exact inputs and evidence
  • Net income: -547000 USD · 2016-01-01 – 2016-03-31 Source
  • Net income: -536000 USD · 2016-04-01 – 2016-06-30 Source
  • Net income: 182000 USD · 2016-07-01 – 2016-09-30 Source
  • Net income: -12180000 USD · 2016-01-01 – 2016-12-31 Source
  • Net income: -901000 USD · 2016-01-01 – 2016-09-30 Source

Operating cash flow

-831 thousand USD

2016-01-01 – 2016-12-31

Exact inputs and evidence
  • Operating cash flow: -499000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: -72000 USD · 2016-04-01 – 2016-06-30 Source
  • Operating cash flow: -335000 USD · 2016-07-01 – 2016-09-30 Source
  • Operating cash flow: -831000 USD · 2016-01-01 – 2016-12-31 Source
  • Operating cash flow: -906000 USD · 2016-01-01 – 2016-09-30 Source

Capital expenditure

21 thousand USD

2016-01-01 – 2016-12-31

Exact inputs and evidence
  • Capital expenditure: 11000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 2000 USD · 2016-04-01 – 2016-06-30 Source
  • Capital expenditure: 6000 USD · 2016-07-01 – 2016-09-30 Source
  • Capital expenditure: 21000 USD · 2016-01-01 – 2016-12-31 Source
  • Capital expenditure: 19000 USD · 2016-01-01 – 2016-09-30 Source

Free cash flow

-852 thousand USD

2016-01-01 – 2016-12-31

Exact inputs and evidence
  • Operating cash flow: -499000 USD · 2016-01-01 – 2016-03-31 Source
  • Operating cash flow: -72000 USD · 2016-04-01 – 2016-06-30 Source
  • Operating cash flow: -335000 USD · 2016-07-01 – 2016-09-30 Source
  • Operating cash flow: -831000 USD · 2016-01-01 – 2016-12-31 Source
  • Operating cash flow: -906000 USD · 2016-01-01 – 2016-09-30 Source
  • Capital expenditure: 11000 USD · 2016-01-01 – 2016-03-31 Source
  • Capital expenditure: 2000 USD · 2016-04-01 – 2016-06-30 Source
  • Capital expenditure: 6000 USD · 2016-07-01 – 2016-09-30 Source
  • Capital expenditure: 21000 USD · 2016-01-01 – 2016-12-31 Source
  • Capital expenditure: 19000 USD · 2016-01-01 – 2016-09-30 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: 2017-03-10.

Financial data available through: 2016-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2016-12-31
  • Operating income: 8 of 11 periods available· newest 2016-12-31
  • Net income: 8 of 11 periods available· newest 2016-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2016-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2016-12-31
  • Total assets: 7 of 11 periods available· newest 2016-12-31
  • Total liabilities: 7 of 11 periods available· newest 2016-12-31
  • Current assets: 7 of 11 periods available· newest 2016-12-31
  • Current liabilities: 7 of 11 periods available· newest 2016-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2016-12-31
  • Long-term debt including current maturities: 6 of 11 periods available· newest 2016-12-31
  • Shares outstanding: 2 of 11 periods available· newest 2012-12-31

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%

    Prior period

    USD 9.81 million

    –

    Current period

    USD 10.98 million

    –

    Exact inputs and evidence

    10981000 − 9807000 = 1174000 USD

    9807000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    10981000 USD · 2016-01-01 – 2016-12-31

    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 6.37 million

    Prior period

    −USD 5.81 million

    –

    Current period

    −USD 12.18 million

    –

    Exact inputs and evidence

    -12180000 − -5814000 = -6366000 USD

    -5814000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -12180000 USD · 2016-01-01 – 2016-12-31

    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 553,000

    Prior period

    −USD 1.38 million

    –

    Current period

    −USD 831,000

    –

    Exact inputs and evidence

    -831000 − -1384000 = 553000 USD

    -1384000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    -831000 USD · 2016-01-01 – 2016-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +90.9%

    Prior period

    USD 11,000

    –

    Current period

    USD 21,000

    –

    Exact inputs and evidence

    21000 − 11000 = 10000 USD

    11000 USD · 2015-01-01 – 2015-12-31

    Inspect prior input Prior source

    21000 USD · 2016-01-01 – 2016-12-31

    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.

2016 2016-01-01 – 2016-12-31

  • Revenue USD 10.98 million 100% of revenue
  • Cost of revenue USD 4.86 million 44% of revenue
  • Operating expenses USD 18.78 million 171% of revenue
  • Operating income −USD 12.65 million −115% of revenue
  • Tax, interest and other Derived −USD 472,000 −4.3% of revenue
  • Net income −USD 12.18 million −111% of revenue

Cash

  • Operating cash flow −USD 831,000 −7.6% of revenue
  • Capital expenditure USD 21,000 0.2% of revenue
  • Free cash flow Derived −USD 852,000 −7.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Operating loss: operating costs were 122% of revenue.
  • 2010 Operating loss: operating costs were 186% of revenue.
  • 2011 Operating loss: operating costs were 226% of revenue.
  • 2012 Operating loss: operating costs were 143% of revenue.
  • 2013 Operating loss: operating costs were 135% of revenue.
  • 2014 Operating loss: operating costs were 153% of revenue.
  • 2015 Operating loss: operating costs were 151% of revenue.
  • 2016 Operating loss: operating costs were 215% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-3169514000 84746000 Derived -15232000 338000 Derived -15570000 377000 Derived
Source
2010 2010-01-01 – 2010-12-3141972000 77864000 Derived -35892000 2312000 Derived -38204000 -7974000 Derived
Source
2011 2011-01-01 – 2011-12-3121471000 48430000 Derived -26959000 5417000 Derived -32376000 -8690000 Derived
Source
2012 2012-01-01 – 2012-12-3110624000 15233000 Derived -4609000 6819000 Derived -11428000 -4403000 Derived
Source
2013 2013-01-01 – 2013-12-318537000 11516000 Derived -2979000 1053000 Derived -4032000 -2771000 Derived
Source
2014 2014-01-01 – 2014-12-317240000 11052000 Derived -3812000 -417000 Derived -3395000 -3525000 Derived
Source
2015 2015-01-01 – 2015-12-319807000 14791000 Derived -4984000 830000 Derived -5814000 -1395000 Derived
Source
2016 2016-01-01 – 2016-12-3110981000 23633000 Derived -12652000 -472000 Derived -12180000 -852000 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 11M 2016
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.75.1M56.3M37.5M18.8M0.0200920132016
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue69514000
2010Revenue41972000
2011Revenue21471000
2012Revenue10624000
2013Revenue8537000
2014Revenue7240000
2015Revenue9807000
2016Revenue10981000

Revenue growth

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

12% 2016
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.42%17%-8%-32%-57%200920132016
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year-39.6%
2011Year over year-48.8%
2012Year over year-50.5%
2013Year over year-19.6%
2014Year over year-15.2%
2015Year over year35.5%
2016Year over year12%

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 -115.2% 2016
Net margin -110.9% 2016
Free cash flow margin -7.8% 2016
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.13%-31%-75%-119%-163%200920132016
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin-21.9%
2010Operating margin-85.5%
2011Operating margin-125.6%
2012Operating margin-43.4%
2013Operating margin-34.9%
2014Operating margin-52.7%
2015Operating margin-50.8%
2016Operating margin-115.2%
2009Net margin-22.4%
2010Net margin-91%
2011Net margin-150.8%
2012Net margin-107.6%
2013Net margin-47.2%
2014Net margin-46.9%
2015Net margin-59.3%
2016Net margin-110.9%
2009Free cash flow margin0.5%
2010Free cash flow margin-19%
2011Free cash flow margin-40.5%
2012Free cash flow margin-41.4%
2013Free cash flow margin-32.5%
2014Free cash flow margin-48.7%
2015Free cash flow margin-14.2%
2016Free cash flow margin-7.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -831K 2016
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.1.7M-998.6K-3.7M-6.4M-9.1M200920132016
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow966000
2010Operating cash flow-7616000
2011Operating cash flow-8389000
2012Operating cash flow-4292000
2013Operating cash flow-2752000
2014Operating cash flow-3474000
2015Operating cash flow-1384000
2016Operating cash flow-831000

Free cash flow

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

USD -852K 2016
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.1.1M-1.5M-4.2M-6.8M-9.4M200920132016
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow377000
2010Free cash flow-7974000
2011Free cash flow-8690000
2012Free cash flow-4403000
2013Free cash flow-2771000
2014Free cash flow-3525000
2015Free cash flow-1395000
2016Free cash flow-852000

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.

27.6% 2016
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.59%44%30%15%0%2009-12-3120132016
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Liabilities / assetsNot reportedNo source recorded
2010Liabilities / assets41.7%
2011Liabilities / assets54.7%
2012Liabilities / assets23.6%
2013Liabilities / assets18.8%
2014Liabilities / assets12.7%
2015Liabilities / assets18.8%
2016Liabilities / assets27.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.01× 2016
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.2.05×1.53×1.02×0.51×0.00×2009-12-3120132016
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009-12-31Current assets / current liabilitiesNot reportedNo source recorded
2010Current assets / current liabilities1.02×
2011Current assets / current liabilities0.88×
2012Current assets / current liabilities1.78×
2013Current assets / current liabilities1.89×
2014Current assets / current liabilities0.77×
2015Current assets / current liabilities0.64×
2016Current assets / current liabilities1.01×

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
2009 2009-01-01 – 2009-12-31
−USD 15.57 million
Exact value

Exact value: -15570000 USD

2009-01-01 – 2009-12-31: -15570000 USD Inspect Net Income Open source
Share or cite

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

USD 966,000
Exact value

Exact value: 966000 USD

2009-01-01 – 2009-12-31: 966000 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 589,000
Exact value

Exact value: 589000 USD

2009-01-01 – 2009-12-31: 589000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 377,000
Calculation and evidence

966000 − 589000 USD

Exact free cash flow: 377000 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 38.2 million
Exact value

Exact value: -38204000 USD

2010-01-01 – 2010-12-31: -38204000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.62 million
Exact value

Exact value: -7616000 USD

2010-01-01 – 2010-12-31: -7616000 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 358,000
Exact value

Exact value: 358000 USD

2010-01-01 – 2010-12-31: 358000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.97 million
Calculation and evidence

-7616000 − 358000 USD

Exact free cash flow: -7974000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
−USD 32.38 million
Exact value

Exact value: -32376000 USD

2011-01-01 – 2011-12-31: -32376000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.39 million
Exact value

Exact value: -8389000 USD

2011-01-01 – 2011-12-31: -8389000 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 301,000
Exact value

Exact value: 301000 USD

2011-01-01 – 2011-12-31: 301000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.69 million
Calculation and evidence

-8389000 − 301000 USD

Exact free cash flow: -8690000 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
−USD 11.43 million
Exact value

Exact value: -11428000 USD

2012-01-01 – 2012-12-31: -11428000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.29 million
Exact value

Exact value: -4292000 USD

2012-01-01 – 2012-12-31: -4292000 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 111,000
Exact value

Exact value: 111000 USD

2012-01-01 – 2012-12-31: 111000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.4 million
Calculation and evidence

-4292000 − 111000 USD

Exact free cash flow: -4403000 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
−USD 4.03 million
Exact value

Exact value: -4032000 USD

2013-01-01 – 2013-12-31: -4032000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.75 million
Exact value

Exact value: -2752000 USD

2013-01-01 – 2013-12-31: -2752000 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 19,000
Exact value

Exact value: 19000 USD

2013-01-01 – 2013-12-31: 19000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.77 million
Calculation and evidence

-2752000 − 19000 USD

Exact free cash flow: -2771000 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
−USD 3.4 million
Exact value

Exact value: -3395000 USD

2014-01-01 – 2014-12-31: -3395000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.47 million
Exact value

Exact value: -3474000 USD

2014-01-01 – 2014-12-31: -3474000 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 51,000
Exact value

Exact value: 51000 USD

2014-01-01 – 2014-12-31: 51000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.53 million
Calculation and evidence

-3474000 − 51000 USD

Exact free cash flow: -3525000 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
−USD 5.81 million
Exact value

Exact value: -5814000 USD

2015-01-01 – 2015-12-31: -5814000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.38 million
Exact value

Exact value: -1384000 USD

2015-01-01 – 2015-12-31: -1384000 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 11,000
Exact value

Exact value: 11000 USD

2015-01-01 – 2015-12-31: 11000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.4 million
Calculation and evidence

-1384000 − 11000 USD

Exact free cash flow: -1395000 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
−USD 12.18 million
Exact value

Exact value: -12180000 USD

2016-01-01 – 2016-12-31: -12180000 USD Inspect Net Income Open source
Share or cite

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

−USD 831,000
Exact value

Exact value: -831000 USD

2016-01-01 – 2016-12-31: -831000 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

2016-01-01 – 2016-12-31: 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 852,000
Calculation and evidence

-831000 − 21000 USD

Exact free cash flow: -852000 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.

176 filings · 1,427 latest values · 1,427 originally reported values

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

Identifiers: 0001029581, 1029581, edgar:1029581

Also known as BLUEPHOENIX SOLUTIONS LTD, CRYSTAL SYSTEMS SOLUTIONS LTD, Modsys International Ltd