Revenue
2.55 million USD
2016 Q4 · USD
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.
2.55 million USD
2016 Q4 · USD
-466.17%
2016 Q4 · %
75 thousand USD
2016 Q4 · USD
73 thousand USD
2016 Q4 · USD
410000 USD
2807000 USD
15089 shares
-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.
The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.
11 million USD
2016-01-01 – 2016-12-31
-12.2 million USD
2016-01-01 – 2016-12-31
-831 thousand USD
2016-01-01 – 2016-12-31
21 thousand USD
2016-01-01 – 2016-12-31
-852 thousand USD
2016-01-01 – 2016-12-31
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 describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.
Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.
Prior period
USD 9.81 million
–
Current period
USD 10.98 million
–
10981000 − 9807000 = 1174000 USD
9807000 USD · 2015-01-01 – 2015-12-31
Inspect prior input Prior source10981000 USD · 2016-01-01 – 2016-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 5.81 million
–
Current period
−USD 12.18 million
–
-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 sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
−USD 1.38 million
–
Current period
−USD 831,000
–
-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 sourceThe citation records this snapshot. The page link may show a newer release later.
Prior period
USD 11,000
–
Current period
USD 21,000
–
21000 − 11000 = 10000 USD
11000 USD · 2015-01-01 – 2015-12-31
Inspect prior input Prior source21000 USD · 2016-01-01 – 2016-12-31
Inspect current input Current sourceThe citation records this snapshot. The page link may show a newer release later.
How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.
| Period | Revenue | Operating costs | Operating income | Tax, interest and other | Net income | Free cash flow | Source |
|---|---|---|---|---|---|---|---|
| 2009 2009-01-01 – 2009-12-31 | 69514000 | 84746000 Derived | -15232000 | 338000 Derived | -15570000 | 377000 Derived | Source
|
| 2010 2010-01-01 – 2010-12-31 | 41972000 | 77864000 Derived | -35892000 | 2312000 Derived | -38204000 | -7974000 Derived | Source
|
| 2011 2011-01-01 – 2011-12-31 | 21471000 | 48430000 Derived | -26959000 | 5417000 Derived | -32376000 | -8690000 Derived | Source
|
| 2012 2012-01-01 – 2012-12-31 | 10624000 | 15233000 Derived | -4609000 | 6819000 Derived | -11428000 | -4403000 Derived | Source
|
| 2013 2013-01-01 – 2013-12-31 | 8537000 | 11516000 Derived | -2979000 | 1053000 Derived | -4032000 | -2771000 Derived | Source
|
| 2014 2014-01-01 – 2014-12-31 | 7240000 | 11052000 Derived | -3812000 | -417000 Derived | -3395000 | -3525000 Derived | Source
|
| 2015 2015-01-01 – 2015-12-31 | 9807000 | 14791000 Derived | -4984000 | 830000 Derived | -5814000 | -1395000 Derived | Source
|
| 2016 2016-01-01 – 2016-12-31 | 10981000 | 23633000 Derived | -12652000 | -472000 Derived | -12180000 | -852000 Derived | Source
|
Amounts are exact, in USD.
Sales over time and how quickly they are changing.
Revenue reported for each complete financial period.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2009 | Revenue | 69514000 |
|
| 2010 | Revenue | 41972000 |
|
| 2011 | Revenue | 21471000 |
|
| 2012 | Revenue | 10624000 |
|
| 2013 | Revenue | 8537000 |
|
| 2014 | Revenue | 7240000 |
|
| 2015 | Revenue | 9807000 |
|
| 2016 | Revenue | 10981000 |
|
Change in revenue from the same financial period one year earlier.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2009 | Year over year | No prior comparable period |
|
| 2010 | Year over year | -39.6% |
|
| 2011 | Year over year | -48.8% |
|
| 2012 | Year over year | -50.5% |
|
| 2013 | Year over year | -19.6% |
|
| 2014 | Year over year | -15.2% |
|
| 2015 | Year over year | 35.5% |
|
| 2016 | Year over year | 12% |
|
How much revenue becomes profit, and how much cash operations generate.
Operating income, net income and free cash flow as a share of revenue.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2009 | Operating margin | -21.9% |
|
| 2010 | Operating margin | -85.5% |
|
| 2011 | Operating margin | -125.6% |
|
| 2012 | Operating margin | -43.4% |
|
| 2013 | Operating margin | -34.9% |
|
| 2014 | Operating margin | -52.7% |
|
| 2015 | Operating margin | -50.8% |
|
| 2016 | Operating margin | -115.2% |
|
| 2009 | Net margin | -22.4% |
|
| 2010 | Net margin | -91% |
|
| 2011 | Net margin | -150.8% |
|
| 2012 | Net margin | -107.6% |
|
| 2013 | Net margin | -47.2% |
|
| 2014 | Net margin | -46.9% |
|
| 2015 | Net margin | -59.3% |
|
| 2016 | Net margin | -110.9% |
|
| 2009 | Free cash flow margin | 0.5% |
|
| 2010 | Free cash flow margin | -19% |
|
| 2011 | Free cash flow margin | -40.5% |
|
| 2012 | Free cash flow margin | -41.4% |
|
| 2013 | Free cash flow margin | -32.5% |
|
| 2014 | Free cash flow margin | -48.7% |
|
| 2015 | Free cash flow margin | -14.2% |
|
| 2016 | Free cash flow margin | -7.8% |
|
Cash generated by the company’s normal business operations.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2009 | Operating cash flow | 966000 |
|
| 2010 | Operating cash flow | -7616000 |
|
| 2011 | Operating cash flow | -8389000 |
|
| 2012 | Operating cash flow | -4292000 |
|
| 2013 | Operating cash flow | -2752000 |
|
| 2014 | Operating cash flow | -3474000 |
|
| 2015 | Operating cash flow | -1384000 |
|
| 2016 | Operating cash flow | -831000 |
|
Operating cash flow minus capital expenditure for the same period and unit.
| Period | Series | Value(USD) | Source evidence |
|---|---|---|---|
| 2009 | Free cash flow | 377000 |
|
| 2010 | Free cash flow | -7974000 |
|
| 2011 | Free cash flow | -8690000 |
|
| 2012 | Free cash flow | -4403000 |
|
| 2013 | Free cash flow | -2771000 |
|
| 2014 | Free cash flow | -3525000 |
|
| 2015 | Free cash flow | -1395000 |
|
| 2016 | Free cash flow | -852000 |
|
Liabilities and short-term ability to meet obligations at each period end.
Total liabilities as a share of total assets.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2009-12-31 | Liabilities / assets | Not reported | No source recorded |
| 2010 | Liabilities / assets | 41.7% |
|
| 2011 | Liabilities / assets | 54.7% |
|
| 2012 | Liabilities / assets | 23.6% |
|
| 2013 | Liabilities / assets | 18.8% |
|
| 2014 | Liabilities / assets | 12.7% |
|
| 2015 | Liabilities / assets | 18.8% |
|
| 2016 | Liabilities / assets | 27.6% |
|
Current assets divided by current liabilities.
| Period | Series | Value | Source evidence |
|---|---|---|---|
| 2009-12-31 | Current assets / current liabilities | Not reported | No source recorded |
| 2010 | Current assets / current liabilities | 1.02× |
|
| 2011 | Current assets / current liabilities | 0.88× |
|
| 2012 | Current assets / current liabilities | 1.78× |
|
| 2013 | Current assets / current liabilities | 1.89× |
|
| 2014 | Current assets / current liabilities | 0.77× |
|
| 2015 | Current assets / current liabilities | 0.64× |
|
| 2016 | Current assets / current liabilities | 1.01× |
|
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.
| Period | Net income | Operating cash flow | Capital expenditure | Free cash flow |
|---|---|---|---|---|
| 2009 2009-01-01 – 2009-12-31 | −USD 15.57 million Exact valueExact value: -15570000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 966,000 Exact valueExact value: 966000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 589,000 Exact valueExact value: 589000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 377,000 Calculation and evidence966000 − 589000 USD Exact free cash flow: 377000 USD
Share or citeThe 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 valueExact value: -38204000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 7.62 million Exact valueExact value: -7616000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 358,000 Exact valueExact value: 358000 USD Share or citeThe 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 citeThe 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 valueExact value: -32376000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 8.39 million Exact valueExact value: -8389000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 301,000 Exact valueExact value: 301000 USD Share or citeThe 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 citeThe 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 valueExact value: -11428000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 4.29 million Exact valueExact value: -4292000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 111,000 Exact valueExact value: 111000 USD Share or citeThe 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 citeThe 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 valueExact value: -4032000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 2.75 million Exact valueExact value: -2752000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 19,000 Exact valueExact value: 19000 USD Share or citeThe 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 citeThe 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 valueExact value: -3395000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 3.47 million Exact valueExact value: -3474000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 51,000 Exact valueExact value: 51000 USD Share or citeThe 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 citeThe 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 valueExact value: -5814000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 1.38 million Exact valueExact value: -1384000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 11,000 Exact valueExact value: 11000 USD Share or citeThe 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 citeThe 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 valueExact value: -12180000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | −USD 831,000 Exact valueExact value: -831000 USD Share or citeThe citation records this snapshot. The page link may show a newer release later. | USD 21,000 Exact valueExact value: 21000 USD Share or citeThe 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 citeThe 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.
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