VERSATA INC

EDGAR

29 filing records in this dataset, filed from 2000-05-15 to 2005-09-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.27 million USD

2005-07-31 · USD

Exact inputs and evidence

Operating margin

-79.66%

2005-07-31 · %

Exact inputs and evidence
  • Operating Income: -1809000 USD Source
  • Revenue: 2271000 USD Source

Operating cash flow

-2.61 million USD

2005-07-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6123000 USD Source
  • Operating Cash Flow: -3513000 USD Source

Free cash flow

-2.76 million USD

2005-07-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6123000 USD Source
  • Operating Cash Flow: -3513000 USD Source
  • Capital Expenditure: 402000 USD Source
  • Capital Expenditure: 253000 USD Source
Cash and cash equivalents
3.33 million USD Source
Exact value

3334000 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

11.2 million USD

2004-08-01 – 2005-07-31

Exact inputs and evidence
  • Revenue: 15328000 USD · 2003-11-01 – 2004-10-31 Source
  • Revenue: 11206000 USD · 2003-11-01 – 2004-07-31 Source
  • Revenue: 2308000 USD · 2004-11-01 – 2005-01-31 Source
  • Revenue: 2514000 USD · 2005-02-01 – 2005-04-30 Source
  • Revenue: 2271000 USD · 2005-05-01 – 2005-07-31 Source

Net income

-6.16 million USD

2004-08-01 – 2005-07-31

Exact inputs and evidence
  • Net income: -4795000 USD · 2003-11-01 – 2004-10-31 Source
  • Net income: -4312000 USD · 2003-11-01 – 2004-07-31 Source
  • Net income: -1854000 USD · 2004-11-01 – 2005-01-31 Source
  • Net income: -2006000 USD · 2005-02-01 – 2005-04-30 Source
  • Net income: -1814000 USD · 2005-05-01 – 2005-07-31 Source

Operating cash flow

-10.5 million USD

2004-08-01 – 2005-07-31

Exact inputs and evidence
  • Operating cash flow: -7462000 USD · 2003-11-01 – 2004-10-31 Source
  • Operating cash flow: -3061000 USD · 2003-11-01 – 2004-07-31 Source
  • Operating cash flow: -1250000 USD · 2004-11-01 – 2005-01-31 Source
  • Operating cash flow: -3513000 USD · 2004-11-01 – 2005-04-30 Source
  • Operating cash flow: -1250000 USD · 2004-11-01 – 2005-01-31 Source
  • Operating cash flow: -6123000 USD · 2004-11-01 – 2005-07-31 Source
  • Operating cash flow: -3513000 USD · 2004-11-01 – 2005-04-30 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: 2005-09-19.

Financial data available through: 2004-10-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2004-10-31
  • Operating income: 10 of 11 periods available· newest 2004-10-31
  • Net income: 10 of 11 periods available· newest 2004-10-31
  • Operating cash flow: 6 of 11 periods available· newest 2004-10-31
  • Capital expenditure: 3 of 11 periods available· newest 2000-12-31
  • Total assets: 6 of 11 periods available· newest 2004-10-31
  • Total liabilities: 6 of 11 periods available· newest 2004-10-31
  • Current assets: 6 of 11 periods available· newest 2004-10-31
  • Current liabilities: 6 of 11 periods available· newest 2004-10-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2004-10-31
  • 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

    +0.4%

    Prior period

    USD 15.26 million

    –

    Current period

    USD 15.33 million

    –

    Exact inputs and evidence

    15328000 − 15262000 = 66000 USD

    15262000 USD · 2002-11-01 – 2003-10-31

    Inspect prior input Prior source

    15328000 USD · 2003-11-01 – 2004-10-31

    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 5.98 million

    Prior period

    −USD 10.78 million

    –

    Current period

    −USD 4.8 million

    –

    Exact inputs and evidence

    -4795000 − -10776000 = 5981000 USD

    -10776000 USD · 2002-11-01 – 2003-10-31

    Inspect prior input Prior source

    -4795000 USD · 2003-11-01 – 2004-10-31

    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 4.66 million

    Prior period

    −USD 2.8 million

    –

    Current period

    −USD 7.46 million

    –

    Exact inputs and evidence

    -7462000 − -2804000 = -4658000 USD

    -2804000 USD · 2002-11-01 – 2003-10-31

    Inspect prior input Prior source

    -7462000 USD · 2003-11-01 – 2004-10-31

    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: 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.

2004 2003-11-01 – 2004-10-31

  • Revenue USD 15.33 million 100% of revenue
  • Cost of revenue USD 5.05 million 33% of revenue
  • Operating expenses USD 15.03 million 98% of revenue
  • Operating income −USD 4.76 million −31% of revenue
  • Tax, interest and other Derived USD 39,000 0.3% of revenue
  • Net income −USD 4.8 million −31% of revenue

Cash

  • Operating cash flow −USD 7.46 million −49% of revenue
  • 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 300% of revenue.
  • 1998 Operating loss: operating costs were 300% of revenue.
  • 1999 Operating loss: operating costs were 271% of revenue.
  • 1999 Operating loss: operating costs were 271% of revenue.
  • 2000 Operating loss: operating costs were 229% of revenue.
  • 2000 Operating loss: operating costs were 229% of revenue.
  • 2001 Operating loss: operating costs were 319% of revenue.
  • 2002 Operating loss: operating costs were 157% of revenue.
  • 2003 Operating loss: operating costs were 171% of revenue.
  • 2004 Operating loss: operating costs were 131% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-11-01 – 1998-10-313950000 11833000 Derived -7883000 251000 Derived -8134000 Unavailable
Source
1998 1998-01-01 – 1998-12-313950000 11833000 Derived -7883000 251000 Derived -8134000 -7298000 Derived
Source
1999 1998-11-01 – 1999-10-3112582000 34078000 Derived -21496000 304000 Derived -21800000 Unavailable
Source
1999 1999-01-01 – 1999-12-3112582000 34078000 Derived -21496000 304000 Derived -21800000 -16014000 Derived
Source
2000 1999-11-01 – 2000-10-3156608000 129511000 Derived -72903000 -5002000 Derived -67901000 Unavailable
Source
2000 2000-01-01 – 2000-12-3156608000 129511000 Derived -72903000 -5002000 Derived -67901000 -46985000 Derived
Source
2001 2000-11-01 – 2001-10-3129380000 93697000 Derived -64317000 -1441000 Derived -62876000 Unavailable
Source
2002 2001-11-01 – 2002-10-3120160000 31655000 Derived -11495000 -300000 Derived -11195000 Unavailable
Source
2003 2002-11-01 – 2003-10-3115262000 26070000 Derived -10808000 -32000 Derived -10776000 Unavailable
Source
2004 2003-11-01 – 2004-10-3115328000 20084000 Derived -4756000 39000 Derived -4795000 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 15.3M 2004
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.61.1M45.9M30.6M15.3M0.0199820002004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue3950000
1998Revenue3950000
1999Revenue12582000
1999Revenue12582000
2000Revenue56608000
2000Revenue56608000
2001Revenue29380000
2002Revenue20160000
2003Revenue15262000
2004Revenue15328000

Revenue growth

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

0.4% 2004
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.382%266%151%35%-80%199820002004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1998Year over yearNo prior comparable period
1999Year over year218.5%
1999Year over year218.5%
2000Year over year349.9%
2000Year over year349.9%
2001Year over year-48.1%
2002Year over year-31.4%
2003Year over year-24.3%
2004Year over year0.4%

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 -31% 2004
Net margin -31.3% 2004
Free cash flow margin -83% 2000
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.18%-46%-109%-173%-236%199820002004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-199.6%
1998Operating margin-199.6%
1999Operating margin-170.8%
1999Operating margin-170.8%
2000Operating margin-128.8%
2000Operating margin-128.8%
2001Operating margin-218.9%
2002Operating margin-57%
2003Operating margin-70.8%
2004Operating margin-31%
1998Net margin-205.9%
1998Net margin-205.9%
1999Net margin-173.3%
1999Net margin-173.3%
2000Net margin-119.9%
2000Net margin-119.9%
2001Net margin-214%
2002Net margin-55.5%
2003Net margin-70.6%
2004Net margin-31.3%
1998Free cash flow marginNot reported
1998Free cash flow margin-184.8%
1999Free cash flow marginNot reported
1999Free cash flow margin-127.3%
2000Free cash flow marginNot reported
2000Free cash flow margin-83%
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7.5M 2004
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.2.8M-7.2M-17.2M-27.2M-37.2M199820002004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flowNot reportedNo source recorded
1998Operating cash flow-6999000
1999Operating cash flowNot reportedNo source recorded
1999Operating cash flow-14545000
2000Operating cash flowNot reportedNo source recorded
2000Operating cash flow-34490000
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flow-9176000
2003Operating cash flow-2804000
2004Operating cash flow-7462000

Free cash flow

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

USD -47M 2000
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.3.8M-9.9M-23.5M-37.1M-50.7M199820002004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flowUnavailableNo source recorded
1998Free cash flow-7298000
1999Free cash flowUnavailableNo source recorded
1999Free cash flow-16014000
2000Free cash flowUnavailableNo source recorded
2000Free cash flow-46985000
2001Free cash flowUnavailableNo source recorded
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable

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.

60.2% 2004
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.65%49%33%16%0%1998-10-3120002004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-10-31Liabilities / assetsNot reportedNo source recorded
1998-12-31Liabilities / assetsNot reportedNo source recorded
1999-10-31Liabilities / assetsNot reportedNo source recorded
1999Liabilities / assets42.3%
2000-10-31Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assets26.9%
2001Liabilities / assets37.1%
2002Liabilities / assets38.4%
2003Liabilities / assets57.4%
2004Liabilities / assets60.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.71× 2004
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.3.03×2.27×1.52×0.76×0.00×1998-10-3120002004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-10-31Current assets / current liabilitiesNot reportedNo source recorded
1998-12-31Current assets / current liabilitiesNot reportedNo source recorded
1999-10-31Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities2.16×
2000-10-31Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities2.81×
2001Current assets / current liabilities2.36×
2002Current assets / current liabilities2.22×
2003Current assets / current liabilities1.93×
2004Current assets / current liabilities1.71×

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 1997-11-01 – 1998-10-31
−USD 8.13 million
Exact value

Exact value: -8134000 USD

1997-11-01 – 1998-10-31: -8134000 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.

1998 1998-01-01 – 1998-12-31
−USD 8.13 million
Exact value

Exact value: -8134000 USD

1998-01-01 – 1998-12-31: -8134000 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 million
Exact value

Exact value: -6999000 USD

1998-01-01 – 1998-12-31: -6999000 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 299,000
Exact value

Exact value: 299000 USD

1998-01-01 – 1998-12-31: 299000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.3 million
Calculation and evidence

-6999000 − 299000 USD

Exact free cash flow: -7298000 USD

Share or cite

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

1999 1998-11-01 – 1999-10-31
−USD 21.8 million
Exact value

Exact value: -21800000 USD

1998-11-01 – 1999-10-31: -21800000 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.

1999 1999-01-01 – 1999-12-31
−USD 21.8 million
Exact value

Exact value: -21800000 USD

1999-01-01 – 1999-12-31: -21800000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.55 million
Exact value

Exact value: -14545000 USD

1999-01-01 – 1999-12-31: -14545000 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 1.47 million
Exact value

Exact value: 1469000 USD

1999-01-01 – 1999-12-31: 1469000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.01 million
Calculation and evidence

-14545000 − 1469000 USD

Exact free cash flow: -16014000 USD

Share or cite

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

2000 1999-11-01 – 2000-10-31
−USD 67.9 million
Exact value

Exact value: -67901000 USD

1999-11-01 – 2000-10-31: -67901000 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.

2000 2000-01-01 – 2000-12-31
−USD 67.9 million
Exact value

Exact value: -67901000 USD

2000-01-01 – 2000-12-31: -67901000 USD Inspect Net Income Open source
Share or cite

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

−USD 34.49 million
Exact value

Exact value: -34490000 USD

2000-01-01 – 2000-12-31: -34490000 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 12.5 million
Exact value

Exact value: 12495000 USD

2000-01-01 – 2000-12-31: 12495000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 46.99 million
Calculation and evidence

-34490000 − 12495000 USD

Exact free cash flow: -46985000 USD

Share or cite

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

2001 2000-11-01 – 2001-10-31
−USD 62.88 million
Exact value

Exact value: -62876000 USD

2000-11-01 – 2001-10-31: -62876000 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.

2002 2001-11-01 – 2002-10-31
−USD 11.2 million
Exact value

Exact value: -11195000 USD

2001-11-01 – 2002-10-31: -11195000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.18 million
Exact value

Exact value: -9176000 USD

2001-11-01 – 2002-10-31: -9176000 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.

2003 2002-11-01 – 2003-10-31
−USD 10.78 million
Exact value

Exact value: -10776000 USD

2002-11-01 – 2003-10-31: -10776000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.8 million
Exact value

Exact value: -2804000 USD

2002-11-01 – 2003-10-31: -2804000 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.

2004 2003-11-01 – 2004-10-31
−USD 4.8 million
Exact value

Exact value: -4795000 USD

2003-11-01 – 2004-10-31: -4795000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.46 million
Exact value

Exact value: -7462000 USD

2003-11-01 – 2004-10-31: -7462000 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.

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.

29 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001034397, 1034397, edgar:1034397