PLUMTREE SOFTWARE INC

EDGAR

13 filing records in this dataset, filed from 2002-08-14 to 2005-08-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

20.9 million USD

2005-06-30 · USD

Exact inputs and evidence

Operating margin

-11.14%

2005-06-30 · %

Exact inputs and evidence
  • Operating Income: -2331000 USD Source
  • Revenue: 20928000 USD Source

Operating cash flow

348 thousand USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1591000 USD Source
  • Operating Cash Flow: 1243000 USD Source

Free cash flow

17 thousand USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1591000 USD Source
  • Operating Cash Flow: 1243000 USD Source
  • Capital Expenditure: 726000 USD Source
  • Capital Expenditure: 395000 USD Source
Cash and cash equivalents
12.5 million USD Source
Exact value

12513000 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

92.5 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Revenue: 22484000 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 84148000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 59675000 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 24578000 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 20928000 USD · 2005-04-01 – 2005-06-30 Source

Net income

-4.51 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Net income: -2703000 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: -9626000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: -9765000 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: 259000 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: -2202000 USD · 2005-04-01 – 2005-06-30 Source

Capital expenditure

2.13 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Capital expenditure: 1184000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 815000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 2221000 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 1184000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 395000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 726000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 395000 USD · 2005-01-01 – 2005-03-31 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: 2005-08-09.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2004-12-31
  • Operating income: 5 of 11 periods available· newest 2004-12-31
  • Net income: 5 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2004-12-31
  • Total assets: 4 of 11 periods available· newest 2004-12-31
  • Total liabilities: 4 of 11 periods available· newest 2004-12-31
  • Current assets: 4 of 11 periods available· newest 2004-12-31
  • Current liabilities: 4 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2004-12-31
  • 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

    +17.8%

    Prior period

    USD 71.45 million

    –

    Current period

    USD 84.15 million

    –

    Exact inputs and evidence

    84148000 − 71452000 = 12696000 USD

    71452000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    84148000 USD · 2004-01-01 – 2004-12-31

    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 8.16 million

    Prior period

    −USD 1.47 million

    –

    Current period

    −USD 9.63 million

    –

    Exact inputs and evidence

    -9626000 − -1467000 = -8159000 USD

    -1467000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -9626000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +169.9%

    Prior period

    USD 823,000

    –

    Current period

    USD 2.22 million

    –

    Exact inputs and evidence

    2221000 − 823000 = 1398000 USD

    823000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    2221000 USD · 2004-01-01 – 2004-12-31

    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.

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 2004-01-01 – 2004-12-31

  • Revenue USD 84.15 million 100% of revenue
  • Cost of revenue USD 22 million 26% of revenue
  • Operating expenses USD 72.48 million 86% of revenue
  • Operating income −USD 10.33 million −12% of revenue
  • Tax, interest and other Derived −USD 702,000 −0.8% of revenue
  • Net income −USD 9.63 million −11% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure USD 2.22 million 2.6% of revenue
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Operating loss: operating costs were 163% of revenue.
  • 2001 Operating loss: operating costs were 109% of revenue.
  • 2002 97%
  • 2003 Operating loss: operating costs were 103% of revenue.
  • 2004 Operating loss: operating costs were 112% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-3135111000 57157000 Derived -22046000 -363000 Derived -21683000 -9476000 Derived
Source
2001 2001-01-01 – 2001-12-3181473000 88605000 Derived -7132000 673000 Derived -7805000 7622000 Derived
Source
2002 2002-01-01 – 2002-12-3182919000 80067000 Derived 2852000 462000 Derived 2390000 5146000 Derived
Source
2003 2003-01-01 – 2003-12-3171452000 73520000 Derived -2068000 -601000 Derived -1467000 39000 Derived
Source
2004 2004-01-01 – 2004-12-3184148000 94476000 Derived -10328000 -702000 Derived -9626000 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 84.1M 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.90.9M68.2M45.4M22.7M0.020002001200220032004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue35111000
2001Revenue81473000
2002Revenue82919000
2003Revenue71452000
2004Revenue84148000

Revenue growth

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

17.8% 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.144%101%59%17%-25%20002001200220032004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year132%
2002Year over year1.8%
2003Year over year-13.8%
2004Year over year17.8%

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 -12.3% 2004
Net margin -11.4% 2004
Free cash flow margin 0.1% 2003
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.15%-6%-27%-48%-69%20002001200220032004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-62.8%
2001Operating margin-8.8%
2002Operating margin3.4%
2003Operating margin-2.9%
2004Operating margin-12.3%
2000Net margin-61.8%
2001Net margin-9.6%
2002Net margin2.9%
2003Net margin-2.1%
2004Net margin-11.4%
2000Free cash flow margin-27%
2001Free cash flow margin9.4%
2002Free cash flow margin6.2%
2003Free cash flow margin0.1%
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 862K 2003
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.10.9M6.1M1.3M-3.6M-8.4M20002001200220032004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-7075000
2001Operating cash flow9575000
2002Operating cash flow6970000
2003Operating cash flow862000
2004Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 39K 2003
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.9.0M4.0M-927.0K-5.9M-10.8M20002001200220032004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-9476000
2001Free cash flow7622000
2002Free cash flow5146000
2003Free cash flow39000
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.

43.8% 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.84%63%42%21%0%2000-12-312001200220032004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Liabilities / assetsNot reportedNo source recorded
2001Liabilities / assets77.7%
2002Liabilities / assets39%
2003Liabilities / assets36.2%
2004Liabilities / assets43.8%

Current assets to current liabilities

Current assets divided by current liabilities.

2.34× 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.2.96×2.22×1.48×0.74×0.00×2000-12-312001200220032004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Current assets / current liabilitiesNot reportedNo source recorded
2001Current assets / current liabilities1.1×
2002Current assets / current liabilities2.41×
2003Current assets / current liabilities2.74×
2004Current assets / current liabilities2.34×

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
2000 2000-01-01 – 2000-12-31
−USD 21.68 million
Exact value

Exact value: -21683000 USD

2000-01-01 – 2000-12-31: -21683000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.08 million
Exact value

Exact value: -7075000 USD

2000-01-01 – 2000-12-31: -7075000 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 2.4 million
Exact value

Exact value: 2401000 USD

2000-01-01 – 2000-12-31: 2401000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.48 million
Calculation and evidence

-7075000 − 2401000 USD

Exact free cash flow: -9476000 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 7.81 million
Exact value

Exact value: -7805000 USD

2001-01-01 – 2001-12-31: -7805000 USD Inspect Net Income Open source
Share or cite

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

USD 9.58 million
Exact value

Exact value: 9575000 USD

2001-01-01 – 2001-12-31: 9575000 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 1.95 million
Exact value

Exact value: 1953000 USD

2001-01-01 – 2001-12-31: 1953000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.62 million
Calculation and evidence

9575000 − 1953000 USD

Exact free cash flow: 7622000 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 2.39 million
Exact value

Exact value: 2390000 USD

2002-01-01 – 2002-12-31: 2390000 USD Inspect Net Income Open source
Share or cite

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

USD 6.97 million
Exact value

Exact value: 6970000 USD

2002-01-01 – 2002-12-31: 6970000 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 1.82 million
Exact value

Exact value: 1824000 USD

2002-01-01 – 2002-12-31: 1824000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.15 million
Calculation and evidence

6970000 − 1824000 USD

Exact free cash flow: 5146000 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 1.47 million
Exact value

Exact value: -1467000 USD

2003-01-01 – 2003-12-31: -1467000 USD Inspect Net Income Open source
Share or cite

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

USD 862,000
Exact value

Exact value: 862000 USD

2003-01-01 – 2003-12-31: 862000 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 823,000
Exact value

Exact value: 823000 USD

2003-01-01 – 2003-12-31: 823000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 39,000
Calculation and evidence

862000 − 823000 USD

Exact free cash flow: 39000 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 9.63 million
Exact value

Exact value: -9626000 USD

2004-01-01 – 2004-12-31: -9626000 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.
USD 2.22 million
Exact value

Exact value: 2221000 USD

2004-01-01 – 2004-12-31: 2221000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow 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.

13 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001035656, 1035656, edgar:1035656