MADE2MANAGE SYSTEMS INC

EDGAR

23 filing records in this dataset, filed from 1998-03-19 to 2003-05-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

7.34 million USD

2003-03-31 · USD

Exact inputs and evidence

Operating margin

-2.26%

2003-03-31 · %

Exact inputs and evidence
  • Operating Income: -166000 USD Source
  • Revenue: 7343000 USD Source

Operating cash flow

372 thousand USD

2003-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 372000 USD Source

Free cash flow

94 thousand USD

2003-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 372000 USD Source
  • Capital Expenditure: 278000 USD Source
Cash and cash equivalents
16.2 million USD Source
Exact value

16200000 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

30.1 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Revenue: 8480000 USD · 2002-04-01 – 2002-06-30 Source
  • Revenue: 6707000 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 30217000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 22621000 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 7343000 USD · 2003-01-01 – 2003-03-31 Source

Net income

-476 thousand USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Net income: 135000 USD · 2002-04-01 – 2002-06-30 Source
  • Net income: -727000 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: -690000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -926000 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -120000 USD · 2003-01-01 – 2003-03-31 Source

Operating cash flow

2.17 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Operating cash flow: 1149000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: 21000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: 1533000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 1149000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: 1819000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: 1533000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 372000 USD · 2003-01-01 – 2003-03-31 Source

Capital expenditure

682 thousand USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Capital expenditure: 267000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 118000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 416000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 267000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 522000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 416000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 278000 USD · 2003-01-01 – 2003-03-31 Source

Free cash flow

1.49 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Operating cash flow: 1149000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: 21000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: 1533000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 1149000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: 1819000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: 1533000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 372000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 267000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 118000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 416000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 267000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 522000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 416000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 278000 USD · 2003-01-01 – 2003-03-31 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: 2003-05-14.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2002-12-31
  • Operating income: 8 of 11 periods available· newest 2002-12-31
  • Net income: 8 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2002-12-31
  • Total assets: 7 of 11 periods available· newest 2002-12-31
  • Total liabilities: 7 of 11 periods available· newest 2002-12-31
  • Current assets: 7 of 11 periods available· newest 2002-12-31
  • Current liabilities: 7 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 8 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

    -12.3%

    Prior period

    USD 34.45 million

    –

    Current period

    USD 30.22 million

    –

    Exact inputs and evidence

    30217000 − 34453000 = -4236000 USD

    34453000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    30217000 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 4.04 million

    Prior period

    −USD 4.73 million

    –

    Current period

    −USD 690,000

    –

    Exact inputs and evidence

    -690000 − -4725000 = 4035000 USD

    -4725000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -690000 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

    -49.6%

    Prior period

    USD 3.61 million

    –

    Current period

    USD 1.82 million

    –

    Exact inputs and evidence

    1819000 − 3611000 = -1792000 USD

    3611000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    1819000 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

    -16.6%

    Prior period

    USD 626,000

    –

    Current period

    USD 522,000

    –

    Exact inputs and evidence

    522000 − 626000 = -104000 USD

    626000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    522000 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 30.22 million 100% of revenue
  • Cost of revenue USD 10.47 million 35% of revenue
  • Operating expenses USD 20.8 million 69% of revenue
  • Operating income −USD 1.05 million −3.5% of revenue
  • Tax, interest and other Derived −USD 357,000 −1.2% of revenue
  • Net income −USD 690,000 −2.3% of revenue

Cash

  • Operating cash flow USD 1.82 million 6% of revenue
  • Capital expenditure USD 522,000 1.7% of revenue
  • Free cash flow Derived USD 1.3 million 4.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 92%
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 94%
  • 1998 98%
  • 1999 Operating loss: operating costs were 110% of revenue.
  • 2000 Operating loss: operating costs were 114% of revenue.
  • 2001 Operating loss: operating costs were 109% of revenue.
  • 2002 Operating loss: operating costs were 103% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-315935000 5488000 Derived 447000 55000 Derived 392000 -11000 Derived
Source
1996 1996-01-01 – 1996-12-319379000 8679000 Derived 700000 -906000 Derived 1606000 -24000 Derived
Source
1997 1997-01-01 – 1997-12-3116167000 15153000 Derived 1014000 401000 Derived 613000 884000 Derived
Source
1998 1998-01-01 – 1998-12-3127242000 26639000 Derived 603000 459000 Derived 144000 3121000 Derived
Source
1999 1999-01-01 – 1999-12-3131062000 34219000 Derived -3157000 -1618000 Derived -1539000 -2587000 Derived
Source
2000 2000-01-01 – 2000-12-3133607000 38214000 Derived -4607000 -2060000 Derived -2547000 -3028000 Derived
Source
2001 2001-01-01 – 2001-12-3134453000 37428000 Derived -2975000 1750000 Derived -4725000 2985000 Derived
Source
2002 2002-01-01 – 2002-12-3130217000 31264000 Derived -1047000 -357000 Derived -690000 1297000 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 30.2M 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.37.2M27.9M18.6M9.3M0.0199519992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue5935000
1996Revenue9379000
1997Revenue16167000
1998Revenue27242000
1999Revenue31062000
2000Revenue33607000
2001Revenue34453000
2002Revenue30217000

Revenue growth

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

-12.3% 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.79%55%30%5%-19%199519992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year58%
1997Year over year72.4%
1998Year over year68.5%
1999Year over year14%
2000Year over year8.2%
2001Year over year2.5%
2002Year over year-12.3%

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 -3.5% 2002
Net margin -2.3% 2002
Free cash flow margin 4.3% 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.19.6%10.6%1.7%-7.2%-16.2%199519992002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin7.5%
1996Operating margin7.5%
1997Operating margin6.3%
1998Operating margin2.2%
1999Operating margin-10.2%
2000Operating margin-13.7%
2001Operating margin-8.6%
2002Operating margin-3.5%
1995Net margin6.6%
1996Net margin17.1%
1997Net margin3.8%
1998Net margin0.5%
1999Net margin-5%
2000Net margin-7.6%
2001Net margin-13.7%
2002Net margin-2.3%
1995Free cash flow margin-0.2%
1996Free cash flow margin-0.3%
1997Free cash flow margin5.5%
1998Free cash flow margin11.5%
1999Free cash flow margin-8.3%
2000Free cash flow margin-9%
2001Free cash flow margin8.7%
2002Free cash flow margin4.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.8M 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.6.2M4.2M2.2M179.1K-1.8M199519992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow506000
1996Operating cash flow560000
1997Operating cash flow2258000
1998Operating cash flow5608000
1999Operating cash flow255000
2000Operating cash flow-1264000
2001Operating cash flow3611000
2002Operating cash flow1819000

Free cash flow

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

USD 1.3M 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.3.6M1.8M46.5K-1.7M-3.5M199519992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-11000
1996Free cash flow-24000
1997Free cash flow884000
1998Free cash flow3121000
1999Free cash flow-2587000
2000Free cash flow-3028000
2001Free cash flow2985000
2002Free cash flow1297000

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.

52.5% 2002
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.74%55%37%18%0%1995-12-3119992002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets68.3%
1997Liabilities / assets28.4%
1998Liabilities / assets41.2%
1999Liabilities / assets40.3%
2000Liabilities / assets46.7%
2001Liabilities / assets52.4%
2002Liabilities / assets52.5%

Current assets to current liabilities

Current assets divided by current liabilities.

1.87× 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.3.70×2.77×1.85×0.92×0.00×1995-12-3119992002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities1.29×
1997Current assets / current liabilities3.42×
1998Current assets / current liabilities2.15×
1999Current assets / current liabilities1.98×
2000Current assets / current liabilities1.75×
2001Current assets / current liabilities1.81×
2002Current assets / current liabilities1.87×

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
1995 1995-01-01 – 1995-12-31
USD 392,000
Exact value

Exact value: 392000 USD

1995-01-01 – 1995-12-31: 392000 USD Inspect Net Income Open source
Share or cite

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

USD 506,000
Exact value

Exact value: 506000 USD

1995-01-01 – 1995-12-31: 506000 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 517,000
Exact value

Exact value: 517000 USD

1995-01-01 – 1995-12-31: 517000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11,000
Calculation and evidence

506000 − 517000 USD

Exact free cash flow: -11000 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
USD 1.61 million
Exact value

Exact value: 1606000 USD

1996-01-01 – 1996-12-31: 1606000 USD Inspect Net Income Open source
Share or cite

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

USD 560,000
Exact value

Exact value: 560000 USD

1996-01-01 – 1996-12-31: 560000 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 584,000
Exact value

Exact value: 584000 USD

1996-01-01 – 1996-12-31: 584000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 24,000
Calculation and evidence

560000 − 584000 USD

Exact free cash flow: -24000 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
USD 613,000
Exact value

Exact value: 613000 USD

1997-01-01 – 1997-12-31: 613000 USD Inspect Net Income Open source
Share or cite

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

USD 2.26 million
Exact value

Exact value: 2258000 USD

1997-01-01 – 1997-12-31: 2258000 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 1.37 million
Exact value

Exact value: 1374000 USD

1997-01-01 – 1997-12-31: 1374000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 884,000
Calculation and evidence

2258000 − 1374000 USD

Exact free cash flow: 884000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
USD 144,000
Exact value

Exact value: 144000 USD

1998-01-01 – 1998-12-31: 144000 USD Inspect Net Income Open source
Share or cite

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

USD 5.61 million
Exact value

Exact value: 5608000 USD

1998-01-01 – 1998-12-31: 5608000 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 2.49 million
Exact value

Exact value: 2487000 USD

1998-01-01 – 1998-12-31: 2487000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.12 million
Calculation and evidence

5608000 − 2487000 USD

Exact free cash flow: 3121000 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 1.54 million
Exact value

Exact value: -1539000 USD

1999-01-01 – 1999-12-31: -1539000 USD Inspect Net Income Open source
Share or cite

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

USD 255,000
Exact value

Exact value: 255000 USD

1999-01-01 – 1999-12-31: 255000 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 2.84 million
Exact value

Exact value: 2842000 USD

1999-01-01 – 1999-12-31: 2842000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.59 million
Calculation and evidence

255000 − 2842000 USD

Exact free cash flow: -2587000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 2.55 million
Exact value

Exact value: -2547000 USD

2000-01-01 – 2000-12-31: -2547000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.26 million
Exact value

Exact value: -1264000 USD

2000-01-01 – 2000-12-31: -1264000 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 1.76 million
Exact value

Exact value: 1764000 USD

2000-01-01 – 2000-12-31: 1764000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.03 million
Calculation and evidence

-1264000 − 1764000 USD

Exact free cash flow: -3028000 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 4.73 million
Exact value

Exact value: -4725000 USD

2001-01-01 – 2001-12-31: -4725000 USD Inspect Net Income Open source
Share or cite

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

USD 3.61 million
Exact value

Exact value: 3611000 USD

2001-01-01 – 2001-12-31: 3611000 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 626,000
Exact value

Exact value: 626000 USD

2001-01-01 – 2001-12-31: 626000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.99 million
Calculation and evidence

3611000 − 626000 USD

Exact free cash flow: 2985000 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 690,000
Exact value

Exact value: -690000 USD

2002-01-01 – 2002-12-31: -690000 USD Inspect Net Income Open source
Share or cite

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

USD 1.82 million
Exact value

Exact value: 1819000 USD

2002-01-01 – 2002-12-31: 1819000 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 522,000
Exact value

Exact value: 522000 USD

2002-01-01 – 2002-12-31: 522000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.3 million
Calculation and evidence

1819000 − 522000 USD

Exact free cash flow: 1297000 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.

23 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001038271, 1038271, edgar:1038271