LOGICVISION INC

EDGAR

33 filing records in this dataset, filed from 2002-03-18 to 2009-07-30. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.99 million USD

2009-06-30 · USD

Exact inputs and evidence

Operating margin

-9.05%

2009-06-30 · %

Exact inputs and evidence
  • Operating Income: -270000 USD Source
  • Revenue: 2985000 USD Source

Operating cash flow

-542 thousand USD

2009-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3022000 USD Source
  • Operating Cash Flow: -2480000 USD Source

Free cash flow

-543 thousand USD

2009-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3022000 USD Source
  • Operating Cash Flow: -2480000 USD Source
  • Capital Expenditure: 1000 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
6.36 million USD Source
Exact value

6358000 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

12.2 million USD

2008-07-01 – 2009-06-30

Exact inputs and evidence
  • Revenue: 3180000 USD · 2008-07-01 – 2008-09-30 Source
  • Revenue: 12173000 USD · 2008-01-01 – 2008-12-31 Source
  • Revenue: 9177000 USD · 2008-01-01 – 2008-09-30 Source
  • Revenue: 3064000 USD · 2009-01-01 – 2009-03-31 Source
  • Revenue: 2985000 USD · 2009-04-01 – 2009-06-30 Source

Net income

-1.65 million USD

2008-07-01 – 2009-06-30

Exact inputs and evidence
  • Net income: -499000 USD · 2008-07-01 – 2008-09-30 Source
  • Net income: -3544000 USD · 2008-01-01 – 2008-12-31 Source
  • Net income: -2762000 USD · 2008-01-01 – 2008-09-30 Source
  • Net income: -104000 USD · 2009-01-01 – 2009-03-31 Source
  • Net income: -262000 USD · 2009-04-01 – 2009-06-30 Source

Capital expenditure

116 thousand USD

2008-07-01 – 2009-06-30

Exact inputs and evidence
  • Capital expenditure: 258000 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 150000 USD · 2008-01-01 – 2008-06-30 Source
  • Capital expenditure: 265000 USD · 2008-01-01 – 2008-12-31 Source
  • Capital expenditure: 258000 USD · 2008-01-01 – 2008-09-30 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-03-31 Source
  • Capital expenditure: 1000 USD · 2009-01-01 – 2009-06-30 Source
  • Capital expenditure: 0 USD · 2009-01-01 – 2009-03-31 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: 2009-07-30.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2008-12-31
  • Operating income: 10 of 11 periods available· newest 2008-12-31
  • Net income: 10 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2008-12-31
  • Total assets: 9 of 11 periods available· newest 2008-12-31
  • Total liabilities: 9 of 11 periods available· newest 2008-12-31
  • Current assets: 9 of 11 periods available· newest 2008-12-31
  • Current liabilities: 9 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2008-12-31
  • 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

    +4.8%

    Prior period

    USD 11.62 million

    –

    Current period

    USD 12.17 million

    –

    Exact inputs and evidence

    12173000 − 11618000 = 555000 USD

    11618000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    12173000 USD · 2008-01-01 – 2008-12-31

    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 179,000

    Prior period

    −USD 3.72 million

    –

    Current period

    −USD 3.54 million

    –

    Exact inputs and evidence

    -3544000 − -3723000 = 179000 USD

    -3723000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -3544000 USD · 2008-01-01 – 2008-12-31

    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 2.69 million

    Prior period

    −USD 1.05 million

    –

    Current period

    USD 1.64 million

    –

    Exact inputs and evidence

    1641000 − -1048000 = 2689000 USD

    -1048000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    1641000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +1,004.2%

    Prior period

    USD 24,000

    –

    Current period

    USD 265,000

    –

    Exact inputs and evidence

    265000 − 24000 = 241000 USD

    24000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    265000 USD · 2008-01-01 – 2008-12-31

    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.

2008 2008-01-01 – 2008-12-31

  • Revenue USD 12.17 million 100% of revenue
  • Cost of revenue USD 3.24 million 27% of revenue
  • Operating expenses USD 12.56 million 103% of revenue
  • Operating income −USD 3.63 million −30% of revenue
  • Tax, interest and other Derived −USD 85,000 −0.7% of revenue
  • Net income −USD 3.54 million −29% of revenue

Cash

  • Operating cash flow USD 1.64 million 13% of revenue
  • Capital expenditure USD 265,000 2.2% of revenue
  • Free cash flow Derived USD 1.38 million 11% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 251% of revenue.
  • 2000 Operating loss: operating costs were 243% of revenue.
  • 2001 Operating loss: operating costs were 137% of revenue.
  • 2002 Operating loss: operating costs were 161% of revenue.
  • 2003 Operating loss: operating costs were 240% of revenue.
  • 2004 Operating loss: operating costs were 186% of revenue.
  • 2005 Operating loss: operating costs were 195% of revenue.
  • 2006 Operating loss: operating costs were 169% of revenue.
  • 2007 Operating loss: operating costs were 135% of revenue.
  • 2008 Operating loss: operating costs were 130% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-315440000 13674000 Derived -8234000 -136000 Derived -8098000 -7385000 Derived
Source
2000 2000-01-01 – 2000-12-319283000 22573000 Derived -13290000 -574000 Derived -12716000 -8022000 Derived
Source
2001 2001-01-01 – 2001-12-3117232000 23611000 Derived -6379000 -236000 Derived -6143000 -3652000 Derived
Source
2002 2002-01-01 – 2002-12-3115555000 25069000 Derived -9514000 -1010000 Derived -8504000 -5988000 Derived
Source
2003 2003-01-01 – 2003-12-319002000 21572000 Derived -12570000 -555000 Derived -12015000 -8813000 Derived
Source
2004 2004-01-01 – 2004-12-3110094000 18810000 Derived -8716000 -328000 Derived -8388000 -6549000 Derived
Source
2005 2005-01-01 – 2005-12-3110882000 21210000 Derived -10328000 -355000 Derived -9973000 -12695000 Derived
Source
2006 2006-01-01 – 2006-12-3110517000 17776000 Derived -7259000 -172000 Derived -7087000 -4529000 Derived
Source
2007 2007-01-01 – 2007-12-3111618000 15727000 Derived -4109000 -386000 Derived -3723000 -1072000 Derived
Source
2008 2008-01-01 – 2008-12-3112173000 15802000 Derived -3629000 -85000 Derived -3544000 1376000 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 12.2M 2008
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.18.6M14.0M9.3M4.7M0.0199920042008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue5440000
2000Revenue9283000
2001Revenue17232000
2002Revenue15555000
2003Revenue9002000
2004Revenue10094000
2005Revenue10882000
2006Revenue10517000
2007Revenue11618000
2008Revenue12173000

Revenue growth

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

4.8% 2008
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.96%59%22%-15%-52%199920042008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year70.6%
2001Year over year85.6%
2002Year over year-9.7%
2003Year over year-42.1%
2004Year over year12.1%
2005Year over year7.8%
2006Year over year-3.4%
2007Year over year10.5%
2008Year over year4.8%

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 -29.8% 2008
Net margin -29.1% 2008
Free cash flow margin 11.3% 2008
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.24%-23%-70%-117%-164%199920042008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-151.4%
2000Operating margin-143.2%
2001Operating margin-37%
2002Operating margin-61.2%
2003Operating margin-139.6%
2004Operating margin-86.3%
2005Operating margin-94.9%
2006Operating margin-69%
2007Operating margin-35.4%
2008Operating margin-29.8%
1999Net margin-148.9%
2000Net margin-137%
2001Net margin-35.6%
2002Net margin-54.7%
2003Net margin-133.5%
2004Net margin-83.1%
2005Net margin-91.6%
2006Net margin-67.4%
2007Net margin-32%
2008Net margin-29.1%
1999Free cash flow margin-135.8%
2000Free cash flow margin-86.4%
2001Free cash flow margin-21.2%
2002Free cash flow margin-38.5%
2003Free cash flow margin-97.9%
2004Free cash flow margin-64.9%
2005Free cash flow margin-116.7%
2006Free cash flow margin-43.1%
2007Free cash flow margin-9.2%
2008Free cash flow margin11.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.6M 2008
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.2.7M-1.2M-5.1M-9.0M-13.0M199920042008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-6999000
2000Operating cash flow-6878000
2001Operating cash flow-2867000
2002Operating cash flow-5179000
2003Operating cash flow-8363000
2004Operating cash flow-5997000
2005Operating cash flow-11874000
2006Operating cash flow-4320000
2007Operating cash flow-1048000
2008Operating cash flow1641000

Free cash flow

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

USD 1.4M 2008
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.2.5M-1.6M-5.7M-9.7M-13.8M199920042008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-7385000
2000Free cash flow-8022000
2001Free cash flow-3652000
2002Free cash flow-5988000
2003Free cash flow-8813000
2004Free cash flow-6549000
2005Free cash flow-12695000
2006Free cash flow-4529000
2007Free cash flow-1072000
2008Free cash flow1376000

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.

67.2% 2008
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.73%54%36%18%0%1999-12-3120042008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assets58.8%
2001Liabilities / assets16.1%
2002Liabilities / assets18.8%
2003Liabilities / assets25.6%
2004Liabilities / assets36.8%
2005Liabilities / assets36.6%
2006Liabilities / assets39.5%
2007Liabilities / assets49.6%
2008Liabilities / assets67.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.03× 2008
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.5.80×4.35×2.90×1.45×0.00×1999-12-3120042008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities1.73×
2001Current assets / current liabilities5.37×
2002Current assets / current liabilities3.02×
2003Current assets / current liabilities3.05×
2004Current assets / current liabilities2.13×
2005Current assets / current liabilities2.02×
2006Current assets / current liabilities1.5×
2007Current assets / current liabilities1.29×
2008Current assets / current liabilities1.03×

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
1999 1999-01-01 – 1999-12-31
−USD 8.1 million
Exact value

Exact value: -8098000 USD

1999-01-01 – 1999-12-31: -8098000 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

1999-01-01 – 1999-12-31: -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 386,000
Exact value

Exact value: 386000 USD

1999-01-01 – 1999-12-31: 386000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.39 million
Calculation and evidence

-6999000 − 386000 USD

Exact free cash flow: -7385000 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 12.72 million
Exact value

Exact value: -12716000 USD

2000-01-01 – 2000-12-31: -12716000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.88 million
Exact value

Exact value: -6878000 USD

2000-01-01 – 2000-12-31: -6878000 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 1.14 million
Exact value

Exact value: 1144000 USD

2000-01-01 – 2000-12-31: 1144000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.02 million
Calculation and evidence

-6878000 − 1144000 USD

Exact free cash flow: -8022000 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 6.14 million
Exact value

Exact value: -6143000 USD

2001-01-01 – 2001-12-31: -6143000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.87 million
Exact value

Exact value: -2867000 USD

2001-01-01 – 2001-12-31: -2867000 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 785,000
Exact value

Exact value: 785000 USD

2001-01-01 – 2001-12-31: 785000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.65 million
Calculation and evidence

-2867000 − 785000 USD

Exact free cash flow: -3652000 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 8.5 million
Exact value

Exact value: -8504000 USD

2002-01-01 – 2002-12-31: -8504000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.18 million
Exact value

Exact value: -5179000 USD

2002-01-01 – 2002-12-31: -5179000 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 809,000
Exact value

Exact value: 809000 USD

2002-01-01 – 2002-12-31: 809000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.99 million
Calculation and evidence

-5179000 − 809000 USD

Exact free cash flow: -5988000 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 12.02 million
Exact value

Exact value: -12015000 USD

2003-01-01 – 2003-12-31: -12015000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.36 million
Exact value

Exact value: -8363000 USD

2003-01-01 – 2003-12-31: -8363000 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 450,000
Exact value

Exact value: 450000 USD

2003-01-01 – 2003-12-31: 450000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.81 million
Calculation and evidence

-8363000 − 450000 USD

Exact free cash flow: -8813000 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 8.39 million
Exact value

Exact value: -8388000 USD

2004-01-01 – 2004-12-31: -8388000 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 million
Exact value

Exact value: -5997000 USD

2004-01-01 – 2004-12-31: -5997000 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 552,000
Exact value

Exact value: 552000 USD

2004-01-01 – 2004-12-31: 552000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.55 million
Calculation and evidence

-5997000 − 552000 USD

Exact free cash flow: -6549000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 9.97 million
Exact value

Exact value: -9973000 USD

2005-01-01 – 2005-12-31: -9973000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.87 million
Exact value

Exact value: -11874000 USD

2005-01-01 – 2005-12-31: -11874000 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 821,000
Exact value

Exact value: 821000 USD

2005-01-01 – 2005-12-31: 821000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.7 million
Calculation and evidence

-11874000 − 821000 USD

Exact free cash flow: -12695000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 7.09 million
Exact value

Exact value: -7087000 USD

2006-01-01 – 2006-12-31: -7087000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.32 million
Exact value

Exact value: -4320000 USD

2006-01-01 – 2006-12-31: -4320000 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 209,000
Exact value

Exact value: 209000 USD

2006-01-01 – 2006-12-31: 209000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.53 million
Calculation and evidence

-4320000 − 209000 USD

Exact free cash flow: -4529000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 3.72 million
Exact value

Exact value: -3723000 USD

2007-01-01 – 2007-12-31: -3723000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.05 million
Exact value

Exact value: -1048000 USD

2007-01-01 – 2007-12-31: -1048000 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 24,000
Exact value

Exact value: 24000 USD

2007-01-01 – 2007-12-31: 24000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.07 million
Calculation and evidence

-1048000 − 24000 USD

Exact free cash flow: -1072000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 3.54 million
Exact value

Exact value: -3544000 USD

2008-01-01 – 2008-12-31: -3544000 USD Inspect Net Income Open source
Share or cite

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

USD 1.64 million
Exact value

Exact value: 1641000 USD

2008-01-01 – 2008-12-31: 1641000 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 265,000
Exact value

Exact value: 265000 USD

2008-01-01 – 2008-12-31: 265000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.38 million
Calculation and evidence

1641000 − 265000 USD

Exact free cash flow: 1376000 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.

33 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001041418, 1041418, edgar:1041418