OAO TECHNOLOGY SOLUTIONS INC

EDGAR

25 filing records in this dataset, filed from 1997-12-05 to 2003-11-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

47.1 million USD

2003-09-30 · USD

Exact inputs and evidence

Operating margin

3.19%

2003-09-30 · %

Exact inputs and evidence
  • Operating Income: 1505000 USD Source
  • Revenue: 47137000 USD Source

Operating cash flow

-261 thousand USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3475000 USD Source
  • Operating Cash Flow: 3736000 USD Source

Free cash flow

-526 thousand USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3475000 USD Source
  • Operating Cash Flow: 3736000 USD Source
  • Capital Expenditure: 667000 USD Source
  • Capital Expenditure: 402000 USD Source
Cash and cash equivalents
8.36 million USD Source
Exact value

8359000 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

183 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Revenue: 167056000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 123790000 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 45336000 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 47531000 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 47137000 USD · 2003-07-01 – 2003-09-30 Source

Net income

2 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Net income: -1269000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -655000 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: 910000 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: 882000 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: 823000 USD · 2003-07-01 – 2003-09-30 Source

Operating cash flow

2.87 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: 5921000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: 6527000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -604000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 3736000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -604000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 3475000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: 3736000 USD · 2003-01-01 – 2003-06-30 Source

Capital expenditure

869 thousand USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Capital expenditure: 2033000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 1831000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 194000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 402000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 194000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 667000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 402000 USD · 2003-01-01 – 2003-06-30 Source

Free cash flow

2 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: 5921000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: 6527000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -604000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 3736000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -604000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 3475000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: 3736000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 2033000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 1831000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 194000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 402000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 194000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 667000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 402000 USD · 2003-01-01 – 2003-06-30 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: 2003-11-12.

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: 1 of 11 periods available· newest 1996-12-31
  • 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

    +2.4%

    Prior period

    USD 163.1 million

    –

    Current period

    USD 167.06 million

    –

    Exact inputs and evidence

    167056000 − 163100000 = 3956000 USD

    163100000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    167056000 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 2.24 million

    Prior period

    −USD 3.51 million

    –

    Current period

    −USD 1.27 million

    –

    Exact inputs and evidence

    -1269000 − -3513000 = 2244000 USD

    -3513000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -1269000 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

    -30.6%

    Prior period

    USD 8.53 million

    –

    Current period

    USD 5.92 million

    –

    Exact inputs and evidence

    5921000 − 8532000 = -2611000 USD

    8532000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    5921000 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

    -14.5%

    Prior period

    USD 2.38 million

    –

    Current period

    USD 2.03 million

    –

    Exact inputs and evidence

    2033000 − 2379000 = -346000 USD

    2379000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    2033000 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 167.06 million 100% of revenue
  • Operating costs Derived USD 167.17 million 100% of revenue
  • Operating income −USD 118,000 −0.1% of revenue
  • Tax, interest and other Derived USD 1.15 million 0.7% of revenue
  • Net income −USD 1.27 million −0.8% of revenue

Cash

  • Operating cash flow USD 5.92 million 3.5% of revenue
  • Capital expenditure USD 2.03 million 1.2% of revenue
  • Free cash flow Derived USD 3.89 million 2.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 94%
  • 1996 95%
  • 1997 94%
  • 1998 Operating loss: operating costs were 105% of revenue.
  • 1999 98%
  • 2000 99%
  • 2001 Operating loss: operating costs were 103% of revenue.
  • 2002 Operating loss: operating costs were 100% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-3138229000 35886000 Derived 2343000 1254000 Derived 1089000 -229000 Derived
Source
1996 1996-01-01 – 1996-12-3157891000 54720000 Derived 3171000 1361000 Derived 1810000 -4358000 Derived
Source
1997 1997-01-01 – 1997-12-3184666000 79433000 Derived 5233000 2365000 Derived 2868000 -7101000 Derived
Source
1998 1998-01-01 – 1998-12-31113342000 119340000 Derived -5998000 -2500000 Derived -3498000 -5482000 Derived
Source
1999 1999-01-01 – 1999-12-31150162000 147678000 Derived 2484000 633000 Derived 1851000 5226000 Derived
Source
2000 2000-01-01 – 2000-12-31152585000 150580000 Derived 2005000 207000 Derived 1798000 -8020000 Derived
Source
2001 2001-01-01 – 2001-12-31163100000 168757000 Derived -5657000 -2144000 Derived -3513000 6153000 Derived
Source
2002 2002-01-01 – 2002-12-31167056000 167174000 Derived -118000 1151000 Derived -1269000 3888000 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 167.1M 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.180.4M135.3M90.2M45.1M0.0199519992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue38229000
1996Revenue57891000
1997Revenue84666000
1998Revenue113342000
1999Revenue150162000
2000Revenue152585000
2001Revenue163100000
2002Revenue167056000

Revenue growth

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

2.4% 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.56%42%28%14%0%199519992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year51.4%
1997Year over year46.3%
1998Year over year33.9%
1999Year over year32.5%
2000Year over year1.6%
2001Year over year6.9%
2002Year over year2.4%

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 -0.1% 2002
Net margin -0.8% 2002
Free cash flow margin 2.3% 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.7.3%3.1%-1.1%-5.3%-9.6%199519992002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin6.1%
1996Operating margin5.5%
1997Operating margin6.2%
1998Operating margin-5.3%
1999Operating margin1.7%
2000Operating margin1.3%
2001Operating margin-3.5%
2002Operating margin-0.1%
1995Net margin2.8%
1996Net margin3.1%
1997Net margin3.4%
1998Net margin-3.1%
1999Net margin1.2%
2000Net margin1.2%
2001Net margin-2.2%
2002Net margin-0.8%
1995Free cash flow margin-0.6%
1996Free cash flow margin-7.5%
1997Free cash flow margin-8.4%
1998Free cash flow margin-4.8%
1999Free cash flow margin3.5%
2000Free cash flow margin-5.3%
2001Free cash flow margin3.8%
2002Free cash flow margin2.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 5.9M 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.9.6M5.7M1.7M-2.3M-6.2M199519992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow351000
1996Operating cash flow-3388000
1997Operating cash flow-5132000
1998Operating cash flow-3249000
1999Operating cash flow6933000
2000Operating cash flow-4541000
2001Operating cash flow8532000
2002Operating cash flow5921000

Free cash flow

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

USD 3.9M 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.7.3M3.2M-933.5K-5.0M-9.2M199519992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-229000
1996Free cash flow-4358000
1997Free cash flow-7101000
1998Free cash flow-5482000
1999Free cash flow5226000
2000Free cash flow-8020000
2001Free cash flow6153000
2002Free cash flow3888000

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.

54.5% 1996
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.59%44%29%15%0%1995-12-311999-12-312002-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets54.5%
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.58× 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.4.23×3.17×2.12×1.06×0.00×1995-12-3119992002
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 liabilities1.7×
1997Current assets / current liabilities3.92×
1998Current assets / current liabilities2.73×
1999Current assets / current liabilities2.31×
2000Current assets / current liabilities2.17×
2001Current assets / current liabilities1.91×
2002Current assets / current liabilities1.58×

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 1.09 million
Exact value

Exact value: 1089000 USD

1995-01-01 – 1995-12-31: 1089000 USD Inspect Net Income Open source
Share or cite

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

USD 351,000
Exact value

Exact value: 351000 USD

1995-01-01 – 1995-12-31: 351000 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 580,000
Exact value

Exact value: 580000 USD

1995-01-01 – 1995-12-31: 580000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 229,000
Calculation and evidence

351000 − 580000 USD

Exact free cash flow: -229000 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 1.81 million
Exact value

Exact value: 1810000 USD

1996-01-01 – 1996-12-31: 1810000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.39 million
Exact value

Exact value: -3388000 USD

1996-01-01 – 1996-12-31: -3388000 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 970,000
Exact value

Exact value: 970000 USD

1996-01-01 – 1996-12-31: 970000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.36 million
Calculation and evidence

-3388000 − 970000 USD

Exact free cash flow: -4358000 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 2.87 million
Exact value

Exact value: 2868000 USD

1997-01-01 – 1997-12-31: 2868000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.13 million
Exact value

Exact value: -5132000 USD

1997-01-01 – 1997-12-31: -5132000 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 1.97 million
Exact value

Exact value: 1969000 USD

1997-01-01 – 1997-12-31: 1969000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.1 million
Calculation and evidence

-5132000 − 1969000 USD

Exact free cash flow: -7101000 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 3.5 million
Exact value

Exact value: -3498000 USD

1998-01-01 – 1998-12-31: -3498000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.25 million
Exact value

Exact value: -3249000 USD

1998-01-01 – 1998-12-31: -3249000 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 2.23 million
Exact value

Exact value: 2233000 USD

1998-01-01 – 1998-12-31: 2233000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.48 million
Calculation and evidence

-3249000 − 2233000 USD

Exact free cash flow: -5482000 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 1.85 million
Exact value

Exact value: 1851000 USD

1999-01-01 – 1999-12-31: 1851000 USD Inspect Net Income Open source
Share or cite

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

USD 6.93 million
Exact value

Exact value: 6933000 USD

1999-01-01 – 1999-12-31: 6933000 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 1.71 million
Exact value

Exact value: 1707000 USD

1999-01-01 – 1999-12-31: 1707000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.23 million
Calculation and evidence

6933000 − 1707000 USD

Exact free cash flow: 5226000 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 1.8 million
Exact value

Exact value: 1798000 USD

2000-01-01 – 2000-12-31: 1798000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.54 million
Exact value

Exact value: -4541000 USD

2000-01-01 – 2000-12-31: -4541000 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 3.48 million
Exact value

Exact value: 3479000 USD

2000-01-01 – 2000-12-31: 3479000 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

-4541000 − 3479000 USD

Exact free cash flow: -8020000 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 3.51 million
Exact value

Exact value: -3513000 USD

2001-01-01 – 2001-12-31: -3513000 USD Inspect Net Income Open source
Share or cite

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

USD 8.53 million
Exact value

Exact value: 8532000 USD

2001-01-01 – 2001-12-31: 8532000 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 2.38 million
Exact value

Exact value: 2379000 USD

2001-01-01 – 2001-12-31: 2379000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.15 million
Calculation and evidence

8532000 − 2379000 USD

Exact free cash flow: 6153000 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 1.27 million
Exact value

Exact value: -1269000 USD

2002-01-01 – 2002-12-31: -1269000 USD Inspect Net Income Open source
Share or cite

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

USD 5.92 million
Exact value

Exact value: 5921000 USD

2002-01-01 – 2002-12-31: 5921000 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 2.03 million
Exact value

Exact value: 2033000 USD

2002-01-01 – 2002-12-31: 2033000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.89 million
Calculation and evidence

5921000 − 2033000 USD

Exact free cash flow: 3888000 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.

25 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001043476, 1043476, edgar:1043476