IMAGEMAX INC

EDGAR

30 filing records in this dataset, filed from 1998-03-31 to 2003-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

9.6 million USD

2003-09-30 · USD

Exact inputs and evidence

Operating margin

-120.56%

2003-09-30 · %

Exact inputs and evidence
  • Operating Income: -11579000 USD Source
  • Revenue: 9604000 USD Source

Operating cash flow

185 thousand USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 828000 USD Source
  • Operating Cash Flow: 643000 USD Source

Free cash flow

149 thousand USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 828000 USD Source
  • Operating Cash Flow: 643000 USD Source
  • Capital Expenditure: 482000 USD Source
  • Capital Expenditure: 446000 USD Source
Cash and cash equivalents
7 thousand USD Source
Exact value

7000 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

42.8 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Revenue: 44223000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 32100000 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 11134000 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 9893000 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 9604000 USD · 2003-07-01 – 2003-09-30 Source

Net income

-12.8 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Net income: -14876000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -14913000 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -384000 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: -514000 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: -11909000 USD · 2003-07-01 – 2003-09-30 Source

Operating cash flow

1.21 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: 2156000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: 1775000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -450000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 643000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -450000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 828000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: 643000 USD · 2003-01-01 – 2003-06-30 Source

Capital expenditure

736 thousand USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Capital expenditure: 650000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 396000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 231000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 446000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 231000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 482000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 446000 USD · 2003-01-01 – 2003-06-30 Source

Free cash flow

473 thousand USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: 2156000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: 1775000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -450000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 643000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -450000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 828000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: 643000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 650000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 396000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 231000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 446000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 231000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 482000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 446000 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: 2003-11-14.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2002-12-31
  • Operating income: 7 of 11 periods available· newest 2002-12-31
  • Net income: 7 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2002-12-31
  • Total assets: 7 of 11 periods available· newest 2002-12-31
  • liabilities: No compatible figures in this window
  • 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: 7 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

    -4.3%

    Prior period

    USD 46.23 million

    –

    Current period

    USD 44.22 million

    –

    Exact inputs and evidence

    44223000 − 46230000 = -2007000 USD

    46230000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    44223000 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 5.44 million

    Prior period

    −USD 9.44 million

    –

    Current period

    −USD 14.88 million

    –

    Exact inputs and evidence

    -14876000 − -9440000 = -5436000 USD

    -9440000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -14876000 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

    +7.4%

    Prior period

    USD 2.01 million

    –

    Current period

    USD 2.16 million

    –

    Exact inputs and evidence

    2156000 − 2008000 = 148000 USD

    2008000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    2156000 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

    -15.9%

    Prior period

    USD 773,000

    –

    Current period

    USD 650,000

    –

    Exact inputs and evidence

    650000 − 773000 = -123000 USD

    773000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    650000 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 44.22 million 100% of revenue
  • Operating costs Derived USD 42.8 million 97% of revenue
  • Operating income USD 1.42 million 3.2% of revenue
  • Tax, interest and other Derived USD 16.3 million 37% of revenue
  • Net income −USD 14.88 million −34% of revenue

Cash

  • Operating cash flow USD 2.16 million 4.9% of revenue
  • Capital expenditure USD 650,000 1.5% of revenue
  • Free cash flow Derived USD 1.51 million 3.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Operating loss: operating costs were 342% of revenue.
  • 1998 Operating loss: operating costs were 110% of revenue.
  • 1999 Net loss: net income was −1.3% of revenue.
  • 2000 95%
  • 2001 Operating loss: operating costs were 117% of revenue.
  • 2002 Net loss: net income was −34% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-310 23000 Derived -23000 0 Derived -23000 -18000 Derived
Source
1997 1997-01-01 – 1997-12-313111000 10642000 Derived -7531000 8000 Derived -7539000 96000 Derived
Source
1998 1998-01-01 – 1998-12-3164576000 70874000 Derived -6298000 2133000 Derived -8431000 -3234000 Derived
Source
1999 1999-01-01 – 1999-12-3160223000 58863000 Derived 1360000 2131000 Derived -771000 1492000 Derived
Source
2000 2000-01-01 – 2000-12-3158098000 55467000 Derived 2631000 2229000 Derived 402000 2895000 Derived
Source
2001 2001-01-01 – 2001-12-3146230000 53983000 Derived -7753000 1687000 Derived -9440000 1235000 Derived
Source
2002 2002-01-01 – 2002-12-3144223000 42804000 Derived 1419000 16295000 Derived -14876000 1506000 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 44.2M 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.69.7M52.3M34.9M17.4M0.0199619992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue0
1997Revenue3111000
1998Revenue64576000
1999Revenue60223000
2000Revenue58098000
2001Revenue46230000
2002Revenue44223000

Revenue growth

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

-4.3% 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.2,135%1,557%978%399%-180%199619992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over yearNo prior comparable period
1998Year over year1,975.7%
1999Year over year-6.7%
2000Year over year-3.5%
2001Year over year-20.4%
2002Year over year-4.3%

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 3.2% 2002
Net margin -33.6% 2002
Free cash flow margin 3.4% 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.25%-47%-119%-190%-262%199619992002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating marginNot reported
1997Operating margin-242.1%
1998Operating margin-9.8%
1999Operating margin2.3%
2000Operating margin4.5%
2001Operating margin-16.8%
2002Operating margin3.2%
1996Net marginNot reported
1997Net margin-242.3%
1998Net margin-13.1%
1999Net margin-1.3%
2000Net margin0.7%
2001Net margin-20.4%
2002Net margin-33.6%
1996Free cash flow marginNot reported
1997Free cash flow margin3.1%
1998Free cash flow margin-5%
1999Free cash flow margin2.5%
2000Free cash flow margin5%
2001Free cash flow margin2.7%
2002Free cash flow margin3.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 2.2M 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.3.9M2.8M1.7M608.0K-499.5K199619992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-18000
1997Operating cash flow186000
1998Operating cash flow-194000
1999Operating cash flow1854000
2000Operating cash flow3625000
2001Operating cash flow2008000
2002Operating cash flow2156000

Free cash flow

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

USD 1.5M 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.3.4M1.6M-169.5K-1.9M-3.7M199619992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-18000
1997Free cash flow96000
1998Free cash flow-3234000
1999Free cash flow1492000
2000Free cash flow2895000
2001Free cash flow1235000
2002Free cash flow1506000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reported
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.

1.27× 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.13.39×10.04×6.70×3.35×0.00×199619992002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities12.4×
1997Current assets / current liabilities1.39×
1998Current assets / current liabilities0.47×
1999Current assets / current liabilities0.51×
2000Current assets / current liabilities1.01×
2001Current assets / current liabilities1.07×
2002Current assets / current liabilities1.27×

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
1996 1996-01-01 – 1996-12-31
−USD 23,000
Exact value

Exact value: -23000 USD

1996-01-01 – 1996-12-31: -23000 USD Inspect Net Income Open source
Share or cite

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

−USD 18,000
Exact value

Exact value: -18000 USD

1996-01-01 – 1996-12-31: -18000 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 0
Exact value

Exact value: 0 USD

1996-01-01 – 1996-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18,000
Calculation and evidence

-18000 − 0 USD

Exact free cash flow: -18000 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 7.54 million
Exact value

Exact value: -7539000 USD

1997-01-01 – 1997-12-31: -7539000 USD Inspect Net Income Open source
Share or cite

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

USD 186,000
Exact value

Exact value: 186000 USD

1997-01-01 – 1997-12-31: 186000 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 90,000
Exact value

Exact value: 90000 USD

1997-01-01 – 1997-12-31: 90000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 96,000
Calculation and evidence

186000 − 90000 USD

Exact free cash flow: 96000 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 8.43 million
Exact value

Exact value: -8431000 USD

1998-01-01 – 1998-12-31: -8431000 USD Inspect Net Income Open source
Share or cite

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

−USD 194,000
Exact value

Exact value: -194000 USD

1998-01-01 – 1998-12-31: -194000 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 3.04 million
Exact value

Exact value: 3040000 USD

1998-01-01 – 1998-12-31: 3040000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.23 million
Calculation and evidence

-194000 − 3040000 USD

Exact free cash flow: -3234000 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 771,000
Exact value

Exact value: -771000 USD

1999-01-01 – 1999-12-31: -771000 USD Inspect Net Income Open source
Share or cite

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

USD 1.85 million
Exact value

Exact value: 1854000 USD

1999-01-01 – 1999-12-31: 1854000 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 362,000
Exact value

Exact value: 362000 USD

1999-01-01 – 1999-12-31: 362000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.49 million
Calculation and evidence

1854000 − 362000 USD

Exact free cash flow: 1492000 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 402,000
Exact value

Exact value: 402000 USD

2000-01-01 – 2000-12-31: 402000 USD Inspect Net Income Open source
Share or cite

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

USD 3.63 million
Exact value

Exact value: 3625000 USD

2000-01-01 – 2000-12-31: 3625000 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 730,000
Exact value

Exact value: 730000 USD

2000-01-01 – 2000-12-31: 730000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.9 million
Calculation and evidence

3625000 − 730000 USD

Exact free cash flow: 2895000 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 9.44 million
Exact value

Exact value: -9440000 USD

2001-01-01 – 2001-12-31: -9440000 USD Inspect Net Income Open source
Share or cite

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

USD 2.01 million
Exact value

Exact value: 2008000 USD

2001-01-01 – 2001-12-31: 2008000 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 773,000
Exact value

Exact value: 773000 USD

2001-01-01 – 2001-12-31: 773000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.24 million
Calculation and evidence

2008000 − 773000 USD

Exact free cash flow: 1235000 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 14.88 million
Exact value

Exact value: -14876000 USD

2002-01-01 – 2002-12-31: -14876000 USD Inspect Net Income Open source
Share or cite

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

USD 2.16 million
Exact value

Exact value: 2156000 USD

2002-01-01 – 2002-12-31: 2156000 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 650,000
Exact value

Exact value: 650000 USD

2002-01-01 – 2002-12-31: 650000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.51 million
Calculation and evidence

2156000 − 650000 USD

Exact free cash flow: 1506000 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.

30 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001046032, 1046032, edgar:1046032