EXE TECHNOLOGIES INC

EDGAR

16 filing records in this dataset, filed from 2000-08-22 to 2003-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

19.1 million USD

2003-09-30 · USD

Exact inputs and evidence

Operating margin

-1.23%

2003-09-30 · %

Exact inputs and evidence
  • Operating Income: -234681 USD Source
  • Revenue: 19087834 USD Source

Operating cash flow

-2.34 million USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -7412489 USD Source
  • Operating Cash Flow: -5068439 USD Source

Free cash flow

-2.47 million USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -7412489 USD Source
  • Operating Cash Flow: -5068439 USD Source
  • Capital Expenditure: 221638 USD Source
  • Capital Expenditure: 100381 USD Source
Cash and cash equivalents
29.4 million USD Source
Exact value

29421248 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

73.2 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Revenue: 73656101 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 54800938 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 15413068 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 19822575 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 19087834 USD · 2003-07-01 – 2003-09-30 Source

Net income

-13.1 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Net income: -23801069 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -15679716 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -3239027 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: -822493 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: -915103 USD · 2003-07-01 – 2003-09-30 Source

Operating cash flow

-12.3 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: -6086112 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -1221517 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -4111194 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -5068439 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -4111194 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -7412489 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -5068439 USD · 2003-01-01 – 2003-06-30 Source

Capital expenditure

274 thousand USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Capital expenditure: 657999 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 605241 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 67357 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 100381 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 67357 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 221638 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 100381 USD · 2003-01-01 – 2003-06-30 Source

Free cash flow

-12.6 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: -6086112 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -1221517 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -4111194 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -5068439 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -4111194 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -7412489 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -5068439 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 657999 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 605241 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 67357 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 100381 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 67357 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 221638 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 100381 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: 5 of 11 periods available· newest 2002-12-31
  • Operating income: 5 of 11 periods available· newest 2002-12-31
  • Net income: 5 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2002-12-31
  • Total assets: 4 of 11 periods available· newest 2002-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2002-12-31
  • Current liabilities: 4 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 5 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

    -24.5%

    Prior period

    USD 97.52 million

    –

    Current period

    USD 73.66 million

    –

    Exact inputs and evidence

    73656101 − 97523802 = -23867701 USD

    97523802 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    73656101 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 40.12 million

    Prior period

    −USD 63.92 million

    –

    Current period

    −USD 23.8 million

    –

    Exact inputs and evidence

    -23801069 − -63924117 = 40123048 USD

    -63924117 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -23801069 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

    +USD 3.66 million

    Prior period

    −USD 9.75 million

    –

    Current period

    −USD 6.09 million

    –

    Exact inputs and evidence

    -6086112 − -9749681 = 3663569 USD

    -9749681 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -6086112 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

    -67.2%

    Prior period

    USD 2 million

    –

    Current period

    USD 657,999

    –

    Exact inputs and evidence

    657999 − 2004180 = -1346181 USD

    2004180 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    657999 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 73.66 million 100% of revenue
  • Operating costs Derived USD 99.14 million 135% of revenue
  • Operating income −USD 25.48 million −35% of revenue
  • Tax, interest and other Derived −USD 1.68 million −2.3% of revenue
  • Net income −USD 23.8 million −32% of revenue

Cash

  • Operating cash flow −USD 6.09 million −8.3% of revenue
  • Capital expenditure USD 657,999 0.9% of revenue
  • Free cash flow Derived −USD 6.74 million −9.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 122% of revenue.
  • 1999 Operating loss: operating costs were 125% of revenue.
  • 2000 Operating loss: operating costs were 102% of revenue.
  • 2001 Operating loss: operating costs were 167% of revenue.
  • 2002 Operating loss: operating costs were 135% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-3191290496 111458414 Derived -20167918 -534252 Derived -19633666 -21925206 Derived
Source
1999 1999-01-01 – 1999-12-3196800269 120854250 Derived -24053981 2030043 Derived -26084024 -16701144 Derived
Source
2000 2000-01-01 – 2000-12-31118826559 121717240 Derived -2890681 440925 Derived -3331606 -1014987 Derived
Source
2001 2001-01-01 – 2001-12-3197523802 163126361 Derived -65602559 -1678442 Derived -63924117 -11753861 Derived
Source
2002 2002-01-01 – 2002-12-3173656101 99138998 Derived -25482897 -1681828 Derived -23801069 -6744111 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 73.7M 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.128.3M96.2M64.2M32.1M0.019981999200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue91290496
1999Revenue96800269
2000Revenue118826559
2001Revenue97523802
2002Revenue73656101

Revenue growth

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

-24.5% 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.27%13%-1%-15%-28%19981999200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year6%
2000Year over year22.8%
2001Year over year-17.9%
2002Year over year-24.5%

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 -34.6% 2002
Net margin -32.3% 2002
Free cash flow margin -9.2% 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.5%-14%-34%-53%-73%19981999200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-22.1%
1999Operating margin-24.8%
2000Operating margin-2.4%
2001Operating margin-67.3%
2002Operating margin-34.6%
1998Net margin-21.5%
1999Net margin-26.9%
2000Net margin-2.8%
2001Net margin-65.5%
2002Net margin-32.3%
1998Free cash flow margin-24%
1999Free cash flow margin-17.3%
2000Free cash flow margin-0.9%
2001Free cash flow margin-12.1%
2002Free cash flow margin-9.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -6.1M 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.1.8M-2.7M-7.1M-11.5M-15.9M19981999200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-14665306
1999Operating cash flow-11320960
2000Operating cash flow541399
2001Operating cash flow-9749681
2002Operating cash flow-6086112

Free cash flow

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

USD -6.7M 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.1.8M-4.6M-11.0M-17.3M-23.7M19981999200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-21925206
1999Free cash flow-16701144
2000Free cash flow-1014987
2001Free cash flow-11753861
2002Free cash flow-6744111

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
1998-12-31Liabilities / assetsNot reportedNo source recorded
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.

1.88× 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.3.15×2.36×1.57×0.79×0.00×1998-12-311999200020012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities1.02×
2000Current assets / current liabilities2.91×
2001Current assets / current liabilities2.4×
2002Current assets / current liabilities1.88×

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
1998 1998-01-01 – 1998-12-31
−USD 19.63 million
Exact value

Exact value: -19633666 USD

1998-01-01 – 1998-12-31: -19633666 USD Inspect Net Income Open source
Share or cite

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

−USD 14.67 million
Exact value

Exact value: -14665306 USD

1998-01-01 – 1998-12-31: -14665306 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 7.26 million
Exact value

Exact value: 7259900 USD

1998-01-01 – 1998-12-31: 7259900 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 21.93 million
Calculation and evidence

-14665306 − 7259900 USD

Exact free cash flow: -21925206 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 26.08 million
Exact value

Exact value: -26084024 USD

1999-01-01 – 1999-12-31: -26084024 USD Inspect Net Income Open source
Share or cite

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

−USD 11.32 million
Exact value

Exact value: -11320960 USD

1999-01-01 – 1999-12-31: -11320960 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 5.38 million
Exact value

Exact value: 5380184 USD

1999-01-01 – 1999-12-31: 5380184 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.7 million
Calculation and evidence

-11320960 − 5380184 USD

Exact free cash flow: -16701144 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 3.33 million
Exact value

Exact value: -3331606 USD

2000-01-01 – 2000-12-31: -3331606 USD Inspect Net Income Open source
Share or cite

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

USD 541,399
Exact value

Exact value: 541399 USD

2000-01-01 – 2000-12-31: 541399 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 1.56 million
Exact value

Exact value: 1556386 USD

2000-01-01 – 2000-12-31: 1556386 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.01 million
Calculation and evidence

541399 − 1556386 USD

Exact free cash flow: -1014987 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 63.92 million
Exact value

Exact value: -63924117 USD

2001-01-01 – 2001-12-31: -63924117 USD Inspect Net Income Open source
Share or cite

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

−USD 9.75 million
Exact value

Exact value: -9749681 USD

2001-01-01 – 2001-12-31: -9749681 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 million
Exact value

Exact value: 2004180 USD

2001-01-01 – 2001-12-31: 2004180 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.75 million
Calculation and evidence

-9749681 − 2004180 USD

Exact free cash flow: -11753861 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 23.8 million
Exact value

Exact value: -23801069 USD

2002-01-01 – 2002-12-31: -23801069 USD Inspect Net Income Open source
Share or cite

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

−USD 6.09 million
Exact value

Exact value: -6086112 USD

2002-01-01 – 2002-12-31: -6086112 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 657,999
Exact value

Exact value: 657999 USD

2002-01-01 – 2002-12-31: 657999 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.74 million
Calculation and evidence

-6086112 − 657999 USD

Exact free cash flow: -6744111 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.

16 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001047262, 1047262, edgar:1047262