ESOFT INC

EDGAR

25 filing records in this dataset, filed from 1998-03-31 to 2002-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.06 million USD

2002-03-31 · USD

Exact inputs and evidence

Operating margin

-60.8%

2002-03-31 · %

Exact inputs and evidence
  • Operating Income: -1254008 USD Source
  • Revenue: 2062525 USD Source

Operating cash flow

-1.24 million USD

2002-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1238803 USD Source

Free cash flow

-1.25 million USD

2002-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1238803 USD Source
  • Capital Expenditure: 10136 USD Source
Cash and cash equivalents
406 thousand USD Source
Exact value

406441 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

9.55 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Revenue: 2526239 USD · 2001-04-01 – 2001-06-30 Source
  • Revenue: 2630995 USD · 2001-07-01 – 2001-09-30 Source
  • Revenue: 9499673 USD · 2001-01-01 – 2001-12-31 Source
  • Revenue: 7170492 USD · 2001-01-01 – 2001-09-30 Source
  • Revenue: 2062525 USD · 2002-01-01 – 2002-03-31 Source

Net income

-5.96 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Net income: -2593523 USD · 2001-04-01 – 2001-06-30 Source
  • Net income: -2214605 USD · 2001-07-01 – 2001-09-30 Source
  • Net income: -8399693 USD · 2001-01-01 – 2001-12-31 Source
  • Net income: -8729293 USD · 2001-01-01 – 2001-09-30 Source
  • Net income: -1484809 USD · 2002-01-01 – 2002-03-31 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: 2002-05-15.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2001-12-31
  • Operating income: 5 of 11 periods available· newest 2001-12-31
  • Net income: 6 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2001-12-31
  • Total assets: 4 of 11 periods available· newest 2000-12-31
  • Total liabilities: 5 of 11 periods available· newest 2001-12-31
  • Current assets: 5 of 11 periods available· newest 2001-12-31
  • Current liabilities: 5 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2001-12-31
  • 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

    +8.3%

    Prior period

    USD 8.77 million

    –

    Current period

    USD 9.5 million

    –

    Exact inputs and evidence

    9499673 − 8770889 = 728784 USD

    8770889 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    9499673 USD · 2001-01-01 – 2001-12-31

    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 7.61 million

    Prior period

    −USD 16.01 million

    –

    Current period

    −USD 8.4 million

    –

    Exact inputs and evidence

    -8399693 − -16009768 = 7610075 USD

    -16009768 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -8399693 USD · 2001-01-01 – 2001-12-31

    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 1.97 million

    Prior period

    −USD 9.94 million

    –

    Current period

    −USD 7.97 million

    –

    Exact inputs and evidence

    -7967672 − -9941344 = 1973672 USD

    -9941344 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -7967672 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -82.4%

    Prior period

    USD 1.28 million

    –

    Current period

    USD 225,081

    –

    Exact inputs and evidence

    225081 − 1278036 = -1052955 USD

    1278036 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    225081 USD · 2001-01-01 – 2001-12-31

    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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 9.5 million 100% of revenue
  • Cost of revenue USD 5.72 million 60% of revenue
  • Operating expenses USD 11.94 million 126% of revenue
  • Operating income −USD 8.16 million −86% of revenue
  • Tax, interest and other Derived USD 238,837 2.5% of revenue
  • Net income −USD 8.4 million −88% of revenue

Cash

  • Operating cash flow −USD 7.97 million −84% of revenue
  • Capital expenditure USD 225,081 2.4% of revenue
  • Free cash flow Derived −USD 8.19 million −86% 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 113% of revenue.
  • 1998 Operating loss: operating costs were 151% of revenue.
  • 1999 Operating loss: operating costs were 215% of revenue.
  • 2000 Operating loss: operating costs were 257% of revenue.
  • 2001 Operating loss: operating costs were 186% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-311405761 UnavailableUnavailableUnavailable119349 240721 Derived
Source
1997 1997-01-01 – 1997-12-311233137 1391435 Derived -158298 196954 Derived -355252 -45794 Derived
Source
1998 1998-01-01 – 1998-12-319609964 14484312 Derived -4874348 -634150 Derived -4240198 -4427211 Derived
Source
1999 1999-01-01 – 1999-12-319079647 19522544 Derived -10442897 342707 Derived -10785604 -8926833 Derived
Source
2000 2000-01-01 – 2000-12-318770889 22534259 Derived -13763370 2246398 Derived -16009768 -11219380 Derived
Source
2001 2001-01-01 – 2001-12-319499673 17660529 Derived -8160856 238837 Derived -8399693 -8192753 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 9.5M 2001
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.10.4M7.8M5.2M2.6M0.0199619992001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue1405761
1997Revenue1233137
1998Revenue9609964
1999Revenue9079647
2000Revenue8770889
2001Revenue9499673

Revenue growth

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

8.3% 2001
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.735%534%334%133%-68%199619992001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year-12.3%
1998Year over year679.3%
1999Year over year-5.5%
2000Year over year-3.4%
2001Year over year8.3%

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 -85.9% 2001
Net margin -88.4% 2001
Free cash flow margin -86.2% 2001
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.33%-25%-83%-141%-199%1996-12-3119992001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Operating marginNot reported
1997Operating margin-12.8%
1998Operating margin-50.7%
1999Operating margin-115%
2000Operating margin-156.9%
2001Operating margin-85.9%
1996Net margin8.5%
1997Net margin-28.8%
1998Net margin-44.1%
1999Net margin-118.8%
2000Net margin-182.5%
2001Net margin-88.4%
1996Free cash flow margin17.1%
1997Free cash flow margin-3.7%
1998Free cash flow margin-46.1%
1999Free cash flow margin-98.3%
2000Free cash flow margin-127.9%
2001Free cash flow margin-86.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -8M 2001
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.1.1M-1.9M-4.8M-7.8M-10.8M199619992001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow259762
1997Operating cash flow-23805
1998Operating cash flow-4282618
1999Operating cash flow-8764972
2000Operating cash flow-9941344
2001Operating cash flow-7967672

Free cash flow

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

USD -8.2M 2001
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.1.2M-2.2M-5.5M-8.8M-12.1M199619992001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow240721
1997Free cash flow-45794
1998Free cash flow-4427211
1999Free cash flow-8926833
2000Free cash flow-11219380
2001Free cash flow-8192753

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.

64% 2000
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.69%52%35%17%0%1996-12-3119992001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reportedNo source recorded
1997Liabilities / assets54.8%
1998Liabilities / assets34.5%
1999Liabilities / assets22.2%
2000Liabilities / assets64%
2001Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.03× 2001
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.8.83×6.62×4.41×2.21×0.00×1996-12-3119992001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities1.61×
1998Current assets / current liabilities2.41×
1999Current assets / current liabilities6.68×
2000Current assets / current liabilities8.17×
2001Current assets / current liabilities2.03×

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
1996 1996-01-01 – 1996-12-31
USD 119,349
Exact value

Exact value: 119349 USD

1996-01-01 – 1996-12-31: 119349 USD Inspect Net Income Open source
Share or cite

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

USD 259,762
Exact value

Exact value: 259762 USD

1996-01-01 – 1996-12-31: 259762 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 19,041
Exact value

Exact value: 19041 USD

1996-01-01 – 1996-12-31: 19041 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 240,721
Calculation and evidence

259762 − 19041 USD

Exact free cash flow: 240721 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 355,252
Exact value

Exact value: -355252 USD

1997-01-01 – 1997-12-31: -355252 USD Inspect Net Income Open source
Share or cite

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

−USD 23,805
Exact value

Exact value: -23805 USD

1997-01-01 – 1997-12-31: -23805 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 21,989
Exact value

Exact value: 21989 USD

1997-01-01 – 1997-12-31: 21989 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 45,794
Calculation and evidence

-23805 − 21989 USD

Exact free cash flow: -45794 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 4.24 million
Exact value

Exact value: -4240198 USD

1998-01-01 – 1998-12-31: -4240198 USD Inspect Net Income Open source
Share or cite

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

−USD 4.28 million
Exact value

Exact value: -4282618 USD

1998-01-01 – 1998-12-31: -4282618 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 144,593
Exact value

Exact value: 144593 USD

1998-01-01 – 1998-12-31: 144593 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.43 million
Calculation and evidence

-4282618 − 144593 USD

Exact free cash flow: -4427211 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 10.79 million
Exact value

Exact value: -10785604 USD

1999-01-01 – 1999-12-31: -10785604 USD Inspect Net Income Open source
Share or cite

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

−USD 8.76 million
Exact value

Exact value: -8764972 USD

1999-01-01 – 1999-12-31: -8764972 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 161,861
Exact value

Exact value: 161861 USD

1999-01-01 – 1999-12-31: 161861 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.93 million
Calculation and evidence

-8764972 − 161861 USD

Exact free cash flow: -8926833 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 16.01 million
Exact value

Exact value: -16009768 USD

2000-01-01 – 2000-12-31: -16009768 USD Inspect Net Income Open source
Share or cite

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

−USD 9.94 million
Exact value

Exact value: -9941344 USD

2000-01-01 – 2000-12-31: -9941344 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 1.28 million
Exact value

Exact value: 1278036 USD

2000-01-01 – 2000-12-31: 1278036 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.22 million
Calculation and evidence

-9941344 − 1278036 USD

Exact free cash flow: -11219380 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 8.4 million
Exact value

Exact value: -8399693 USD

2001-01-01 – 2001-12-31: -8399693 USD Inspect Net Income Open source
Share or cite

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

−USD 7.97 million
Exact value

Exact value: -7967672 USD

2001-01-01 – 2001-12-31: -7967672 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 225,081
Exact value

Exact value: 225081 USD

2001-01-01 – 2001-12-31: 225081 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.19 million
Calculation and evidence

-7967672 − 225081 USD

Exact free cash flow: -8192753 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: 0001047406, 1047406, edgar:1047406