SM&A

EDGAR

49 filing records in this dataset, filed from 1998-05-15 to 2008-11-07. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

25.3 million USD

2008-09-30 · USD

Exact inputs and evidence

Operating margin

8.74%

2008-09-30 · %

Exact inputs and evidence
  • Operating Income: 2213000 USD Source
  • Revenue: 25332000 USD Source

Operating cash flow

5.08 million USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1261000 USD Source
  • Operating Cash Flow: -3820000 USD Source
Cash and cash equivalents
4.84 million USD Source
Exact value

4844000 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

101 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Revenue: 98336000 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 74251000 USD · 2007-01-01 – 2007-09-30 Source
  • Revenue: 25423000 USD · 2008-01-01 – 2008-03-31 Source
  • Revenue: 26009000 USD · 2008-04-01 – 2008-06-30 Source
  • Revenue: 25332000 USD · 2008-07-01 – 2008-09-30 Source

Net income

3.86 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Net income: 6272000 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: 5289000 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: 500000 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: 1012000 USD · 2008-04-01 – 2008-06-30 Source
  • Net income: 1365000 USD · 2008-07-01 – 2008-09-30 Source

Operating cash flow

9.22 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Operating cash flow: 9592000 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: 1634000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: -4256000 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: -3820000 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: -4256000 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: 1261000 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -3820000 USD · 2008-01-01 – 2008-06-30 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: 2008-11-07.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2007-12-31
  • Operating income: 11 of 11 periods available· newest 2007-12-31
  • Net income: 11 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2001-12-31
  • Total assets: 11 of 11 periods available· newest 2007-12-31
  • Total liabilities: 11 of 11 periods available· newest 2007-12-31
  • Current assets: 11 of 11 periods available· newest 2007-12-31
  • Current liabilities: 11 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2007-12-31
  • 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

    +37%

    Prior period

    USD 71.79 million

    –

    Current period

    USD 98.34 million

    –

    Exact inputs and evidence

    98336000 − 71788000 = 26548000 USD

    71788000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    98336000 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +72.7%

    Prior period

    USD 3.63 million

    –

    Current period

    USD 6.27 million

    –

    Exact inputs and evidence

    6272000 − 3631000 = 2641000 USD

    3631000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    6272000 USD · 2007-01-01 – 2007-12-31

    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

    +600.7%

    Prior period

    USD 1.37 million

    –

    Current period

    USD 9.59 million

    –

    Exact inputs and evidence

    9592000 − 1369000 = 8223000 USD

    1369000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    9592000 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 98.34 million 100% of revenue
  • Operating costs Derived USD 88.02 million 90% of revenue
  • Operating income USD 10.31 million 10% of revenue
  • Tax, interest and other Derived USD 4.04 million 4.1% of revenue
  • Net income USD 6.27 million 6.4% of revenue

Cash

  • Operating cash flow USD 9.59 million 9.8% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 11%81%
  • 1999 11%11%79%
  • 2000 Net loss: net income was −81% of revenue.
  • 2001 Net loss: net income was −42% of revenue.
  • 2002 88%
  • 2003 18%74%
  • 2004 14%79%
  • 2005 9.2%86%
  • 2006 92%
  • 2007 90%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-3168449000 55370000 Derived 13079000 5367000 Derived 7712000 Unavailable
Source
1999 1999-01-01 – 1999-12-3138135000 30100000 Derived 8035000 4025000 Derived 4010000 1805000 Derived
Source
2000 2000-01-01 – 2000-12-3137506000 33433000 Derived 4073000 34436000 Derived -30363000 3192000 Derived
Source
2001 2001-01-01 – 2001-12-3146407000 39060000 Derived 7347000 27063000 Derived -19716000 7657000 Derived
Source
2002 2002-01-01 – 2002-12-3155057000 48539000 Derived 6518000 2499000 Derived 4019000 Unavailable
Source
2003 2003-01-01 – 2003-12-3175593000 55862000 Derived 19731000 6463000 Derived 13268000 Unavailable
Source
2004 2004-01-01 – 2004-12-3168954000 54656000 Derived 14298000 4863000 Derived 9435000 Unavailable
Source
2005 2005-01-01 – 2005-12-3176711000 66275000 Derived 10436000 3355000 Derived 7081000 Unavailable
Source
2006 2006-01-01 – 2006-12-3171788000 66303000 Derived 5485000 1854000 Derived 3631000 Unavailable
Source
2007 2007-01-01 – 2007-12-3198336000 88024000 Derived 10312000 4040000 Derived 6272000 Unavailable
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 98.3M 2007
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.106.2M79.7M53.1M26.6M0.0199820032007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue68449000
1999Revenue38135000
2000Revenue37506000
2001Revenue46407000
2002Revenue55057000
2003Revenue75593000
2004Revenue68954000
2005Revenue76711000
2006Revenue71788000
2007Revenue98336000

Revenue growth

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

37% 2007
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%58%20%-17%-55%199820032007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over year85.2%
1999Year over year-44.3%
2000Year over year-1.6%
2001Year over year23.7%
2002Year over year18.6%
2003Year over year37.3%
2004Year over year-8.8%
2005Year over year11.2%
2006Year over year-6.4%
2007Year over year37%

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 10.5% 2007
Net margin 6.4% 2007
Free cash flow margin 16.5% 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.35%4%-27%-58%-90%199820032007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin19.1%
1999Operating margin21.1%
2000Operating margin10.9%
2001Operating margin15.8%
2002Operating margin11.8%
2003Operating margin26.1%
2004Operating margin20.7%
2005Operating margin13.6%
2006Operating margin7.6%
2007Operating margin10.5%
1998Net margin11.3%
1999Net margin10.5%
2000Net margin-81%
2001Net margin-42.5%
2002Net margin7.3%
2003Net margin17.6%
2004Net margin13.7%
2005Net margin9.2%
2006Net margin5.1%
2007Net margin6.4%
1998Free cash flow marginNot reported
1999Free cash flow margin4.7%
2000Free cash flow margin8.5%
2001Free cash flow margin16.5%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 9.6M 2007
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.13.2M9.9M6.6M3.3M0.0199820032007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flow1896000
2000Operating cash flow3698000
2001Operating cash flow7753000
2002Operating cash flow9286000
2003Operating cash flow11192000
2004Operating cash flow8308000
2005Operating cash flow12223000
2006Operating cash flow1369000
2007Operating cash flow9592000

Free cash flow

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

USD 7.7M 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.8.3M6.2M4.1M2.1M0.0199820032007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flowUnavailableNo source recorded
1999Free cash flow1805000
2000Free cash flow3192000
2001Free cash flow7657000
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free cash flowUnavailable
2006Free cash flowUnavailable
2007Free cash flowUnavailable

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.

16% 2007
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.99%74%50%25%0%199820032007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998Liabilities / assets16.6%
1999Liabilities / assets47.8%
2000Liabilities / assets65.9%
2001Liabilities / assets91.9%
2002Liabilities / assets54.2%
2003Liabilities / assets23.2%
2004Liabilities / assets12.6%
2005Liabilities / assets10%
2006Liabilities / assets11.3%
2007Liabilities / assets16%

Current assets to current liabilities

Current assets divided by current liabilities.

4.95× 2007
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.11.86×8.90×5.93×2.97×0.00×199820032007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities2.6×
1999Current assets / current liabilities2.4×
2000Current assets / current liabilities2.92×
2001Current assets / current liabilities1.12×
2002Current assets / current liabilities1.85×
2003Current assets / current liabilities4.35×
2004Current assets / current liabilities8.45×
2005Current assets / current liabilities10.99×
2006Current assets / current liabilities9.38×
2007Current assets / current liabilities4.95×

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 7.71 million
Exact value

Exact value: 7712000 USD

1998-01-01 – 1998-12-31: 7712000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

1999 1999-01-01 – 1999-12-31
USD 4.01 million
Exact value

Exact value: 4010000 USD

1999-01-01 – 1999-12-31: 4010000 USD Inspect Net Income Open source
Share or cite

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

USD 1.9 million
Exact value

Exact value: 1896000 USD

1999-01-01 – 1999-12-31: 1896000 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 91,000
Exact value

Exact value: 91000 USD

1999-01-01 – 1999-12-31: 91000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.81 million
Calculation and evidence

1896000 − 91000 USD

Exact free cash flow: 1805000 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 30.36 million
Exact value

Exact value: -30363000 USD

2000-01-01 – 2000-12-31: -30363000 USD Inspect Net Income Open source
Share or cite

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

USD 3.7 million
Exact value

Exact value: 3698000 USD

2000-01-01 – 2000-12-31: 3698000 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 506,000
Exact value

Exact value: 506000 USD

2000-01-01 – 2000-12-31: 506000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.19 million
Calculation and evidence

3698000 − 506000 USD

Exact free cash flow: 3192000 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 19.72 million
Exact value

Exact value: -19716000 USD

2001-01-01 – 2001-12-31: -19716000 USD Inspect Net Income Open source
Share or cite

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

USD 7.75 million
Exact value

Exact value: 7753000 USD

2001-01-01 – 2001-12-31: 7753000 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 96,000
Exact value

Exact value: 96000 USD

2001-01-01 – 2001-12-31: 96000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.66 million
Calculation and evidence

7753000 − 96000 USD

Exact free cash flow: 7657000 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 4.02 million
Exact value

Exact value: 4019000 USD

2002-01-01 – 2002-12-31: 4019000 USD Inspect Net Income Open source
Share or cite

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

USD 9.29 million
Exact value

Exact value: 9286000 USD

2002-01-01 – 2002-12-31: 9286000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2003 2003-01-01 – 2003-12-31
USD 13.27 million
Exact value

Exact value: 13268000 USD

2003-01-01 – 2003-12-31: 13268000 USD Inspect Net Income Open source
Share or cite

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

USD 11.19 million
Exact value

Exact value: 11192000 USD

2003-01-01 – 2003-12-31: 11192000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2004 2004-01-01 – 2004-12-31
USD 9.44 million
Exact value

Exact value: 9435000 USD

2004-01-01 – 2004-12-31: 9435000 USD Inspect Net Income Open source
Share or cite

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

USD 8.31 million
Exact value

Exact value: 8308000 USD

2004-01-01 – 2004-12-31: 8308000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2005 2005-01-01 – 2005-12-31
USD 7.08 million
Exact value

Exact value: 7081000 USD

2005-01-01 – 2005-12-31: 7081000 USD Inspect Net Income Open source
Share or cite

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

USD 12.22 million
Exact value

Exact value: 12223000 USD

2005-01-01 – 2005-12-31: 12223000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2006 2006-01-01 – 2006-12-31
USD 3.63 million
Exact value

Exact value: 3631000 USD

2006-01-01 – 2006-12-31: 3631000 USD Inspect Net Income Open source
Share or cite

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

USD 1.37 million
Exact value

Exact value: 1369000 USD

2006-01-01 – 2006-12-31: 1369000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2007 2007-01-01 – 2007-12-31
USD 6.27 million
Exact value

Exact value: 6272000 USD

2007-01-01 – 2007-12-31: 6272000 USD Inspect Net Income Open source
Share or cite

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

USD 9.59 million
Exact value

Exact value: 9592000 USD

2007-01-01 – 2007-12-31: 9592000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

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.

49 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001050031, 1050031, edgar:1050031

Also known as EMERGENT INFORMATION TECHNOLOGIES INC, MYERS STEVEN & ASSOCIATES INC, SM&A CORP, STEVEN MYERS & ASSOCIATES INC