MAXUS TECHNOLOGY CORP

EDGAR

26 filing records in this dataset, filed from 1999-08-16 to 2005-04-05. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.11 million USD

2004-08-31 · USD

Exact inputs and evidence

Operating margin

-6.28%

2004-08-31 · %

Exact inputs and evidence
  • Operating Income: -132806 USD Source
  • Revenue: 2113522 USD Source
Cash and cash equivalents
197 thousand USD Source
Exact value

197436 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2005-04-05.

Financial data available through: 2003-11-30.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2003-11-30
  • Operating income: 6 of 11 periods available· newest 2003-11-30
  • Net income: 8 of 11 periods available· newest 2003-11-30
  • Operating cash flow: 6 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2000-12-31
  • Total assets: 6 of 11 periods available· newest 2003-11-30
  • Total liabilities: 5 of 11 periods available· newest 2002-12-31
  • Current assets: 6 of 11 periods available· newest 2003-11-30
  • Current liabilities: 6 of 11 periods available· newest 2003-11-30
  • Cash and cash equivalents: 7 of 11 periods available· newest 2003-11-30
  • 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

    +9.4%

    Prior period

    USD 3.28 million

    –

    Current period

    USD 3.58 million

    –

    Exact inputs and evidence

    3583124 − 3275954 = 307170 USD

    3275954 USD · 2001-12-01 – 2002-11-30

    Inspect prior input Prior source

    3583124 USD · 2002-12-01 – 2003-11-30

    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 567,779

    Prior period

    −USD 237,403

    –

    Current period

    −USD 805,182

    –

    Exact inputs and evidence

    -805182 − -237403 = -567779 USD

    -237403 USD · 2001-12-01 – 2002-11-30

    Inspect prior input Prior source

    -805182 USD · 2002-12-01 – 2003-11-30

    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: Operating cash flow, 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.

2003 2002-12-01 – 2003-11-30

  • Revenue USD 3.58 million 100% of revenue
  • Cost of revenue USD 2.33 million 65% of revenue
  • Operating expenses USD 2.07 million 58% of revenue
  • Operating income −USD 813,073 −23% of revenue
  • Tax, interest and other Derived −USD 7,891 −0.2% of revenue
  • Net income −USD 805,182 −22% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • 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 Not shown: operating income or net income is not reported.
  • 1999 Operating loss: operating costs were 1,162% of revenue.
  • 2000 Operating loss: operating costs were 863% of revenue.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Operating loss: operating costs were 108% of revenue.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Operating loss: operating costs were 123% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-310 2145000 Derived -2145000 183000 Derived -2328000 -1348000 Derived
Source
1999 1999-01-01 – 1999-12-31717000 8333000 Derived -7616000 797000 Derived -8413000 -7572000 Derived
Source
2000 2000-01-01 – 2000-12-311610000 13893000 Derived -12283000 18125000 Derived -30408000 -8179000 Derived
Source
2001 2001-01-01 – 2001-12-310 2884000 Derived -2884000 1843000 Derived -4727000 Unavailable
Source
2002 2001-12-01 – 2002-11-303275954 3524522 Derived -248568 -11165 Derived -237403 Unavailable
Source
2002 2002-01-01 – 2002-12-310 UnavailableUnavailableUnavailable-1788000 Unavailable
Source
2003 2002-12-01 – 2003-11-303583124 4396197 Derived -813073 -7891 Derived -805182 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 3.6M 2003
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.3.9M2.9M1.9M967.4K0.0199820012003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue0
1999Revenue717000
2000Revenue1610000
2001Revenue0
2002Revenue3275954
2002Revenue0
2003Revenue3583124

Revenue growth

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

9.4% 2003
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.143%77%12%-53%-118%199820012003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over yearNo prior comparable period
2000Year over year124.5%
2001Year over year-100%
2002Year over yearNo prior comparable period
2002Year over yearNo prior comparable period
2003Year over year9.4%

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 -22.7% 2003
Net margin -22.5% 2003
Free cash flow margin -508% 2000
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.151%-397%-944%-1,492%-2,040%199820012003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating marginNot reported
1999Operating margin-1,062.2%
2000Operating margin-762.9%
2001Operating marginNot reported
2002Operating margin-7.6%
2002-12-31Operating marginNot reported
2003Operating margin-22.7%
1998Net marginNot reported
1999Net margin-1,173.4%
2000Net margin-1,888.7%
2001Net marginNot reported
2002Net margin-7.2%
2002Net marginNot reported
2003Net margin-22.5%
1998Free cash flow marginNot reported
1999Free cash flow margin-1,056.1%
2000Free cash flow margin-508%
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -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.592.2K-1.6M-3.7M-5.8M-8.0M199820012003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-1271000
1999Operating cash flow-7168000
2000Operating cash flow-7403000
2001Operating cash flow-681000
2002Operating cash flowNot reportedNo source recorded
2002Operating cash flow-1957000
2003Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD -8.2M 2000
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.654.3K-1.7M-4.1M-6.5M-8.8M199820012003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-1348000
1999Free cash flow-7572000
2000Free cash flow-8179000
2001Free cash flowUnavailable
2002Free cash flowUnavailableNo source recorded
2002Free cash flowUnavailable
2003Free cash flowUnavailableNo source recorded

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.

3,832.1% 2002
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.4,139%3,104%2,069%1,035%0%199820012003-11-30
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998Liabilities / assets33.5%
1999Liabilities / assets4%
2000Liabilities / assets47%
2001Liabilities / assets497.8%
2002-11-30Liabilities / assetsNot reportedNo source recorded
2002Liabilities / assets3,832.1%
2003-11-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.72× 2003
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.13.39×10.05×6.70×3.35×0.00×199820012003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities4.18×
1999Current assets / current liabilities12.4×
2000Current assets / current liabilities0.27×
2001Current assets / current liabilities0.22×
2002Current assets / current liabilitiesNot reported
2002-12-31Current assets / current liabilitiesNot reported
2003Current assets / current liabilities0.72×

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
1997 1997-01-01 – 1997-12-31
−USD 61,000
Exact value

Exact value: -61000 USD

1997-01-01 – 1997-12-31: -61000 USD Inspect Net Income Open source
Share or cite

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

−USD 48,000
Exact value

Exact value: -48000 USD

1997-01-01 – 1997-12-31: -48000 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.

1998 1998-01-01 – 1998-12-31
−USD 2.33 million
Exact value

Exact value: -2328000 USD

1998-01-01 – 1998-12-31: -2328000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.27 million
Exact value

Exact value: -1271000 USD

1998-01-01 – 1998-12-31: -1271000 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 77,000
Exact value

Exact value: 77000 USD

1998-01-01 – 1998-12-31: 77000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.35 million
Calculation and evidence

-1271000 − 77000 USD

Exact free cash flow: -1348000 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 8.41 million
Exact value

Exact value: -8413000 USD

1999-01-01 – 1999-12-31: -8413000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.17 million
Exact value

Exact value: -7168000 USD

1999-01-01 – 1999-12-31: -7168000 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 404,000
Exact value

Exact value: 404000 USD

1999-01-01 – 1999-12-31: 404000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.57 million
Calculation and evidence

-7168000 − 404000 USD

Exact free cash flow: -7572000 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 30.41 million
Exact value

Exact value: -30408000 USD

2000-01-01 – 2000-12-31: -30408000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.4 million
Exact value

Exact value: -7403000 USD

2000-01-01 – 2000-12-31: -7403000 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 776,000
Exact value

Exact value: 776000 USD

2000-01-01 – 2000-12-31: 776000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.18 million
Calculation and evidence

-7403000 − 776000 USD

Exact free cash flow: -8179000 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 4.73 million
Exact value

Exact value: -4727000 USD

2001-01-01 – 2001-12-31: -4727000 USD Inspect Net Income Open source
Share or cite

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

−USD 681,000
Exact value

Exact value: -681000 USD

2001-01-01 – 2001-12-31: -681000 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.

2002 2001-12-01 – 2002-11-30
−USD 237,403
Exact value

Exact value: -237403 USD

2001-12-01 – 2002-11-30: -237403 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.

2002 2002-01-01 – 2002-12-31
−USD 1.79 million
Exact value

Exact value: -1788000 USD

2002-01-01 – 2002-12-31: -1788000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.96 million
Exact value

Exact value: -1957000 USD

2002-01-01 – 2002-12-31: -1957000 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 2002-12-01 – 2003-11-30
−USD 805,182
Exact value

Exact value: -805182 USD

2002-12-01 – 2003-11-30: -805182 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.

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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001054709, 1054709, edgar:1054709

Also known as MEDINEX SYSTEMS INC, NETIVATION COM INC, NETIVATION INC