FACTUAL DATA CORP

EDGAR

30 filing records in this dataset, filed from 1998-06-24 to 2003-08-11. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

24 million USD

2003-06-30 · USD

Exact inputs and evidence

Operating margin

22.85%

2003-06-30 · %

Exact inputs and evidence
  • Operating Income: 5488837 USD Source
  • Revenue: 24019608 USD Source

Operating cash flow

4.55 million USD

2003-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 8899530 USD Source
  • Operating Cash Flow: 4346101 USD Source
Cash and cash equivalents
13 million USD Source
Exact value

12953359 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

80.5 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Revenue: 18001909 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 63071738 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 45584578 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 20952124 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 24019608 USD · 2003-04-01 – 2003-06-30 Source

Net income

10.6 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Net income: 2209661 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: 6459729 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: 4287489 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: 2937070 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: 3249897 USD · 2003-04-01 – 2003-06-30 Source

Operating cash flow

16.9 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Operating cash flow: 6367895 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 2222621 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: 10175505 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: 6367895 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 4346101 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 8899530 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 4346101 USD · 2003-01-01 – 2003-03-31 Source

Capital expenditure

1.23 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Capital expenditure: 198777 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 85467 USD · 2001-01-01 – 2001-03-31 Source
  • Capital expenditure: 423182 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 198777 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 1127342 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 423182 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 191962 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: 2003-08-11.

Financial data available through: 2002-12-31.

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

    +23.1%

    Prior period

    USD 51.24 million

    –

    Current period

    USD 63.07 million

    –

    Exact inputs and evidence

    63071738 − 51240221 = 11831517 USD

    51240221 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    63071738 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

    +56.2%

    Prior period

    USD 4.14 million

    –

    Current period

    USD 6.46 million

    –

    Exact inputs and evidence

    6459729 − 4136858 = 2322871 USD

    4136858 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    6459729 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

    +16.2%

    Prior period

    USD 8.76 million

    –

    Current period

    USD 10.18 million

    –

    Exact inputs and evidence

    10175505 − 8756801 = 1418704 USD

    8756801 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    10175505 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

    +20.7%

    Prior period

    USD 1.13 million

    –

    Current period

    USD 1.36 million

    –

    Exact inputs and evidence

    1360971 − 1127342 = 233629 USD

    1127342 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    1360971 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 63.07 million 100% of revenue
  • Operating costs Derived USD 51.3 million 81% of revenue
  • Operating income USD 11.77 million 19% of revenue
  • Tax, interest and other Derived USD 5.31 million 8.4% of revenue
  • Net income USD 6.46 million 10% of revenue

Cash

  • Operating cash flow USD 10.18 million 16% of revenue
  • Capital expenditure USD 1.36 million 2.2% of revenue
  • Free cash flow Derived USD 8.81 million 14% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 14%77%
  • 1998 16%76%
  • 1999 94%
  • 2000 Operating loss: operating costs were 147% of revenue.
  • 2001 83%
  • 2002 10%81%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-313519671 2723707 Derived 795964 293030 Derived 502934 612483 Derived
Source
1998 1998-01-01 – 1998-12-319943546 7589653 Derived 2353893 777159 Derived 1576734 1452151 Derived
Source
1999 1999-01-01 – 1999-12-3125830062 24267240 Derived 1562822 903408 Derived 659414 413832 Derived
Source
2000 2000-01-01 – 2000-12-3131261206 45989690 Derived -14728484 -4570254 Derived -10158230 2041716 Derived
Source
2001 2001-01-01 – 2001-12-3151240221 42700509 Derived 8539712 4402854 Derived 4136858 7629459 Derived
Source
2002 2002-01-01 – 2002-12-3163071738 51297595 Derived 11774143 5314414 Derived 6459729 8814534 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 63.1M 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.68.1M51.1M34.1M17.0M0.0199720002002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue3519671
1998Revenue9943546
1999Revenue25830062
2000Revenue31261206
2001Revenue51240221
2002Revenue63071738

Revenue growth

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

23.1% 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.197%148%99%49%0%199720002002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year182.5%
1999Year over year159.8%
2000Year over year21%
2001Year over year63.9%
2002Year over year23.1%

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 18.7% 2002
Net margin 10.2% 2002
Free cash flow margin 14% 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.29%9%-12%-32%-53%199720002002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin22.6%
1998Operating margin23.7%
1999Operating margin6.1%
2000Operating margin-47.1%
2001Operating margin16.7%
2002Operating margin18.7%
1997Net margin14.3%
1998Net margin15.9%
1999Net margin2.6%
2000Net margin-32.5%
2001Net margin8.1%
2002Net margin10.2%
1997Free cash flow margin17.4%
1998Free cash flow margin14.6%
1999Free cash flow margin1.6%
2000Free cash flow margin6.5%
2001Free cash flow margin14.9%
2002Free cash flow margin14%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 10.2M 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.11.0M8.2M5.5M2.7M0.0199720002002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow1205351
1998Operating cash flow2658575
1999Operating cash flow2625678
2000Operating cash flow3294471
2001Operating cash flow8756801
2002Operating cash flow10175505

Free cash flow

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

USD 8.8M 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.9.5M7.1M4.8M2.4M0.0199720002002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow612483
1998Free cash flow1452151
1999Free cash flow413832
2000Free cash flow2041716
2001Free cash flow7629459
2002Free cash flow8814534

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.

42% 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.70%52%35%17%0%1997-12-3120002002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000Liabilities / assets64.4%
2001Liabilities / assets51.9%
2002Liabilities / assets42%

Current assets to current liabilities

Current assets divided by current liabilities.

1.14× 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.1.50×1.13×0.75×0.38×0.00×199720002002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities1.11×
1998Current assets / current liabilities1.39×
1999Current assets / current liabilities0.7×
2000Current assets / current liabilities0.49×
2001Current assets / current liabilities0.9×
2002Current assets / current liabilities1.14×

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 502,934
Exact value

Exact value: 502934 USD

1997-01-01 – 1997-12-31: 502934 USD Inspect Net Income Open source
Share or cite

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

USD 1.21 million
Exact value

Exact value: 1205351 USD

1997-01-01 – 1997-12-31: 1205351 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 592,868
Exact value

Exact value: 592868 USD

1997-01-01 – 1997-12-31: 592868 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 612,483
Calculation and evidence

1205351 − 592868 USD

Exact free cash flow: 612483 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 1.58 million
Exact value

Exact value: 1576734 USD

1998-01-01 – 1998-12-31: 1576734 USD Inspect Net Income Open source
Share or cite

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

USD 2.66 million
Exact value

Exact value: 2658575 USD

1998-01-01 – 1998-12-31: 2658575 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 1.21 million
Exact value

Exact value: 1206424 USD

1998-01-01 – 1998-12-31: 1206424 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.45 million
Calculation and evidence

2658575 − 1206424 USD

Exact free cash flow: 1452151 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 659,414
Exact value

Exact value: 659414 USD

1999-01-01 – 1999-12-31: 659414 USD Inspect Net Income Open source
Share or cite

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

USD 2.63 million
Exact value

Exact value: 2625678 USD

1999-01-01 – 1999-12-31: 2625678 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 2.21 million
Exact value

Exact value: 2211846 USD

1999-01-01 – 1999-12-31: 2211846 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 413,832
Calculation and evidence

2625678 − 2211846 USD

Exact free cash flow: 413832 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 10.16 million
Exact value

Exact value: -10158230 USD

2000-01-01 – 2000-12-31: -10158230 USD Inspect Net Income Open source
Share or cite

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

USD 3.29 million
Exact value

Exact value: 3294471 USD

2000-01-01 – 2000-12-31: 3294471 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 1.25 million
Exact value

Exact value: 1252755 USD

2000-01-01 – 2000-12-31: 1252755 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.04 million
Calculation and evidence

3294471 − 1252755 USD

Exact free cash flow: 2041716 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 4.14 million
Exact value

Exact value: 4136858 USD

2001-01-01 – 2001-12-31: 4136858 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: 8756801 USD

2001-01-01 – 2001-12-31: 8756801 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 1.13 million
Exact value

Exact value: 1127342 USD

2001-01-01 – 2001-12-31: 1127342 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.63 million
Calculation and evidence

8756801 − 1127342 USD

Exact free cash flow: 7629459 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 6.46 million
Exact value

Exact value: 6459729 USD

2002-01-01 – 2002-12-31: 6459729 USD Inspect Net Income Open source
Share or cite

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

USD 10.18 million
Exact value

Exact value: 10175505 USD

2002-01-01 – 2002-12-31: 10175505 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 1.36 million
Exact value

Exact value: 1360971 USD

2002-01-01 – 2002-12-31: 1360971 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.81 million
Calculation and evidence

10175505 − 1360971 USD

Exact free cash flow: 8814534 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: 0001056673, 1056673, edgar:1056673