SMARTDISK CORP

EDGAR

15 filing records in this dataset, filed from 1999-11-17 to 2003-03-31. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

10.2 million USD

2002-12-31 · USD

Exact inputs and evidence

Operating margin

-8.03%

2002-12-31 · %

Exact inputs and evidence
  • Operating Income: -17107000 USD Source
  • Operating Income: -16291000 USD Source
  • Revenue: 41225000 USD Source
  • Revenue: 31065000 USD Source
Cash and cash equivalents
5.64 million USD Source
Exact value

5637000 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

41.2 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Revenue: 11144000 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 9562000 USD · 2002-04-01 – 2002-06-30 Source
  • Revenue: 10359000 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 41225000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 31065000 USD · 2002-01-01 – 2002-09-30 Source

Net income

-16.5 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Net income: -13536000 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -1536000 USD · 2002-04-01 – 2002-06-30 Source
  • Net income: -672000 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: -16486000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -15744000 USD · 2002-01-01 – 2002-09-30 Source

Operating cash flow

-4.67 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Operating cash flow: -1757000 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -3729000 USD · 2001-01-01 – 2001-03-31 Source
  • Operating cash flow: -2471000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -1757000 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -2924000 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -2471000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -5473000 USD · 2002-01-01 – 2002-03-31 Source

Capital expenditure

825 thousand USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Capital expenditure: 487000 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 219000 USD · 2001-01-01 – 2001-03-31 Source
  • Capital expenditure: 804000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 487000 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 1037000 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 804000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 7000 USD · 2002-01-01 – 2002-03-31 Source

Free cash flow

-5.49 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Operating cash flow: -1757000 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -3729000 USD · 2001-01-01 – 2001-03-31 Source
  • Operating cash flow: -2471000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -1757000 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -2924000 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -2471000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -5473000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 487000 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 219000 USD · 2001-01-01 – 2001-03-31 Source
  • Capital expenditure: 804000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 487000 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 1037000 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 804000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 7000 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: 2003-03-31.

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: 3 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2001-12-31
  • Total assets: 5 of 11 periods available· newest 2002-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2002-12-31
  • Current liabilities: 5 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

    -41.2%

    Prior period

    USD 70.16 million

    –

    Current period

    USD 41.23 million

    –

    Exact inputs and evidence

    41225000 − 70161000 = -28936000 USD

    70161000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    41225000 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 58.12 million

    Prior period

    −USD 74.6 million

    –

    Current period

    −USD 16.49 million

    –

    Exact inputs and evidence

    -16486000 − -74604000 = 58118000 USD

    -74604000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -16486000 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.

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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 41.23 million 100% of revenue
  • Cost of revenue USD 37.54 million 91% of revenue
  • Operating expenses USD 20.79 million 50% of revenue
  • Operating income −USD 17.11 million −41% of revenue
  • Tax, interest and other Derived −USD 621,000 −1.5% of revenue
  • Net income −USD 16.49 million −40% 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
  • 1997 Operating loss: operating costs were 550% of revenue.
  • 1998 Operating loss: operating costs were 136% of revenue.
  • 1999 96%
  • 2000 Operating loss: operating costs were 131% of revenue.
  • 2001 Operating loss: operating costs were 218% of revenue.
  • 2002 Operating loss: operating costs were 141% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-31892530 4908798 Derived -4016268 -52294 Derived -3963974 Unavailable
Source
1998 1998-01-01 – 1998-12-3115322000 20904000 Derived -5582000 -79000 Derived -5503000 Unavailable
Source
1999 1999-01-01 – 1999-12-3140319000 38556000 Derived 1763000 805000 Derived 958000 -3249000 Derived
Source
2000 2000-01-01 – 2000-12-3196722000 126766000 Derived -30044000 -5806000 Derived -24238000 -786000 Derived
Source
2001 2001-01-01 – 2001-12-3170161000 153250000 Derived -83089000 -8485000 Derived -74604000 -3961000 Derived
Source
2002 2002-01-01 – 2002-12-3141225000 58332000 Derived -17107000 -621000 Derived -16486000 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 41.2M 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.104.5M78.3M52.2M26.1M0.0199720002002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue892530
1998Revenue15322000
1999Revenue40319000
2000Revenue96722000
2001Revenue70161000
2002Revenue41225000

Revenue growth

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

-41.2% 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.1,749%1,269%788%307%-174%199720002002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year1,616.7%
1999Year over year163.1%
2000Year over year139.9%
2001Year over year-27.5%
2002Year over year-41.2%

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 -41.5% 2002
Net margin -40% 2002
Free cash flow margin -5.6% 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.41%-91%-223%-355%-486%199720002002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-450%
1998Operating margin-36.4%
1999Operating margin4.4%
2000Operating margin-31.1%
2001Operating margin-118.4%
2002Operating margin-41.5%
1997Net margin-444.1%
1998Net margin-35.9%
1999Net margin2.4%
2000Net margin-25.1%
2001Net margin-106.3%
2002Net margin-40%
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow margin-8.1%
2000Free cash flow margin-0.8%
2001Free cash flow margin-5.6%
2002Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.9M 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.1.3M163.3K-970.0K-2.1M-3.2M199720002002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flowNot reportedNo source recorded
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flow-192000
2000Operating cash flow984000
2001Operating cash flow-2924000
2002Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD -4M 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.316.9K-831.8K-2.0M-3.1M-4.3M199720002002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flowUnavailableNo source recorded
1998Free cash flowUnavailableNo source recorded
1999Free cash flow-3249000
2000Free cash flow-786000
2001Free cash flow-3961000
2002Free 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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998-12-31Liabilities / assetsNot reported
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.

2.85× 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.4.73×3.54×2.36×1.18×0.00×1997-12-3120002002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities1.43×
1999Current assets / current liabilities4.38×
2000Current assets / current liabilities2.72×
2001Current assets / current liabilities2.82×
2002Current assets / current liabilities2.85×

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 3.96 million
Exact value

Exact value: -3963974 USD

1997-01-01 – 1997-12-31: -3963974 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.

1998 1998-01-01 – 1998-12-31
−USD 5.5 million
Exact value

Exact value: -5503000 USD

1998-01-01 – 1998-12-31: -5503000 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 958,000
Exact value

Exact value: 958000 USD

1999-01-01 – 1999-12-31: 958000 USD Inspect Net Income Open source
Share or cite

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

−USD 192,000
Exact value

Exact value: -192000 USD

1999-01-01 – 1999-12-31: -192000 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 3.06 million
Exact value

Exact value: 3057000 USD

1999-01-01 – 1999-12-31: 3057000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.25 million
Calculation and evidence

-192000 − 3057000 USD

Exact free cash flow: -3249000 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 24.24 million
Exact value

Exact value: -24238000 USD

2000-01-01 – 2000-12-31: -24238000 USD Inspect Net Income Open source
Share or cite

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

USD 984,000
Exact value

Exact value: 984000 USD

2000-01-01 – 2000-12-31: 984000 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 1.77 million
Exact value

Exact value: 1770000 USD

2000-01-01 – 2000-12-31: 1770000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 786,000
Calculation and evidence

984000 − 1770000 USD

Exact free cash flow: -786000 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 74.6 million
Exact value

Exact value: -74604000 USD

2001-01-01 – 2001-12-31: -74604000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.92 million
Exact value

Exact value: -2924000 USD

2001-01-01 – 2001-12-31: -2924000 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 1.04 million
Exact value

Exact value: 1037000 USD

2001-01-01 – 2001-12-31: 1037000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.96 million
Calculation and evidence

-2924000 − 1037000 USD

Exact free cash flow: -3961000 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 16.49 million
Exact value

Exact value: -16486000 USD

2002-01-01 – 2002-12-31: -16486000 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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001058959, 1058959, edgar:1058959