INTEGRATED INFORMATION SYSTEMS INC

EDGAR

19 filing records in this dataset, filed from 2000-05-15 to 2003-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.17 million USD

2003-09-30 · USD

Exact inputs and evidence

Operating margin

-34.73%

2003-09-30 · %

Exact inputs and evidence
  • Operating Income: -755000 USD Source
  • Revenue: 2174000 USD Source

Operating cash flow

-212 thousand USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1485000 USD Source
  • Operating Cash Flow: -1273000 USD Source

Free cash flow

-212 thousand USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1485000 USD Source
  • Operating Cash Flow: -1273000 USD Source
  • Capital Expenditure: 15000 USD Source
  • Capital Expenditure: 15000 USD Source
Cash and cash equivalents
29 thousand USD Source
Exact value

29000 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

10.6 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Revenue: 23250000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 19887000 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 2921000 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 2118000 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 2174000 USD · 2003-07-01 – 2003-09-30 Source

Net income

-3.14 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Net income: -11814000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -12241000 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -1745000 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: -924000 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: -3570000 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -2669000 USD · 2003-01-01 – 2003-06-30 Source

Operating cash flow

-3.2 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: -5606000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -3891000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -360000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -1273000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -360000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -1485000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -1273000 USD · 2003-01-01 – 2003-06-30 Source

Capital expenditure

27 thousand USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Capital expenditure: 174000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 162000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 10000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 15000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 10000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 15000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 15000 USD · 2003-01-01 – 2003-06-30 Source

Free cash flow

-3.23 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: -5606000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -3891000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -360000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -1273000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -360000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -1485000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -1273000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 174000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 162000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 10000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 15000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 10000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 15000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 15000 USD · 2003-01-01 – 2003-06-30 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: 2003-11-14.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2002-12-31
  • Operating income: 5 of 11 periods available· newest 2002-12-31
  • Net income: 5 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2002-12-31
  • Total assets: 2 of 11 periods available· newest 2000-12-31
  • Total liabilities: 4 of 11 periods available· newest 2002-12-31
  • Current assets: 4 of 11 periods available· newest 2002-12-31
  • Current liabilities: 4 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

    -25.6%

    Prior period

    USD 31.25 million

    –

    Current period

    USD 23.25 million

    –

    Exact inputs and evidence

    23250000 − 31252000 = -8002000 USD

    31252000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    23250000 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 37.58 million

    Prior period

    −USD 49.4 million

    –

    Current period

    −USD 11.81 million

    –

    Exact inputs and evidence

    -11814000 − -49395000 = 37581000 USD

    -49395000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -11814000 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

    +USD 18.2 million

    Prior period

    −USD 23.8 million

    –

    Current period

    −USD 5.61 million

    –

    Exact inputs and evidence

    -5606000 − -23801000 = 18195000 USD

    -23801000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -5606000 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

    -95.7%

    Prior period

    USD 4.07 million

    –

    Current period

    USD 174,000

    –

    Exact inputs and evidence

    174000 − 4072000 = -3898000 USD

    4072000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    174000 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 23.25 million 100% of revenue
  • Cost of revenue USD 17.45 million 75% of revenue
  • Operating expenses USD 14 million 60% of revenue
  • Operating income −USD 8.2 million −35% of revenue
  • Tax, interest and other Derived USD 3.61 million 16% of revenue
  • Net income −USD 11.81 million −51% of revenue

Cash

  • Operating cash flow −USD 5.61 million −24% of revenue
  • Capital expenditure USD 174,000 0.7% of revenue
  • Free cash flow Derived −USD 5.78 million −25% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 113% of revenue.
  • 1999 Operating loss: operating costs were 106% of revenue.
  • 2000 Operating loss: operating costs were 151% of revenue.
  • 2001 Operating loss: operating costs were 260% of revenue.
  • 2002 Operating loss: operating costs were 135% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-317616000 8599000 Derived -983000 230000 Derived -1213000 -1317000 Derived
Source
1999 1999-01-01 – 1999-12-3121205000 22375000 Derived -1170000 219000 Derived -1389000 -4647000 Derived
Source
2000 2000-01-01 – 2000-12-3154290000 82099000 Derived -27809000 -2381000 Derived -25428000 -36778000 Derived
Source
2001 2001-01-01 – 2001-12-3131252000 81410000 Derived -50158000 -763000 Derived -49395000 -27873000 Derived
Source
2002 2002-01-01 – 2002-12-3123250000 31454000 Derived -8204000 3610000 Derived -11814000 -5780000 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 23.3M 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.58.6M44.0M29.3M14.7M0.019981999200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue7616000
1999Revenue21205000
2000Revenue54290000
2001Revenue31252000
2002Revenue23250000

Revenue growth

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

-25.6% 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.196%132%68%4%-60%19981999200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year178.4%
2000Year over year156%
2001Year over year-42.4%
2002Year over year-25.6%

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 -35.3% 2002
Net margin -50.8% 2002
Free cash flow margin -24.9% 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.13%-34%-80%-127%-173%19981999200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-12.9%
1999Operating margin-5.5%
2000Operating margin-51.2%
2001Operating margin-160.5%
2002Operating margin-35.3%
1998Net margin-15.9%
1999Net margin-6.6%
2000Net margin-46.8%
2001Net margin-158.1%
2002Net margin-50.8%
1998Free cash flow margin-17.3%
1999Free cash flow margin-21.9%
2000Free cash flow margin-67.7%
2001Free cash flow margin-89.2%
2002Free cash flow margin-24.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -5.6M 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.1.9M-5.0M-11.9M-18.8M-25.7M19981999200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-1253000
1999Operating cash flow-2320000
2000Operating cash flow-19893000
2001Operating cash flow-23801000
2002Operating cash flow-5606000

Free cash flow

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

USD -5.8M 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.2.9M-7.7M-18.4M-29.1M-39.7M19981999200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-1317000
1999Free cash flow-4647000
2000Free cash flow-36778000
2001Free cash flow-27873000
2002Free cash flow-5780000

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.

18.7% 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.71%53%35%18%0%1998-12-311999200020012002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Liabilities / assetsNot reportedNo source recorded
1999Liabilities / assets65.5%
2000Liabilities / assets18.7%
2001Liabilities / assetsNot reported
2002Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.61× 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.5.45×4.08×2.72×1.36×0.00×1998-12-311999200020012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities1.11×
2000Current assets / current liabilities5.04×
2001Current assets / current liabilities1.03×
2002Current assets / current liabilities0.61×

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 1.21 million
Exact value

Exact value: -1213000 USD

1998-01-01 – 1998-12-31: -1213000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.25 million
Exact value

Exact value: -1253000 USD

1998-01-01 – 1998-12-31: -1253000 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 64,000
Exact value

Exact value: 64000 USD

1998-01-01 – 1998-12-31: 64000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.32 million
Calculation and evidence

-1253000 − 64000 USD

Exact free cash flow: -1317000 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 1.39 million
Exact value

Exact value: -1389000 USD

1999-01-01 – 1999-12-31: -1389000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.32 million
Exact value

Exact value: -2320000 USD

1999-01-01 – 1999-12-31: -2320000 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 2.33 million
Exact value

Exact value: 2327000 USD

1999-01-01 – 1999-12-31: 2327000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.65 million
Calculation and evidence

-2320000 − 2327000 USD

Exact free cash flow: -4647000 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 25.43 million
Exact value

Exact value: -25428000 USD

2000-01-01 – 2000-12-31: -25428000 USD Inspect Net Income Open source
Share or cite

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

−USD 19.89 million
Exact value

Exact value: -19893000 USD

2000-01-01 – 2000-12-31: -19893000 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 16.89 million
Exact value

Exact value: 16885000 USD

2000-01-01 – 2000-12-31: 16885000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 36.78 million
Calculation and evidence

-19893000 − 16885000 USD

Exact free cash flow: -36778000 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 49.4 million
Exact value

Exact value: -49395000 USD

2001-01-01 – 2001-12-31: -49395000 USD Inspect Net Income Open source
Share or cite

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

−USD 23.8 million
Exact value

Exact value: -23801000 USD

2001-01-01 – 2001-12-31: -23801000 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 4.07 million
Exact value

Exact value: 4072000 USD

2001-01-01 – 2001-12-31: 4072000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 27.87 million
Calculation and evidence

-23801000 − 4072000 USD

Exact free cash flow: -27873000 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 11.81 million
Exact value

Exact value: -11814000 USD

2002-01-01 – 2002-12-31: -11814000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.61 million
Exact value

Exact value: -5606000 USD

2002-01-01 – 2002-12-31: -5606000 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 174,000
Exact value

Exact value: 174000 USD

2002-01-01 – 2002-12-31: 174000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.78 million
Calculation and evidence

-5606000 − 174000 USD

Exact free cash flow: -5780000 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.

19 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001059421, 1059421, edgar:1059421