COHESION TECHNOLOGIES INC

EDGAR

22 filing records in this dataset, filed from 1998-09-28 to 2002-12-11. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.86 million USD

2002-09-30 · USD

Exact inputs and evidence

Operating margin

-275.85%

2002-09-30 · %

Exact inputs and evidence
  • Operating Income: -5128000 USD Source
  • Revenue: 1859000 USD Source

Operating cash flow

-4.13 million USD

2002-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -11806000 USD Source
  • Operating Cash Flow: -7678000 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

Company performance

Up to ten complete financial years · consolidated figures

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

Latest filing recorded: 2002-12-11.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2001-12-31
  • Operating income: 9 of 11 periods available· newest 2001-12-31
  • Net income: 9 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2001-12-31
  • Total assets: 8 of 11 periods available· newest 2001-12-31
  • Total liabilities: 2 of 11 periods available· newest 1999-06-30
  • Current assets: 8 of 11 periods available· newest 2001-12-31
  • Current liabilities: 8 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2001-12-31
  • 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

    +19.3%

    Prior period

    USD 2.5 million

    –

    Current period

    USD 2.98 million

    –

    Exact inputs and evidence

    2981000 − 2498000 = 483000 USD

    2498000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    2981000 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -234.5%

    Prior period

    USD 8.91 million

    –

    Current period

    −USD 11.98 million

    –

    Exact inputs and evidence

    -11981000 − 8906000 = -20887000 USD

    8906000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -11981000 USD · 2001-01-01 – 2001-12-31

    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 5.04 million

    Prior period

    −USD 21.52 million

    –

    Current period

    −USD 16.48 million

    –

    Exact inputs and evidence

    -16484000 − -21521000 = 5037000 USD

    -21521000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -16484000 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -36.6%

    Prior period

    USD 1.11 million

    –

    Current period

    USD 701,000

    –

    Exact inputs and evidence

    701000 − 1105000 = -404000 USD

    1105000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    701000 USD · 2001-01-01 – 2001-12-31

    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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 2.98 million 100% of revenue
  • Operating costs Derived USD 23.32 million 782% of revenue
  • Operating income −USD 20.34 million −682% of revenue
  • Tax, interest and other Derived −USD 8.36 million −280% of revenue
  • Net income −USD 11.98 million −402% of revenue

Cash

  • Operating cash flow −USD 16.48 million −553% of revenue
  • Capital expenditure USD 701,000 24% of revenue
  • Free cash flow Derived −USD 17.19 million −576% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 747% of revenue.
  • 1998 Operating loss: operating costs were 1,641% of revenue.
  • 1999 Operating loss: operating costs were 1,060% of revenue.
  • 1999 Operating loss: operating costs were 1,060% of revenue.
  • 2000 Operating loss: operating costs were 948% of revenue.
  • 2000 Operating loss: operating costs were 948% of revenue.
  • 2001 Operating loss: operating costs were 782% of revenue.
  • 2001 Operating loss: operating costs were 782% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-07-01 – 1997-06-302527000 18885000 Derived -16358000 -21339000 Derived 4981000 -6606000 Derived
Source
1998 1997-07-01 – 1998-06-302043000 33526000 Derived -31483000 -21916000 Derived -9567000 -20050000 Derived
Source
1999 1998-07-01 – 1999-06-302594000 27502000 Derived -24908000 -31109000 Derived 6201000 -34484000 Derived
Source
1999 1999-01-01 – 1999-12-312594000 27502000 Derived -24908000 -31109000 Derived 6201000 -34484000 Derived
Source
2000 1999-07-01 – 2000-06-302498000 23685000 Derived -21187000 -30093000 Derived 8906000 -22626000 Derived
Source
2000 2000-01-01 – 2000-12-312498000 23685000 Derived -21187000 -30093000 Derived 8906000 -22626000 Derived
Source
2001 2000-07-01 – 2001-06-302981000 23319000 Derived -20338000 -8357000 Derived -11981000 -17185000 Derived
Source
2001 2001-01-01 – 2001-12-312981000 23319000 Derived -20338000 -8357000 Derived -11981000 -17185000 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 3M 2001
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.3.2M2.4M1.6M804.9K0.0199720002001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue2527000
1998Revenue2043000
1999Revenue2594000
1999Revenue2594000
2000Revenue2498000
2000Revenue2498000
2001Revenue2981000
2001Revenue2981000

Revenue growth

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

19.3% 2001
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.31%17%4%-9%-23%199720002001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year-19.2%
1999Year over year27%
1999Year over yearNo prior comparable period
2000Year over year-3.7%
2000Year over year-3.7%
2001Year over year19.3%
2001Year over year19.3%

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 -682.3% 2001
Net margin -401.9% 2001
Free cash flow margin -576.5% 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.508%-42%-592%-1,143%-1,693%199720002001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-647.3%
1998Operating margin-1,541%
1999Operating margin-960.2%
1999Operating margin-960.2%
2000Operating margin-848.2%
2000Operating margin-848.2%
2001Operating margin-682.3%
2001Operating margin-682.3%
1997Net margin197.1%
1998Net margin-468.3%
1999Net margin239.1%
1999Net margin239.1%
2000Net margin356.5%
2000Net margin356.5%
2001Net margin-401.9%
2001Net margin-401.9%
1997Free cash flow margin-261.4%
1998Free cash flow margin-981.4%
1999Free cash flow margin-1,329.4%
1999Free cash flow margin-1,329.4%
2000Free cash flow margin-905.8%
2000Free cash flow margin-905.8%
2001Free cash flow margin-576.5%
2001Free cash flow margin-576.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -16.5M 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.2.3M-6.1M-14.4M-22.8M-31.1M199720002001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-6074000
1998Operating cash flow-18992000
1999Operating cash flow-28823000
1999Operating cash flow-28823000
2000Operating cash flow-21521000
2000Operating cash flow-21521000
2001Operating cash flow-16484000
2001Operating cash flow-16484000

Free cash flow

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

USD -17.2M 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.2.8M-7.2M-17.2M-27.2M-37.2M199720002001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow-6606000
1998Free cash flow-20050000
1999Free cash flow-34484000
1999Free cash flow-34484000
2000Free cash flow-22626000
2000Free cash flow-22626000
2001Free cash flow-17185000
2001Free cash flow-17185000

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.

36.7% 1999
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.42%32%21%11%0%1997-06-302000-06-302001-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-06-30Liabilities / assetsNot reported
1998Liabilities / assets38.9%
1999Liabilities / assets36.7%
1999-12-31Liabilities / assetsNot reported
2000-06-30Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-06-30Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.82× 2001
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.4.13×3.10×2.07×1.03×0.00×199720002001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities3.2×
1998Current assets / current liabilities0.64×
1999Current assets / current liabilities1.13×
1999Current assets / current liabilities1.99×
2000Current assets / current liabilities3.75×
2000Current assets / current liabilities3.75×
2001Current assets / current liabilities3.25×
2001Current assets / current liabilities3.82×

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
1996 1995-07-01 – 1996-06-30
USD 38.67 million
Exact value

Exact value: 38674000 USD

1995-07-01 – 1996-06-30: 38674000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.5 million
Exact value

Exact value: -6501000 USD

1995-07-01 – 1996-06-30: -6501000 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 678,000
Exact value

Exact value: 678000 USD

1995-07-01 – 1996-06-30: 678000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.18 million
Calculation and evidence

-6501000 − 678000 USD

Exact free cash flow: -7179000 USD

Share or cite

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

1997 1996-07-01 – 1997-06-30
USD 4.98 million
Exact value

Exact value: 4981000 USD

1996-07-01 – 1997-06-30: 4981000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.07 million
Exact value

Exact value: -6074000 USD

1996-07-01 – 1997-06-30: -6074000 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 532,000
Exact value

Exact value: 532000 USD

1996-07-01 – 1997-06-30: 532000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.61 million
Calculation and evidence

-6074000 − 532000 USD

Exact free cash flow: -6606000 USD

Share or cite

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

1998 1997-07-01 – 1998-06-30
−USD 9.57 million
Exact value

Exact value: -9567000 USD

1997-07-01 – 1998-06-30: -9567000 USD Inspect Net Income Open source
Share or cite

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

−USD 18.99 million
Exact value

Exact value: -18992000 USD

1997-07-01 – 1998-06-30: -18992000 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 1.06 million
Exact value

Exact value: 1058000 USD

1997-07-01 – 1998-06-30: 1058000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20.05 million
Calculation and evidence

-18992000 − 1058000 USD

Exact free cash flow: -20050000 USD

Share or cite

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

1999 1998-07-01 – 1999-06-30
USD 6.2 million
Exact value

Exact value: 6201000 USD

1998-07-01 – 1999-06-30: 6201000 USD Inspect Net Income Open source
Share or cite

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

−USD 28.82 million
Exact value

Exact value: -28823000 USD

1998-07-01 – 1999-06-30: -28823000 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 5.66 million
Exact value

Exact value: 5661000 USD

1998-07-01 – 1999-06-30: 5661000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 34.48 million
Calculation and evidence

-28823000 − 5661000 USD

Exact free cash flow: -34484000 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 6.2 million
Exact value

Exact value: 6201000 USD

1999-01-01 – 1999-12-31: 6201000 USD Inspect Net Income Open source
Share or cite

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

−USD 28.82 million
Exact value

Exact value: -28823000 USD

1999-01-01 – 1999-12-31: -28823000 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 5.66 million
Exact value

Exact value: 5661000 USD

1999-01-01 – 1999-12-31: 5661000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 34.48 million
Calculation and evidence

-28823000 − 5661000 USD

Exact free cash flow: -34484000 USD

Share or cite

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

2000 1999-07-01 – 2000-06-30
USD 8.91 million
Exact value

Exact value: 8906000 USD

1999-07-01 – 2000-06-30: 8906000 USD Inspect Net Income Open source
Share or cite

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

−USD 21.52 million
Exact value

Exact value: -21521000 USD

1999-07-01 – 2000-06-30: -21521000 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 1.11 million
Exact value

Exact value: 1105000 USD

1999-07-01 – 2000-06-30: 1105000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.63 million
Calculation and evidence

-21521000 − 1105000 USD

Exact free cash flow: -22626000 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 8.91 million
Exact value

Exact value: 8906000 USD

2000-01-01 – 2000-12-31: 8906000 USD Inspect Net Income Open source
Share or cite

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

−USD 21.52 million
Exact value

Exact value: -21521000 USD

2000-01-01 – 2000-12-31: -21521000 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 1.11 million
Exact value

Exact value: 1105000 USD

2000-01-01 – 2000-12-31: 1105000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.63 million
Calculation and evidence

-21521000 − 1105000 USD

Exact free cash flow: -22626000 USD

Share or cite

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

2001 2000-07-01 – 2001-06-30
−USD 11.98 million
Exact value

Exact value: -11981000 USD

2000-07-01 – 2001-06-30: -11981000 USD Inspect Net Income Open source
Share or cite

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

−USD 16.48 million
Exact value

Exact value: -16484000 USD

2000-07-01 – 2001-06-30: -16484000 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 701,000
Exact value

Exact value: 701000 USD

2000-07-01 – 2001-06-30: 701000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.19 million
Calculation and evidence

-16484000 − 701000 USD

Exact free cash flow: -17185000 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 11.98 million
Exact value

Exact value: -11981000 USD

2001-01-01 – 2001-12-31: -11981000 USD Inspect Net Income Open source
Share or cite

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

−USD 16.48 million
Exact value

Exact value: -16484000 USD

2001-01-01 – 2001-12-31: -16484000 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 701,000
Exact value

Exact value: 701000 USD

2001-01-01 – 2001-12-31: 701000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.19 million
Calculation and evidence

-16484000 − 701000 USD

Exact free cash flow: -17185000 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.

22 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001059574, 1059574, edgar:1059574