SOFTWORKS INC

EDGAR

6 filing records in this dataset, filed from 1998-09-17 to 1999-11-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

14.9 million USD

1999-09-30 · USD

Exact inputs and evidence

Operating margin

13.45%

1999-09-30 · %

Exact inputs and evidence
  • Operating Income: 2004000 USD Source
  • Revenue: 14904000 USD Source

Operating cash flow

3.44 million USD

1999-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1437000 USD Source
  • Operating Cash Flow: -4879000 USD Source

Free cash flow

3.32 million USD

1999-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1437000 USD Source
  • Operating Cash Flow: -4879000 USD Source
  • Capital Expenditure: 811000 USD Source
  • Capital Expenditure: 693000 USD Source
Cash and cash equivalents
13.6 million USD Source
Exact value

13613000 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

53.6 million USD

1998-10-01 – 1999-09-30

Exact inputs and evidence
  • Revenue: 43749000 USD · 1998-01-01 – 1998-12-31 Source
  • Revenue: 26897000 USD · 1998-01-01 – 1998-09-30 Source
  • Revenue: 10258000 USD · 1999-01-01 – 1999-03-31 Source
  • Revenue: 11615000 USD · 1999-04-01 – 1999-06-30 Source
  • Revenue: 14904000 USD · 1999-07-01 – 1999-09-30 Source

Net income

4.15 million USD

1998-10-01 – 1999-09-30

Exact inputs and evidence
  • Net income: 2957000 USD · 1998-01-01 – 1998-12-31 Source
  • Net income: -243000 USD · 1998-01-01 – 1998-09-30 Source
  • Net income: 93000 USD · 1999-01-01 – 1999-03-31 Source
  • Net income: -288000 USD · 1999-04-01 – 1999-06-30 Source
  • Net income: 1141000 USD · 1999-07-01 – 1999-09-30 Source

Operating cash flow

-1.24 million USD

1998-10-01 – 1999-09-30

Exact inputs and evidence
  • Operating cash flow: 1297000 USD · 1998-01-01 – 1998-12-31 Source
  • Operating cash flow: 1098000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 75000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: -4879000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: 75000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: -1437000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -4879000 USD · 1999-01-01 – 1999-06-30 Source

Capital expenditure

2 million USD

1998-10-01 – 1999-09-30

Exact inputs and evidence
  • Capital expenditure: 1749000 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 564000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 452000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 693000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 452000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 811000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 693000 USD · 1999-01-01 – 1999-06-30 Source

Free cash flow

-3.23 million USD

1998-10-01 – 1999-09-30

Exact inputs and evidence
  • Operating cash flow: 1297000 USD · 1998-01-01 – 1998-12-31 Source
  • Operating cash flow: 1098000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 75000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: -4879000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: 75000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: -1437000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -4879000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 1749000 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 564000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 452000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 693000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 452000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 811000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 693000 USD · 1999-01-01 – 1999-06-30 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: 1999-11-12.

Financial data available through: 1998-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1998-12-31
  • Operating income: 3 of 11 periods available· newest 1998-12-31
  • Net income: 3 of 11 periods available· newest 1998-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1998-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1998-12-31
  • Total assets: 2 of 11 periods available· newest 1998-12-31
  • Total liabilities: 2 of 11 periods available· newest 1998-12-31
  • Current assets: 2 of 11 periods available· newest 1998-12-31
  • Current liabilities: 2 of 11 periods available· newest 1998-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1998-12-31
  • 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

    +63.4%

    Prior period

    USD 26.77 million

    –

    Current period

    USD 43.75 million

    –

    Exact inputs and evidence

    43749000 − 26770000 = 16979000 USD

    26770000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    43749000 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +276.2%

    Prior period

    USD 786,000

    –

    Current period

    USD 2.96 million

    –

    Exact inputs and evidence

    2957000 − 786000 = 2171000 USD

    786000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    2957000 USD · 1998-01-01 – 1998-12-31

    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

    +508.9%

    Prior period

    USD 213,000

    –

    Current period

    USD 1.3 million

    –

    Exact inputs and evidence

    1297000 − 213000 = 1084000 USD

    213000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    1297000 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +76.7%

    Prior period

    USD 990,000

    –

    Current period

    USD 1.75 million

    –

    Exact inputs and evidence

    1749000 − 990000 = 759000 USD

    990000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    1749000 USD · 1998-01-01 – 1998-12-31

    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.

1998 1998-01-01 – 1998-12-31

  • Revenue USD 43.75 million 100% of revenue
  • Cost of revenue USD 4.25 million 9.7% of revenue
  • Operating expenses USD 34.21 million 78% of revenue
  • Operating income USD 5.29 million 12% of revenue
  • Tax, interest and other Derived USD 2.33 million 5.3% of revenue
  • Net income USD 2.96 million 6.8% of revenue

Cash

  • Operating cash flow USD 1.3 million 3% of revenue
  • Capital expenditure USD 1.75 million 4% of revenue
  • Free cash flow Derived −USD 452,000 −1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 91%
  • 1997 93%
  • 1998 88%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-3116525000 15029000 Derived 1496000 704000 Derived 792000 2289000 Derived
Source
1997 1997-01-01 – 1997-12-3126770000 24954000 Derived 1816000 1030000 Derived 786000 -777000 Derived
Source
1998 1998-01-01 – 1998-12-3143749000 38460000 Derived 5289000 2332000 Derived 2957000 -452000 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 43.7M 1998
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.47.2M35.4M23.6M11.8M0.0199619971998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue16525000
1997Revenue26770000
1998Revenue43749000

Revenue growth

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

63.4% 1998
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.68%51%34%17%0%199619971998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year62%
1998Year over year63.4%

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 12.1% 1998
Net margin 6.8% 1998
Free cash flow margin -1% 1998
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.15.2%10.3%5.5%0.6%-4.2%199619971998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin9.1%
1997Operating margin6.8%
1998Operating margin12.1%
1996Net margin4.8%
1997Net margin2.9%
1998Net margin6.8%
1996Free cash flow margin13.9%
1997Free cash flow margin-2.9%
1998Free cash flow margin-1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.3M 1998
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.3.0M2.2M1.5M738.2K0.0199619971998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow2734000
1997Operating cash flow213000
1998Operating cash flow1297000

Free cash flow

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

USD -452K 1998
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.2.5M1.6M756.0K-133.1K-1.0M199619971998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow2289000
1997Free cash flow-777000
1998Free cash flow-452000

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.

68% 1998
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.90%67%45%22%0%1996-12-3119971998
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reportedNo source recorded
1997Liabilities / assets82.9%
1998Liabilities / assets68%

Current assets to current liabilities

Current assets divided by current liabilities.

1.45× 1998
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.1.56×1.17×0.78×0.39×0.00×1996-12-3119971998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities0.96×
1998Current assets / current liabilities1.45×

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 1996-01-01 – 1996-12-31
USD 792,000
Exact value

Exact value: 792000 USD

1996-01-01 – 1996-12-31: 792000 USD Inspect Net Income Open source
Share or cite

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

USD 2.73 million
Exact value

Exact value: 2734000 USD

1996-01-01 – 1996-12-31: 2734000 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 445,000
Exact value

Exact value: 445000 USD

1996-01-01 – 1996-12-31: 445000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.29 million
Calculation and evidence

2734000 − 445000 USD

Exact free cash flow: 2289000 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
USD 786,000
Exact value

Exact value: 786000 USD

1997-01-01 – 1997-12-31: 786000 USD Inspect Net Income Open source
Share or cite

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

USD 213,000
Exact value

Exact value: 213000 USD

1997-01-01 – 1997-12-31: 213000 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 990,000
Exact value

Exact value: 990000 USD

1997-01-01 – 1997-12-31: 990000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 777,000
Calculation and evidence

213000 − 990000 USD

Exact free cash flow: -777000 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 2.96 million
Exact value

Exact value: 2957000 USD

1998-01-01 – 1998-12-31: 2957000 USD Inspect Net Income Open source
Share or cite

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

USD 1.3 million
Exact value

Exact value: 1297000 USD

1998-01-01 – 1998-12-31: 1297000 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 1.75 million
Exact value

Exact value: 1749000 USD

1998-01-01 – 1998-12-31: 1749000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 452,000
Calculation and evidence

1297000 − 1749000 USD

Exact free cash flow: -452000 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.

6 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001062621, 1062621, edgar:1062621