MAGMA DESIGN AUTOMATION INC

EDGAR

46 filing records in this dataset, filed from 2002-02-14 to 2011-12-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

34.8 million USD

2011-01-30 · USD

Exact inputs and evidence

Operating margin

2.32%

2011-01-30 · %

Exact inputs and evidence
  • Operating Income: 807000 USD Source
  • Revenue: 34765000 USD Source
Cash and cash equivalents
50.8 million USD Source
Exact value

50809000 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: 2011-12-09.

Financial data available through: 2011-05-01.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2011-05-01
  • Operating income: 10 of 11 periods available· newest 2011-05-01
  • Net income: 10 of 11 periods available· newest 2011-05-01
  • Operating cash flow: 7 of 11 periods available· newest 2008-04-06
  • Capital expenditure: 7 of 11 periods available· newest 2008-04-06
  • Total assets: 8 of 11 periods available· newest 2011-05-01
  • Total liabilities: 8 of 11 periods available· newest 2011-05-01
  • Current assets: 8 of 11 periods available· newest 2011-05-01
  • Current liabilities: 8 of 11 periods available· newest 2011-05-01
  • Cash and cash equivalents: 8 of 11 periods available· newest 2011-05-01
  • 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

    +13.2%

    Prior period

    USD 123.08 million

    –

    Current period

    USD 139.29 million

    –

    Exact inputs and evidence

    139286000 − 123077000 = 16209000 USD

    123077000 USD · 2009-05-02 – 2010-05-01

    Inspect prior input Prior source

    139286000 USD · 2010-05-02 – 2011-05-01

    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 72,000

    Prior period

    −USD 3.33 million

    –

    Current period

    −USD 3.26 million

    –

    Exact inputs and evidence

    -3262000 − -3334000 = 72000 USD

    -3334000 USD · 2009-05-02 – 2010-05-01

    Inspect prior input Prior source

    -3262000 USD · 2010-05-02 – 2011-05-01

    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.

2011 2010-05-02 – 2011-05-01

  • Revenue USD 139.29 million 100% of revenue
  • Cost of revenue USD 19.44 million 14% of revenue
  • Operating expenses USD 115.42 million 83% of revenue
  • Operating income USD 4.43 million 3.2% of revenue
  • Tax, interest and other Derived USD 7.69 million 5.5% of revenue
  • Net income −USD 3.26 million −2.3% 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
  • 2002 Operating loss: operating costs were 134% of revenue.
  • 2003 Net income was higher than operating income, so the split is not drawn.
  • 2004 10%88%
  • 2005 Operating loss: operating costs were 104% of revenue.
  • 2006 Operating loss: operating costs were 116% of revenue.
  • 2007 Operating loss: operating costs were 138% of revenue.
  • 2008 Operating loss: operating costs were 112% of revenue.
  • 2009 Operating loss: operating costs were 185% of revenue.
  • 2010 Operating loss: operating costs were 106% of revenue.
  • 2011 Net loss: net income was −2.3% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-04-01 – 2002-03-3146357000 62301000 Derived -15944000 14042000 Derived -29986000 -15805000 Derived
Source
2003 2002-04-01 – 2003-03-3175092000 72098000 Derived 2994000 -80000 Derived 3074000 -237000 Derived
Source
2004 2003-04-01 – 2004-03-31113729000 100096000 Derived 13633000 2158000 Derived 11475000 11082000 Derived
Source
2005 2004-04-01 – 2005-03-31145941000 151595000 Derived -5654000 2927000 Derived -8581000 24436000 Derived
Source
2006 2005-04-03 – 2006-04-02164044000 190573000 Derived -26529000 -5592000 Derived -20937000 33725000 Derived
Source
2007 2006-04-02 – 2007-04-01178153000 245926000 Derived -67773000 -6588000 Derived -61185000 15862000 Derived
Source
2008 2007-04-07 – 2008-04-06214419000 239151000 Derived -24732000 6103000 Derived -30835000 6006000 Derived
Source
2009 2008-05-02 – 2009-05-01146957000 271155000 Derived -124198000 5044000 Derived -129242000 Unavailable
Source
2010 2009-05-02 – 2010-05-01123077000 130902000 Derived -7825000 -4491000 Derived -3334000 Unavailable
Source
2011 2010-05-02 – 2011-05-01139286000 134860000 Derived 4426000 7688000 Derived -3262000 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 139.3M 2011
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.231.6M173.7M115.8M57.9M0.0200220072011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue46357000
2003Revenue75092000
2004Revenue113729000
2005Revenue145941000
2006Revenue164044000
2007Revenue178153000
2008Revenue214419000
2009Revenue146957000
2010Revenue123077000
2011Revenue139286000

Revenue growth

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

13.2% 2011
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%46%23%0%-23%200220072011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year62%
2004Year over year51.5%
2005Year over year28.3%
2006Year over year12.4%
2007Year over year8.6%
2008Year over year20.4%
2009Year over yearNo prior comparable period
2010Year over year-16.2%
2011Year over year13.2%

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 3.2% 2011
Net margin -2.3% 2011
Free cash flow margin 2.8% 2008
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%-2%-34%-65%-97%200220072011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-34.4%
2003Operating margin4%
2004Operating margin12%
2005Operating margin-3.9%
2006Operating margin-16.2%
2007Operating margin-38%
2008Operating margin-11.5%
2009Operating margin-84.5%
2010Operating margin-6.4%
2011Operating margin3.2%
2002Net margin-64.7%
2003Net margin4.1%
2004Net margin10.1%
2005Net margin-5.9%
2006Net margin-12.8%
2007Net margin-34.3%
2008Net margin-14.4%
2009Net margin-87.9%
2010Net margin-2.7%
2011Net margin-2.3%
2002Free cash flow margin-34.1%
2003Free cash flow margin-0.3%
2004Free cash flow margin9.7%
2005Free cash flow margin16.7%
2006Free cash flow margin20.6%
2007Free cash flow margin8.9%
2008Free cash flow margin2.8%
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 13.2M 2008
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.44.4M29.1M13.8M-1.5M-16.7M200220072011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-12527000
2003Operating cash flow2973000
2004Operating cash flow24755000
2005Operating cash flow37128000
2006Operating cash flow40210000
2007Operating cash flow21315000
2008Operating cash flow13214000
2009Operating cash flowNot reportedNo source recorded
2010Operating cash flowNot reportedNo source recorded
2011Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 6M 2008
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.37.7M23.3M9.0M-5.4M-19.8M200220072011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow-15805000
2003Free cash flow-237000
2004Free cash flow11082000
2005Free cash flow24436000
2006Free cash flow33725000
2007Free cash flow15862000
2008Free cash flow6006000
2009Free cash flowUnavailableNo source recorded
2010Free cash flowUnavailableNo source recorded
2011Free 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.

77.7% 2011
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.84%63%42%21%0%200220072011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets22.5%
2003Liabilities / assets17%
2004Liabilities / assets62.6%
2005Liabilities / assets62%
2006Liabilities / assets59.9%
2007Liabilities / assets65.5%
2008Liabilities / assets56.5%
2009-05-01Liabilities / assetsNot reportedNo source recorded
2010-05-01Liabilities / assetsNot reportedNo source recorded
2011Liabilities / assets77.7%

Current assets to current liabilities

Current assets divided by current liabilities.

1.51× 2011
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.4.53×3.39×2.26×1.13×0.00×200220072011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities4.13×
2003Current assets / current liabilities4.19×
2004Current assets / current liabilities2.93×
2005Current assets / current liabilities3.89×
2006Current assets / current liabilities2.29×
2007Current assets / current liabilities1.19×
2008Current assets / current liabilities1.26×
2009-05-01Current assets / current liabilitiesNot reportedNo source recorded
2010-05-01Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities1.51×

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
2002 2001-04-01 – 2002-03-31
−USD 29.99 million
Exact value

Exact value: -29986000 USD

2001-04-01 – 2002-03-31: -29986000 USD Inspect Net Income Open source
Share or cite

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

−USD 12.53 million
Exact value

Exact value: -12527000 USD

2001-04-01 – 2002-03-31: -12527000 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 3.28 million
Exact value

Exact value: 3278000 USD

2001-04-01 – 2002-03-31: 3278000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.81 million
Calculation and evidence

-12527000 − 3278000 USD

Exact free cash flow: -15805000 USD

Share or cite

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

2003 2002-04-01 – 2003-03-31
USD 3.07 million
Exact value

Exact value: 3074000 USD

2002-04-01 – 2003-03-31: 3074000 USD Inspect Net Income Open source
Share or cite

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

USD 2.97 million
Exact value

Exact value: 2973000 USD

2002-04-01 – 2003-03-31: 2973000 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 3.21 million
Exact value

Exact value: 3210000 USD

2002-04-01 – 2003-03-31: 3210000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 237,000
Calculation and evidence

2973000 − 3210000 USD

Exact free cash flow: -237000 USD

Share or cite

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

2004 2003-04-01 – 2004-03-31
USD 11.48 million
Exact value

Exact value: 11475000 USD

2003-04-01 – 2004-03-31: 11475000 USD Inspect Net Income Open source
Share or cite

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

USD 24.76 million
Exact value

Exact value: 24755000 USD

2003-04-01 – 2004-03-31: 24755000 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 13.67 million
Exact value

Exact value: 13673000 USD

2003-04-01 – 2004-03-31: 13673000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.08 million
Calculation and evidence

24755000 − 13673000 USD

Exact free cash flow: 11082000 USD

Share or cite

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

2005 2004-04-01 – 2005-03-31
−USD 8.58 million
Exact value

Exact value: -8581000 USD

2004-04-01 – 2005-03-31: -8581000 USD Inspect Net Income Open source
Share or cite

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

USD 37.13 million
Exact value

Exact value: 37128000 USD

2004-04-01 – 2005-03-31: 37128000 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 12.69 million
Exact value

Exact value: 12692000 USD

2004-04-01 – 2005-03-31: 12692000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 24.44 million
Calculation and evidence

37128000 − 12692000 USD

Exact free cash flow: 24436000 USD

Share or cite

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

2006 2005-04-03 – 2006-04-02
−USD 20.94 million
Exact value

Exact value: -20937000 USD

2005-04-03 – 2006-04-02: -20937000 USD Inspect Net Income Open source
Share or cite

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

USD 40.21 million
Exact value

Exact value: 40210000 USD

2005-04-03 – 2006-04-02: 40210000 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 6.49 million
Exact value

Exact value: 6485000 USD

2005-04-03 – 2006-04-02: 6485000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 33.73 million
Calculation and evidence

40210000 − 6485000 USD

Exact free cash flow: 33725000 USD

Share or cite

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

2007 2006-04-02 – 2007-04-01
−USD 61.19 million
Exact value

Exact value: -61185000 USD

2006-04-02 – 2007-04-01: -61185000 USD Inspect Net Income Open source
Share or cite

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

USD 21.32 million
Exact value

Exact value: 21315000 USD

2006-04-02 – 2007-04-01: 21315000 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 5.45 million
Exact value

Exact value: 5453000 USD

2006-04-02 – 2007-04-01: 5453000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 15.86 million
Calculation and evidence

21315000 − 5453000 USD

Exact free cash flow: 15862000 USD

Share or cite

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

2008 2007-04-07 – 2008-04-06
−USD 30.84 million
Exact value

Exact value: -30835000 USD

2007-04-07 – 2008-04-06: -30835000 USD Inspect Net Income Open source
Share or cite

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

USD 13.21 million
Exact value

Exact value: 13214000 USD

2007-04-07 – 2008-04-06: 13214000 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 7.21 million
Exact value

Exact value: 7208000 USD

2007-04-07 – 2008-04-06: 7208000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.01 million
Calculation and evidence

13214000 − 7208000 USD

Exact free cash flow: 6006000 USD

Share or cite

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

2009 2008-05-02 – 2009-05-01
−USD 129.24 million
Exact value

Exact value: -129242000 USD

2008-05-02 – 2009-05-01: -129242000 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.

2010 2009-05-02 – 2010-05-01
−USD 3.33 million
Exact value

Exact value: -3334000 USD

2009-05-02 – 2010-05-01: -3334000 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.

2011 2010-05-02 – 2011-05-01
−USD 3.26 million
Exact value

Exact value: -3262000 USD

2010-05-02 – 2011-05-01: -3262000 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.

46 filings · 275 latest values · 275 originally reported values

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

Identifiers: 0001065034, 1065034, LAVA, edgar:1065034

Also known as MAGMA DESIGN AUTOMATION INC