PRIMUS KNOWLEDGE SOLUTIONS INC

EDGAR

21 filing records in this dataset, filed from 1999-08-13 to 2004-08-06. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

5.76 million USD

2004-06-30 · USD

Exact inputs and evidence

Operating margin

-36.4%

2004-06-30 · %

Exact inputs and evidence
  • Operating Income: -2095000 USD Source
  • Revenue: 5755000 USD Source

Operating cash flow

-3.54 million USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4626000 USD Source
  • Operating Cash Flow: -1090000 USD Source

Free cash flow

-3.66 million USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4626000 USD Source
  • Operating Cash Flow: -1090000 USD Source
  • Capital Expenditure: 187000 USD Source
  • Capital Expenditure: 67000 USD Source
Cash and cash equivalents
8.34 million USD Source
Exact value

8335000 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

27.7 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Revenue: 7059000 USD · 2003-07-01 – 2003-09-30 Source
  • Revenue: 25051000 USD · 2003-01-01 – 2003-12-31 Source
  • Revenue: 16264000 USD · 2003-01-01 – 2003-09-30 Source
  • Revenue: 6074000 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 5755000 USD · 2004-04-01 – 2004-06-30 Source

Net income

-4.17 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Net income: 379000 USD · 2003-07-01 – 2003-09-30 Source
  • Net income: -2927000 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: -3455000 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -2964000 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -2117000 USD · 2004-04-01 – 2004-06-30 Source

Operating cash flow

-3.77 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Operating cash flow: -1288000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -2133000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -1280000 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: -1288000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -1090000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -4626000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -1090000 USD · 2004-01-01 – 2004-03-31 Source

Capital expenditure

698 thousand USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Capital expenditure: 174000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 75000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 586000 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 174000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 67000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 187000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 67000 USD · 2004-01-01 – 2004-03-31 Source

Free cash flow

-4.47 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Operating cash flow: -1288000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -2133000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -1280000 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: -1288000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -1090000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -4626000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -1090000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 174000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 75000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 586000 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 174000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 67000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 187000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 67000 USD · 2004-01-01 – 2004-03-31 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: 2004-08-06.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2003-12-31
  • Operating income: 7 of 11 periods available· newest 2003-12-31
  • Net income: 7 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2003-12-31
  • Total assets: 6 of 11 periods available· newest 2003-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2003-12-31
  • Current liabilities: 6 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2003-12-31
  • 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

    +19.6%

    Prior period

    USD 20.94 million

    –

    Current period

    USD 25.05 million

    –

    Exact inputs and evidence

    25051000 − 20942000 = 4109000 USD

    20942000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    25051000 USD · 2003-01-01 – 2003-12-31

    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 8.32 million

    Prior period

    −USD 11.24 million

    –

    Current period

    −USD 2.93 million

    –

    Exact inputs and evidence

    -2927000 − -11242000 = 8315000 USD

    -11242000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -2927000 USD · 2003-01-01 – 2003-12-31

    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 4.03 million

    Prior period

    −USD 5.31 million

    –

    Current period

    −USD 1.28 million

    –

    Exact inputs and evidence

    -1280000 − -5306000 = 4026000 USD

    -5306000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -1280000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +96%

    Prior period

    USD 299,000

    –

    Current period

    USD 586,000

    –

    Exact inputs and evidence

    586000 − 299000 = 287000 USD

    299000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    586000 USD · 2003-01-01 – 2003-12-31

    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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 25.05 million 100% of revenue
  • Cost of revenue USD 5.4 million 22% of revenue
  • Operating expenses USD 22.67 million 91% of revenue
  • Operating income −USD 3.03 million −12% of revenue
  • Tax, interest and other Derived −USD 100,000 −0.4% of revenue
  • Net income −USD 2.93 million −12% of revenue

Cash

  • Operating cash flow −USD 1.28 million −5.1% of revenue
  • Capital expenditure USD 586,000 2.3% of revenue
  • Free cash flow Derived −USD 1.87 million −7.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 190% of revenue.
  • 1998 Operating loss: operating costs were 226% of revenue.
  • 1999 Operating loss: operating costs were 166% of revenue.
  • 2000 Operating loss: operating costs were 132% of revenue.
  • 2001 Operating loss: operating costs were 182% of revenue.
  • 2002 Operating loss: operating costs were 143% of revenue.
  • 2003 Operating loss: operating costs were 112% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-316483000 12343000 Derived -5860000 74000 Derived -5934000 Unavailable
Source
1998 1998-01-01 – 1998-12-3112219000 27665000 Derived -15446000 -5000 Derived -15441000 Unavailable
Source
1999 1999-01-01 – 1999-12-3127318000 45259000 Derived -17941000 -826000 Derived -17115000 -12570000 Derived
Source
2000 2000-01-01 – 2000-12-3147669000 63120000 Derived -15451000 -2438000 Derived -13013000 -19186000 Derived
Source
2001 2001-01-01 – 2001-12-3127550000 50186000 Derived -22636000 -1381000 Derived -21255000 -21801000 Derived
Source
2002 2002-01-01 – 2002-12-3120942000 29994000 Derived -9052000 2190000 Derived -11242000 -5605000 Derived
Source
2003 2003-01-01 – 2003-12-3125051000 28078000 Derived -3027000 -100000 Derived -2927000 -1866000 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 25.1M 2003
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.51.5M38.6M25.7M12.9M0.0199720002003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue6483000
1998Revenue12219000
1999Revenue27318000
2000Revenue47669000
2001Revenue27550000
2002Revenue20942000
2003Revenue25051000

Revenue growth

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

19.6% 2003
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.137%89%41%-7%-55%199720002003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year88.5%
1999Year over year123.6%
2000Year over year74.5%
2001Year over year-42.2%
2002Year over year-24%
2003Year over year19.6%

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 -12.1% 2003
Net margin -11.7% 2003
Free cash flow margin -7.4% 2003
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.10%-27%-63%-100%-137%199720002003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-90.4%
1998Operating margin-126.4%
1999Operating margin-65.7%
2000Operating margin-32.4%
2001Operating margin-82.2%
2002Operating margin-43.2%
2003Operating margin-12.1%
1997Net margin-91.5%
1998Net margin-126.4%
1999Net margin-62.7%
2000Net margin-27.3%
2001Net margin-77.2%
2002Net margin-53.7%
2003Net margin-11.7%
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow margin-46%
2000Free cash flow margin-40.2%
2001Free cash flow margin-79.1%
2002Free cash flow margin-26.8%
2003Free cash flow margin-7.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.3M 2003
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.1.6M-4.3M-10.2M-16.0M-21.9M199720002003
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-10805000
2000Operating cash flow-15123000
2001Operating cash flow-20306000
2002Operating cash flow-5306000
2003Operating cash flow-1280000

Free cash flow

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

USD -1.9M 2003
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.1.7M-4.6M-10.9M-17.2M-23.5M199720002003
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-12570000
2000Free cash flow-19186000
2001Free cash flow-21801000
2002Free cash flow-5605000
2003Free cash flow-1866000

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
2003-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.19× 2003
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.3.54×2.65×1.77×0.88×0.00×1997-12-3120002003
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 liabilities1.05×
1999Current assets / current liabilities3.27×
2000Current assets / current liabilities3.01×
2001Current assets / current liabilities2.27×
2002Current assets / current liabilities1.73×
2003Current assets / current liabilities1.19×

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 5.93 million
Exact value

Exact value: -5934000 USD

1997-01-01 – 1997-12-31: -5934000 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 15.44 million
Exact value

Exact value: -15441000 USD

1998-01-01 – 1998-12-31: -15441000 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 17.12 million
Exact value

Exact value: -17115000 USD

1999-01-01 – 1999-12-31: -17115000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.81 million
Exact value

Exact value: -10805000 USD

1999-01-01 – 1999-12-31: -10805000 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: 1765000 USD

1999-01-01 – 1999-12-31: 1765000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.57 million
Calculation and evidence

-10805000 − 1765000 USD

Exact free cash flow: -12570000 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 13.01 million
Exact value

Exact value: -13013000 USD

2000-01-01 – 2000-12-31: -13013000 USD Inspect Net Income Open source
Share or cite

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

−USD 15.12 million
Exact value

Exact value: -15123000 USD

2000-01-01 – 2000-12-31: -15123000 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 4.06 million
Exact value

Exact value: 4063000 USD

2000-01-01 – 2000-12-31: 4063000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.19 million
Calculation and evidence

-15123000 − 4063000 USD

Exact free cash flow: -19186000 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 21.26 million
Exact value

Exact value: -21255000 USD

2001-01-01 – 2001-12-31: -21255000 USD Inspect Net Income Open source
Share or cite

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

−USD 20.31 million
Exact value

Exact value: -20306000 USD

2001-01-01 – 2001-12-31: -20306000 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 1.5 million
Exact value

Exact value: 1495000 USD

2001-01-01 – 2001-12-31: 1495000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 21.8 million
Calculation and evidence

-20306000 − 1495000 USD

Exact free cash flow: -21801000 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 11.24 million
Exact value

Exact value: -11242000 USD

2002-01-01 – 2002-12-31: -11242000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.31 million
Exact value

Exact value: -5306000 USD

2002-01-01 – 2002-12-31: -5306000 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 299,000
Exact value

Exact value: 299000 USD

2002-01-01 – 2002-12-31: 299000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.61 million
Calculation and evidence

-5306000 − 299000 USD

Exact free cash flow: -5605000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 2.93 million
Exact value

Exact value: -2927000 USD

2003-01-01 – 2003-12-31: -2927000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.28 million
Exact value

Exact value: -1280000 USD

2003-01-01 – 2003-12-31: -1280000 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 586,000
Exact value

Exact value: 586000 USD

2003-01-01 – 2003-12-31: 586000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.87 million
Calculation and evidence

-1280000 − 586000 USD

Exact free cash flow: -1866000 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.

21 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001067797, 1067797, edgar:1067797