NIKU CORP

EDGAR

29 filing records in this dataset, filed from 2000-04-28 to 2005-06-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

18.9 million USD

2005-04-30 · USD

Exact inputs and evidence

Operating margin

7.14%

2005-04-30 · %

Exact inputs and evidence
  • Operating Income: 1349000 USD Source
  • Revenue: 18890000 USD Source
Cash and cash equivalents
67.8 million USD Source
Exact value

67756000 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

70.8 million USD

2004-05-01 – 2005-04-30

Exact inputs and evidence
  • Revenue: 15351000 USD · 2004-05-01 – 2004-07-31 Source
  • Revenue: 16564000 USD · 2004-08-01 – 2004-10-31 Source
  • Revenue: 66283000 USD · 2004-02-01 – 2005-01-31 Source
  • Revenue: 46268000 USD · 2004-02-01 – 2004-10-31 Source
  • Revenue: 18890000 USD · 2005-02-01 – 2005-04-30 Source

Net income

5 million USD

2004-05-01 – 2005-04-30

Exact inputs and evidence
  • Net income: 506000 USD · 2004-05-01 – 2004-07-31 Source
  • Net income: 1366000 USD · 2004-08-01 – 2004-10-31 Source
  • Net income: 4032000 USD · 2004-02-01 – 2005-01-31 Source
  • Net income: 2351000 USD · 2004-02-01 – 2004-10-31 Source
  • Net income: 1448000 USD · 2005-02-01 – 2005-04-30 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: 2005-06-08.

Financial data available through: 2005-01-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2005-01-31
  • Operating income: 7 of 11 periods available· newest 2005-01-31
  • Net income: 7 of 11 periods available· newest 2005-01-31
  • Operating cash flow: 2 of 11 periods available· newest 2000-01-29
  • Capital expenditure: 2 of 11 periods available· newest 2000-01-29
  • Total assets: 6 of 11 periods available· newest 2005-01-31
  • Total liabilities: 6 of 11 periods available· newest 2005-01-31
  • Current assets: 6 of 11 periods available· newest 2005-01-31
  • Current liabilities: 6 of 11 periods available· newest 2005-01-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2005-01-31
  • 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

    +45%

    Prior period

    USD 45.71 million

    –

    Current period

    USD 66.28 million

    –

    Exact inputs and evidence

    66283000 − 45710000 = 20573000 USD

    45710000 USD · 2003-02-01 – 2004-01-31

    Inspect prior input Prior source

    66283000 USD · 2004-02-01 – 2005-01-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +3,346.2%

    Prior period

    USD 117,000

    –

    Current period

    USD 4.03 million

    –

    Exact inputs and evidence

    4032000 − 117000 = 3915000 USD

    117000 USD · 2003-02-01 – 2004-01-31

    Inspect prior input Prior source

    4032000 USD · 2004-02-01 – 2005-01-31

    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.

2005 2004-02-01 – 2005-01-31

  • Revenue USD 66.28 million 100% of revenue
  • Cost of revenue USD 18.5 million 28% of revenue
  • Operating expenses USD 43.76 million 66% of revenue
  • Operating income USD 4.03 million 6.1% of revenue
  • Tax, interest and other Derived −USD 4,000 −0% of revenue
  • Net income USD 4.03 million 6.1% 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
  • 1999 Operating loss: operating costs were 21,100% of revenue.
  • 2000 Operating loss: operating costs were 554% of revenue.
  • 2001 Operating loss: operating costs were 305% of revenue.
  • 2002 Operating loss: operating costs were 536% of revenue.
  • 2003 Operating loss: operating costs were 190% of revenue.
  • 2004 Operating loss: operating costs were 100% of revenue.
  • 2005 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1998-01-30 – 1999-01-2915000 3165000 Derived -3150000 -130000 Derived -3020000 -2997000 Derived
Source
2000 1999-01-30 – 2000-01-298157000 45193000 Derived -37036000 -549000 Derived -36487000 -25610000 Derived
Source
2001 2000-01-28 – 2001-01-2768922000 209922000 Derived -141000000 -10124000 Derived -130876000 Unavailable
Source
2002 2001-01-27 – 2002-01-2667466000 361480000 Derived -294014000 -2468000 Derived -291546000 Unavailable
Source
2003 2002-02-01 – 2003-01-3148410000 91940000 Derived -43530000 -5736000 Derived -37794000 Unavailable
Source
2004 2003-02-01 – 2004-01-3145710000 45848000 Derived -138000 -255000 Derived 117000 Unavailable
Source
2005 2004-02-01 – 2005-01-3166283000 62255000 Derived 4028000 -4000 Derived 4032000 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 66.3M 2005
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.74.4M55.8M37.2M18.6M0.0199920022005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue15000
2000Revenue8157000
2001Revenue68922000
2002Revenue67466000
2003Revenue48410000
2004Revenue45710000
2005Revenue66283000

Revenue growth

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

45% 2005
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.58,625%42,875%27,126%11,376%-4,373%199920022005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year54,280%
2001Year over year744.9%
2002Year over year-2.1%
2003Year over year-28.2%
2004Year over year-5.6%
2005Year over year45%

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 6.1% 2005
Net margin 6.1% 2005
Free cash flow margin -314% 2000
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.1,687%-4,405%-10,497%-16,589%-22,680%199920022005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-21,000%
2000Operating margin-454%
2001Operating margin-204.6%
2002Operating margin-435.8%
2003Operating margin-89.9%
2004Operating margin-0.3%
2005Operating margin6.1%
1999Net margin-20,133.3%
2000Net margin-447.3%
2001Net margin-189.9%
2002Net margin-432.1%
2003Net margin-78.1%
2004Net margin0.3%
2005Net margin6.1%
1999Free cash flow margin-19,980%
2000Free cash flow margin-314%
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -20.6M 2000
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-10.3M-16.3M-22.2M199920022005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-2804000
2000Operating cash flow-20582000
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD -25.6M 2000
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.2.0M-5.4M-12.8M-20.2M-27.7M199920022005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-2997000
2000Free cash flow-25610000
2001Free cash flowUnavailableNo source recorded
2002Free cash flowUnavailableNo source recorded
2003Free cash flowUnavailableNo source recorded
2004Free cash flowUnavailableNo source recorded
2005Free 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.

38.2% 2005
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.122%92%61%31%0%1999-01-2920022005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999-01-29Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assets21.2%
2001Liabilities / assets19%
2002Liabilities / assets68.9%
2003Liabilities / assets113%
2004Liabilities / assets80.4%
2005Liabilities / assets38.2%

Current assets to current liabilities

Current assets divided by current liabilities.

3.14× 2005
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.3.39×2.54×1.69×0.85×0.00×1999-01-2920022005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999-01-29Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities2.48×
2001Current assets / current liabilities2.63×
2002Current assets / current liabilities1.17×
2003Current assets / current liabilities1.05×
2004Current assets / current liabilities1.46×
2005Current assets / current liabilities3.14×

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
1999 1998-01-30 – 1999-01-29
−USD 3.02 million
Exact value

Exact value: -3020000 USD

1998-01-30 – 1999-01-29: -3020000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.8 million
Exact value

Exact value: -2804000 USD

1998-01-30 – 1999-01-29: -2804000 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 193,000
Exact value

Exact value: 193000 USD

1998-01-30 – 1999-01-29: 193000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3 million
Calculation and evidence

-2804000 − 193000 USD

Exact free cash flow: -2997000 USD

Share or cite

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

2000 1999-01-30 – 2000-01-29
−USD 36.49 million
Exact value

Exact value: -36487000 USD

1999-01-30 – 2000-01-29: -36487000 USD Inspect Net Income Open source
Share or cite

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

−USD 20.58 million
Exact value

Exact value: -20582000 USD

1999-01-30 – 2000-01-29: -20582000 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 5.03 million
Exact value

Exact value: 5028000 USD

1999-01-30 – 2000-01-29: 5028000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 25.61 million
Calculation and evidence

-20582000 − 5028000 USD

Exact free cash flow: -25610000 USD

Share or cite

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

2001 2000-01-28 – 2001-01-27
−USD 130.88 million
Exact value

Exact value: -130876000 USD

2000-01-28 – 2001-01-27: -130876000 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.

2002 2001-01-27 – 2002-01-26
−USD 291.55 million
Exact value

Exact value: -291546000 USD

2001-01-27 – 2002-01-26: -291546000 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.

2003 2002-02-01 – 2003-01-31
−USD 37.79 million
Exact value

Exact value: -37794000 USD

2002-02-01 – 2003-01-31: -37794000 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.

2004 2003-02-01 – 2004-01-31
USD 117,000
Exact value

Exact value: 117000 USD

2003-02-01 – 2004-01-31: 117000 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.

2005 2004-02-01 – 2005-01-31
USD 4.03 million
Exact value

Exact value: 4032000 USD

2004-02-01 – 2005-01-31: 4032000 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.

29 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001076641, 1076641, edgar:1076641