TANNING TECHNOLOGY CORP

EDGAR

17 filing records in this dataset, filed from 1999-08-26 to 2003-05-01. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.72 million USD

2003-03-31 · USD

Exact inputs and evidence

Operating margin

-29.65%

2003-03-31 · %

Exact inputs and evidence
  • Operating Income: -1103255 USD Source
  • Revenue: 3720381 USD Source

Operating cash flow

-5.03 million USD

2003-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5026669 USD Source

Free cash flow

-5.08 million USD

2003-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5026669 USD Source
  • Capital Expenditure: 56549 USD Source
Cash and cash equivalents
35.2 million USD Source
Exact value

35225652 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

10.7 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Revenue: 1703816 USD · 2002-04-01 – 2002-06-30 Source
  • Revenue: 2580723 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 9289502 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 6615460 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 3720381 USD · 2003-01-01 – 2003-03-31 Source

Net income

-23.1 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Net income: -5182399 USD · 2002-04-01 – 2002-06-30 Source
  • Net income: -13892749 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: -30879360 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -27825028 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -968751 USD · 2003-01-01 – 2003-03-31 Source

Operating cash flow

-19.6 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Operating cash flow: -7264202 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -1868292 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -12770636 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -7264202 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -16438010 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -12770636 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -5026669 USD · 2003-01-01 – 2003-03-31 Source

Capital expenditure

736 thousand USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Capital expenditure: 140005 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 92820 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 332367 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 140005 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 772398 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 332367 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 56549 USD · 2003-01-01 – 2003-03-31 Source

Free cash flow

-20.3 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Operating cash flow: -7264202 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -1868292 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -12770636 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -7264202 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -16438010 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -12770636 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -5026669 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 140005 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 92820 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 332367 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 140005 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 772398 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 332367 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 56549 USD · 2003-01-01 – 2003-03-31 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: 2003-05-01.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2002-12-31
  • Operating income: 6 of 11 periods available· newest 2002-12-31
  • Net income: 6 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2002-12-31
  • Total assets: 5 of 11 periods available· newest 2002-12-31
  • Total liabilities: 2 of 11 periods available· newest 2002-12-31
  • Current assets: 5 of 11 periods available· newest 2002-12-31
  • Current liabilities: 5 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2002-12-31
  • 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

    -81.6%

    Prior period

    USD 50.61 million

    –

    Current period

    USD 9.29 million

    –

    Exact inputs and evidence

    9289502 − 50609089 = -41319587 USD

    50609089 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    9289502 USD · 2002-01-01 – 2002-12-31

    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 12.72 million

    Prior period

    −USD 18.16 million

    –

    Current period

    −USD 30.88 million

    –

    Exact inputs and evidence

    -30879360 − -18160319 = -12719041 USD

    -18160319 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -30879360 USD · 2002-01-01 – 2002-12-31

    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 5.66 million

    Prior period

    −USD 22.1 million

    –

    Current period

    −USD 16.44 million

    –

    Exact inputs and evidence

    -16438010 − -22098091 = 5660081 USD

    -22098091 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -16438010 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -71.4%

    Prior period

    USD 2.7 million

    –

    Current period

    USD 772,398

    –

    Exact inputs and evidence

    772398 − 2697128 = -1924730 USD

    2697128 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    772398 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 9.29 million 100% of revenue
  • Operating costs Derived USD 39.8 million 428% of revenue
  • Operating income −USD 30.51 million −328% of revenue
  • Tax, interest and other Derived USD 367,198 4% of revenue
  • Net income −USD 30.88 million −332% of revenue

Cash

  • Operating cash flow −USD 16.44 million −177% of revenue
  • Capital expenditure USD 772,398 8.3% of revenue
  • Free cash flow Derived −USD 17.21 million −185% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 101% of revenue.
  • 1998 90%
  • 1999 96%
  • 2000 Operating loss: operating costs were 111% of revenue.
  • 2001 Operating loss: operating costs were 151% of revenue.
  • 2002 Operating loss: operating costs were 428% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-3126107306 26376666 Derived -269360 -342767 Derived 73407 -5684079 Derived
Source
1998 1998-01-01 – 1998-12-3133288556 29904860 Derived 3383696 1080725 Derived 2302971 1200971 Derived
Source
1999 1999-01-01 – 1999-12-3158463963 55980759 Derived 2483204 34111 Derived 2449093 -4399849 Derived
Source
2000 2000-01-01 – 2000-12-3190550529 100767132 Derived -10216603 -2303366 Derived -7913237 855085 Derived
Source
2001 2001-01-01 – 2001-12-3150609089 76299752 Derived -25690663 -7530344 Derived -18160319 -24795219 Derived
Source
2002 2002-01-01 – 2002-12-319289502 39801664 Derived -30512162 367198 Derived -30879360 -17210408 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 9.3M 2002
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.97.8M73.3M48.9M24.4M0.0199720002002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue26107306
1998Revenue33288556
1999Revenue58463963
2000Revenue90550529
2001Revenue50609089
2002Revenue9289502

Revenue growth

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

-81.6% 2002
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.88%43%-3%-49%-94%199720002002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year27.5%
1999Year over year75.6%
2000Year over year54.9%
2001Year over year-44.1%
2002Year over year-81.6%

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 -328.5% 2002
Net margin -332.4% 2002
Free cash flow margin -185.3% 2002
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.38%-62%-161%-260%-360%199720002002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-1%
1998Operating margin10.2%
1999Operating margin4.2%
2000Operating margin-11.3%
2001Operating margin-50.8%
2002Operating margin-328.5%
1997Net margin0.3%
1998Net margin6.9%
1999Net margin4.2%
2000Net margin-8.7%
2001Net margin-35.9%
2002Net margin-332.4%
1997Free cash flow margin-21.8%
1998Free cash flow margin3.6%
1999Free cash flow margin-7.5%
2000Free cash flow margin0.9%
2001Free cash flow margin-49%
2002Free cash flow margin-185.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -16.4M 2002
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.5.8M-1.7M-9.2M-16.7M-24.2M199720002002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-3785019
1998Operating cash flow2854994
1999Operating cash flow-948986
2000Operating cash flow3710511
2001Operating cash flow-22098091
2002Operating cash flow-16438010

Free cash flow

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

USD -17.2M 2002
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.3.3M-4.3M-11.8M-19.3M-26.9M199720002002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow-5684079
1998Free cash flow1200971
1999Free cash flow-4399849
2000Free cash flow855085
2001Free cash flow-24795219
2002Free cash flow-17210408

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.

19.8% 2002
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.21.4%16.0%10.7%5.3%0.0%1997-12-312000-12-312002
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
2001Liabilities / assets9.9%
2002Liabilities / assets19.8%

Current assets to current liabilities

Current assets divided by current liabilities.

8.99× 2002
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.10.21×7.66×5.10×2.55×0.00×1997-12-3120002002
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 liabilities3.13×
1999Current assets / current liabilities9.45×
2000Current assets / current liabilities7.17×
2001Current assets / current liabilities9.42×
2002Current assets / current liabilities8.99×

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 73,407
Exact value

Exact value: 73407 USD

1997-01-01 – 1997-12-31: 73407 USD Inspect Net Income Open source
Share or cite

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

−USD 3.79 million
Exact value

Exact value: -3785019 USD

1997-01-01 – 1997-12-31: -3785019 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 1.9 million
Exact value

Exact value: 1899060 USD

1997-01-01 – 1997-12-31: 1899060 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.68 million
Calculation and evidence

-3785019 − 1899060 USD

Exact free cash flow: -5684079 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 2.3 million
Exact value

Exact value: 2302971 USD

1998-01-01 – 1998-12-31: 2302971 USD Inspect Net Income Open source
Share or cite

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

USD 2.85 million
Exact value

Exact value: 2854994 USD

1998-01-01 – 1998-12-31: 2854994 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 1.65 million
Exact value

Exact value: 1654023 USD

1998-01-01 – 1998-12-31: 1654023 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.2 million
Calculation and evidence

2854994 − 1654023 USD

Exact free cash flow: 1200971 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 2.45 million
Exact value

Exact value: 2449093 USD

1999-01-01 – 1999-12-31: 2449093 USD Inspect Net Income Open source
Share or cite

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

−USD 948,986
Exact value

Exact value: -948986 USD

1999-01-01 – 1999-12-31: -948986 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 3.45 million
Exact value

Exact value: 3450863 USD

1999-01-01 – 1999-12-31: 3450863 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.4 million
Calculation and evidence

-948986 − 3450863 USD

Exact free cash flow: -4399849 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 7.91 million
Exact value

Exact value: -7913237 USD

2000-01-01 – 2000-12-31: -7913237 USD Inspect Net Income Open source
Share or cite

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

USD 3.71 million
Exact value

Exact value: 3710511 USD

2000-01-01 – 2000-12-31: 3710511 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 2.86 million
Exact value

Exact value: 2855426 USD

2000-01-01 – 2000-12-31: 2855426 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 855,085
Calculation and evidence

3710511 − 2855426 USD

Exact free cash flow: 855085 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 18.16 million
Exact value

Exact value: -18160319 USD

2001-01-01 – 2001-12-31: -18160319 USD Inspect Net Income Open source
Share or cite

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

−USD 22.1 million
Exact value

Exact value: -22098091 USD

2001-01-01 – 2001-12-31: -22098091 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 2.7 million
Exact value

Exact value: 2697128 USD

2001-01-01 – 2001-12-31: 2697128 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 24.8 million
Calculation and evidence

-22098091 − 2697128 USD

Exact free cash flow: -24795219 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 30.88 million
Exact value

Exact value: -30879360 USD

2002-01-01 – 2002-12-31: -30879360 USD Inspect Net Income Open source
Share or cite

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

−USD 16.44 million
Exact value

Exact value: -16438010 USD

2002-01-01 – 2002-12-31: -16438010 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 772,398
Exact value

Exact value: 772398 USD

2002-01-01 – 2002-12-31: 772398 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.21 million
Calculation and evidence

-16438010 − 772398 USD

Exact free cash flow: -17210408 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.

17 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001086384, 1086384, edgar:1086384