COOLSAVINGS INC

EDGAR

26 filing records in this dataset, filed from 2000-08-11 to 2005-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

17.2 million USD

2005-09-30 · USD

Exact inputs and evidence

Operating margin

10.2%

2005-09-30 · %

Exact inputs and evidence
  • Operating Income: 1758000 USD Source
  • Revenue: 17231000 USD Source

Operating cash flow

638 thousand USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 866000 USD Source
  • Operating Cash Flow: 228000 USD Source

Free cash flow

457 thousand USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 866000 USD Source
  • Operating Cash Flow: 228000 USD Source
  • Capital Expenditure: 382000 USD Source
  • Capital Expenditure: 201000 USD Source
Cash and cash equivalents
7.59 million USD Source
Exact value

7588000 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

60.4 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Revenue: 38347000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 26136000 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 15278000 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 15671000 USD · 2005-04-01 – 2005-06-30 Source
  • Revenue: 17231000 USD · 2005-07-01 – 2005-09-30 Source

Net income

6.26 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Net income: 673000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: -826000 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: 1043000 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: 1879000 USD · 2005-04-01 – 2005-06-30 Source
  • Net income: 1838000 USD · 2005-07-01 – 2005-09-30 Source

Operating cash flow

2.22 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Operating cash flow: 1814000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 463000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -119000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 228000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: -119000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 866000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 228000 USD · 2005-01-01 – 2005-06-30 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: 2005-11-14.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2004-12-31
  • Operating income: 7 of 11 periods available· newest 2004-12-31
  • Net income: 7 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2004-12-31
  • Total assets: 5 of 11 periods available· newest 2003-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2003-12-31
  • Current liabilities: 5 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2004-12-31
  • 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

    +18.4%

    Prior period

    USD 32.39 million

    –

    Current period

    USD 38.35 million

    –

    Exact inputs and evidence

    38347000 − 32392000 = 5955000 USD

    32392000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    38347000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +2.7%

    Prior period

    USD 655,000

    –

    Current period

    USD 673,000

    –

    Exact inputs and evidence

    673000 − 655000 = 18000 USD

    655000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    673000 USD · 2004-01-01 – 2004-12-31

    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

    -47.3%

    Prior period

    USD 3.44 million

    –

    Current period

    USD 1.81 million

    –

    Exact inputs and evidence

    1814000 − 3440000 = -1626000 USD

    3440000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    1814000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +48%

    Prior period

    USD 419,000

    –

    Current period

    USD 620,000

    –

    Exact inputs and evidence

    620000 − 419000 = 201000 USD

    419000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    620000 USD · 2004-01-01 – 2004-12-31

    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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 38.35 million 100% of revenue
  • Cost of revenue USD 6.56 million 17% of revenue
  • Operating expenses USD 30.63 million 80% of revenue
  • Operating income USD 1.15 million 3% of revenue
  • Tax, interest and other Derived USD 481,000 1.3% of revenue
  • Net income USD 673,000 1.8% of revenue

Cash

  • Operating cash flow USD 1.81 million 4.7% of revenue
  • Capital expenditure USD 620,000 1.6% of revenue
  • Free cash flow Derived USD 1.19 million 3.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 568% of revenue.
  • 1999 Operating loss: operating costs were 233% of revenue.
  • 2000 Operating loss: operating costs were 199% of revenue.
  • 2001 Operating loss: operating costs were 216% of revenue.
  • 2002 Operating loss: operating costs were 127% of revenue.
  • 2003 97%
  • 2004 97%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-311142819 6488990 Derived -5346171 395089 Derived -5741260 -5840710 Derived
Source
1999 1999-01-01 – 1999-12-3112916000 30049000 Derived -17133000 -265000 Derived -16868000 -19577000 Derived
Source
2000 2000-01-01 – 2000-12-3139866000 79244000 Derived -39378000 -138000 Derived -39240000 -32172000 Derived
Source
2001 2001-01-01 – 2001-12-3122173000 47829000 Derived -25656000 3571000 Derived -29227000 -18205000 Derived
Source
2002 2002-01-01 – 2002-12-3126360000 33540000 Derived -7180000 1107000 Derived -8287000 -2201000 Derived
Source
2003 2003-01-01 – 2003-12-3132392000 31303000 Derived 1089000 434000 Derived 655000 3021000 Derived
Source
2004 2004-01-01 – 2004-12-3138347000 37193000 Derived 1154000 481000 Derived 673000 1194000 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 38.3M 2004
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.43.1M32.3M21.5M10.8M0.0199820012004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue1142819
1999Revenue12916000
2000Revenue39866000
2001Revenue22173000
2002Revenue26360000
2003Revenue32392000
2004Revenue38347000

Revenue growth

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

18.4% 2004
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.1,116%805%493%181%-130%199820012004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year1,030.2%
2000Year over year208.7%
2001Year over year-44.4%
2002Year over year18.9%
2003Year over year22.9%
2004Year over year18.4%

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 3% 2004
Net margin 1.8% 2004
Free cash flow margin 3.1% 2004
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.51%-100%-251%-402%-553%199820012004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-467.8%
1999Operating margin-132.6%
2000Operating margin-98.8%
2001Operating margin-115.7%
2002Operating margin-27.2%
2003Operating margin3.4%
2004Operating margin3%
1998Net margin-502.4%
1999Net margin-130.6%
2000Net margin-98.4%
2001Net margin-131.8%
2002Net margin-31.4%
2003Net margin2%
2004Net margin1.8%
1998Free cash flow margin-511.1%
1999Free cash flow margin-151.6%
2000Free cash flow margin-80.7%
2001Free cash flow margin-82.1%
2002Free cash flow margin-8.3%
2003Free cash flow margin9.3%
2004Free cash flow margin3.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.8M 2004
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-2.6M-11.0M-19.4M-27.8M199820012004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-4800135
1999Operating cash flow-17362000
2000Operating cash flow-25457000
2001Operating cash flow-16514000
2002Operating cash flow-1813000
2003Operating cash flow3440000
2004Operating cash flow1814000

Free cash flow

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

USD 1.2M 2004
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.5.8M-4.4M-14.6M-24.8M-35.0M199820012004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-5840710
1999Free cash flow-19577000
2000Free cash flow-32172000
2001Free cash flow-18205000
2002Free cash flow-2201000
2003Free cash flow3021000
2004Free cash flow1194000

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
1998-12-31Liabilities / assetsNot reportedNo source recorded
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
2004-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

1.01× 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.2.80×2.10×1.40×0.70×0.00×1998-12-3120012004-12-31
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities2.6×
2000Current assets / current liabilities0.88×
2001Current assets / current liabilities0.79×
2002Current assets / current liabilities0.89×
2003Current assets / current liabilities1.01×
2004-12-31Current assets / current liabilitiesNot reportedNo source recorded

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
1998 1998-01-01 – 1998-12-31
−USD 5.74 million
Exact value

Exact value: -5741260 USD

1998-01-01 – 1998-12-31: -5741260 USD Inspect Net Income Open source
Share or cite

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

−USD 4.8 million
Exact value

Exact value: -4800135 USD

1998-01-01 – 1998-12-31: -4800135 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 1.04 million
Exact value

Exact value: 1040575 USD

1998-01-01 – 1998-12-31: 1040575 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.84 million
Calculation and evidence

-4800135 − 1040575 USD

Exact free cash flow: -5840710 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 16.87 million
Exact value

Exact value: -16868000 USD

1999-01-01 – 1999-12-31: -16868000 USD Inspect Net Income Open source
Share or cite

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

−USD 17.36 million
Exact value

Exact value: -17362000 USD

1999-01-01 – 1999-12-31: -17362000 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 2.22 million
Exact value

Exact value: 2215000 USD

1999-01-01 – 1999-12-31: 2215000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.58 million
Calculation and evidence

-17362000 − 2215000 USD

Exact free cash flow: -19577000 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 39.24 million
Exact value

Exact value: -39240000 USD

2000-01-01 – 2000-12-31: -39240000 USD Inspect Net Income Open source
Share or cite

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

−USD 25.46 million
Exact value

Exact value: -25457000 USD

2000-01-01 – 2000-12-31: -25457000 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 6.72 million
Exact value

Exact value: 6715000 USD

2000-01-01 – 2000-12-31: 6715000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 32.17 million
Calculation and evidence

-25457000 − 6715000 USD

Exact free cash flow: -32172000 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 29.23 million
Exact value

Exact value: -29227000 USD

2001-01-01 – 2001-12-31: -29227000 USD Inspect Net Income Open source
Share or cite

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

−USD 16.51 million
Exact value

Exact value: -16514000 USD

2001-01-01 – 2001-12-31: -16514000 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 1.69 million
Exact value

Exact value: 1691000 USD

2001-01-01 – 2001-12-31: 1691000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.21 million
Calculation and evidence

-16514000 − 1691000 USD

Exact free cash flow: -18205000 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 8.29 million
Exact value

Exact value: -8287000 USD

2002-01-01 – 2002-12-31: -8287000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.81 million
Exact value

Exact value: -1813000 USD

2002-01-01 – 2002-12-31: -1813000 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 388,000
Exact value

Exact value: 388000 USD

2002-01-01 – 2002-12-31: 388000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.2 million
Calculation and evidence

-1813000 − 388000 USD

Exact free cash flow: -2201000 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 655,000
Exact value

Exact value: 655000 USD

2003-01-01 – 2003-12-31: 655000 USD Inspect Net Income Open source
Share or cite

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

USD 3.44 million
Exact value

Exact value: 3440000 USD

2003-01-01 – 2003-12-31: 3440000 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 419,000
Exact value

Exact value: 419000 USD

2003-01-01 – 2003-12-31: 419000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.02 million
Calculation and evidence

3440000 − 419000 USD

Exact free cash flow: 3021000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
USD 673,000
Exact value

Exact value: 673000 USD

2004-01-01 – 2004-12-31: 673000 USD Inspect Net Income Open source
Share or cite

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

USD 1.81 million
Exact value

Exact value: 1814000 USD

2004-01-01 – 2004-12-31: 1814000 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 620,000
Exact value

Exact value: 620000 USD

2004-01-01 – 2004-12-31: 620000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.19 million
Calculation and evidence

1814000 − 620000 USD

Exact free cash flow: 1194000 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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001087875, 1087875, edgar:1087875

Also known as COOLSAVINGS COM INC