DATA RETURN CORP

EDGAR

12 filing records in this dataset, filed from 1999-12-10 to 2001-11-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

12.2 million USD

2001-09-30 · USD

Exact inputs and evidence

Operating margin

-99.8%

2001-09-30 · %

Exact inputs and evidence
  • Operating Income: -12136000 USD Source
  • Revenue: 12160000 USD Source

Operating cash flow

-6.01 million USD

2001-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -15495000 USD Source
  • Operating Cash Flow: -9482000 USD Source

Free cash flow

-7.67 million USD

2001-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -15495000 USD Source
  • Operating Cash Flow: -9482000 USD Source
  • Capital Expenditure: 2582000 USD Source
  • Capital Expenditure: 929000 USD Source
Cash and cash equivalents
6.57 million USD Source
Exact value

6566000 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

54.2 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Revenue: 14063000 USD · 2000-10-01 – 2000-12-31 Source
  • Revenue: 50068000 USD · 2000-04-01 – 2001-03-31 Source
  • Revenue: 35682000 USD · 2000-04-01 – 2000-12-31 Source
  • Revenue: 13583000 USD · 2001-04-01 – 2001-06-30 Source
  • Revenue: 12160000 USD · 2001-07-01 – 2001-09-30 Source

Net income

-56.6 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Net income: -13055000 USD · 2000-10-01 – 2000-12-31 Source
  • Net income: -48778000 USD · 2000-04-01 – 2001-03-31 Source
  • Net income: -34286000 USD · 2000-04-01 – 2000-12-31 Source
  • Net income: -16229000 USD · 2001-04-01 – 2001-06-30 Source
  • Net income: -12776000 USD · 2001-07-01 – 2001-09-30 Source

Operating cash flow

-28.2 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Operating cash flow: -23586000 USD · 2000-04-01 – 2000-12-31 Source
  • Operating cash flow: -16420000 USD · 2000-04-01 – 2000-09-30 Source
  • Operating cash flow: -29105000 USD · 2000-04-01 – 2001-03-31 Source
  • Operating cash flow: -23586000 USD · 2000-04-01 – 2000-12-31 Source
  • Operating cash flow: -9482000 USD · 2001-04-01 – 2001-06-30 Source
  • Operating cash flow: -15495000 USD · 2001-04-01 – 2001-09-30 Source
  • Operating cash flow: -9482000 USD · 2001-04-01 – 2001-06-30 Source

Capital expenditure

5.06 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Capital expenditure: 12935000 USD · 2000-04-01 – 2000-12-31 Source
  • Capital expenditure: 10939000 USD · 2000-04-01 – 2000-09-30 Source
  • Capital expenditure: 13415000 USD · 2000-04-01 – 2001-03-31 Source
  • Capital expenditure: 12935000 USD · 2000-04-01 – 2000-12-31 Source
  • Capital expenditure: 929000 USD · 2001-04-01 – 2001-06-30 Source
  • Capital expenditure: 2582000 USD · 2001-04-01 – 2001-09-30 Source
  • Capital expenditure: 929000 USD · 2001-04-01 – 2001-06-30 Source

Free cash flow

-33.2 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Operating cash flow: -23586000 USD · 2000-04-01 – 2000-12-31 Source
  • Operating cash flow: -16420000 USD · 2000-04-01 – 2000-09-30 Source
  • Operating cash flow: -29105000 USD · 2000-04-01 – 2001-03-31 Source
  • Operating cash flow: -23586000 USD · 2000-04-01 – 2000-12-31 Source
  • Operating cash flow: -9482000 USD · 2001-04-01 – 2001-06-30 Source
  • Operating cash flow: -15495000 USD · 2001-04-01 – 2001-09-30 Source
  • Operating cash flow: -9482000 USD · 2001-04-01 – 2001-06-30 Source
  • Capital expenditure: 12935000 USD · 2000-04-01 – 2000-12-31 Source
  • Capital expenditure: 10939000 USD · 2000-04-01 – 2000-09-30 Source
  • Capital expenditure: 13415000 USD · 2000-04-01 – 2001-03-31 Source
  • Capital expenditure: 12935000 USD · 2000-04-01 – 2000-12-31 Source
  • Capital expenditure: 929000 USD · 2001-04-01 – 2001-06-30 Source
  • Capital expenditure: 2582000 USD · 2001-04-01 – 2001-09-30 Source
  • Capital expenditure: 929000 USD · 2001-04-01 – 2001-06-30 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: 2001-11-16.

Financial data available through: 2001-03-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2001-03-31
  • Operating income: 3 of 11 periods available· newest 2001-03-31
  • Net income: 3 of 11 periods available· newest 2001-03-31
  • Operating cash flow: 3 of 11 periods available· newest 2001-03-31
  • Capital expenditure: 3 of 11 periods available· newest 2001-03-31
  • Total assets: 3 of 11 periods available· newest 2001-03-31
  • Total liabilities: 1 of 11 periods available· newest 2001-03-31
  • Current assets: 3 of 11 periods available· newest 2001-03-31
  • Current liabilities: 3 of 11 periods available· newest 2001-03-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2001-03-31
  • 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

    +323.1%

    Prior period

    USD 11.83 million

    –

    Current period

    USD 50.07 million

    –

    Exact inputs and evidence

    50068000 − 11833000 = 38235000 USD

    11833000 USD · 1999-04-01 – 2000-03-31

    Inspect prior input Prior source

    50068000 USD · 2000-04-01 – 2001-03-31

    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 37.09 million

    Prior period

    −USD 11.69 million

    –

    Current period

    −USD 48.78 million

    –

    Exact inputs and evidence

    -48778000 − -11688000 = -37090000 USD

    -11688000 USD · 1999-04-01 – 2000-03-31

    Inspect prior input Prior source

    -48778000 USD · 2000-04-01 – 2001-03-31

    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 20.15 million

    Prior period

    −USD 8.96 million

    –

    Current period

    −USD 29.11 million

    –

    Exact inputs and evidence

    -29105000 − -8955000 = -20150000 USD

    -8955000 USD · 1999-04-01 – 2000-03-31

    Inspect prior input Prior source

    -29105000 USD · 2000-04-01 – 2001-03-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +125.3%

    Prior period

    USD 5.95 million

    –

    Current period

    USD 13.42 million

    –

    Exact inputs and evidence

    13415000 − 5953000 = 7462000 USD

    5953000 USD · 1999-04-01 – 2000-03-31

    Inspect prior input Prior source

    13415000 USD · 2000-04-01 – 2001-03-31

    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.

2001 2000-04-01 – 2001-03-31

  • Revenue USD 50.07 million 100% of revenue
  • Operating costs Derived USD 98.3 million 196% of revenue
  • Operating income −USD 48.24 million −96% of revenue
  • Tax, interest and other Derived USD 543,000 1.1% of revenue
  • Net income −USD 48.78 million −97% of revenue

Cash

  • Operating cash flow −USD 29.11 million −58% of revenue
  • Capital expenditure USD 13.42 million 27% of revenue
  • Free cash flow Derived −USD 42.52 million −85% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 168% of revenue.
  • 2000 Operating loss: operating costs were 215% of revenue.
  • 2001 Operating loss: operating costs were 196% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1998-04-01 – 1999-03-311889000 3180000 Derived -1291000 -7000 Derived -1284000 -1459000 Derived
Source
2000 1999-04-01 – 2000-03-3111833000 25391000 Derived -13558000 -1870000 Derived -11688000 -14908000 Derived
Source
2001 2000-04-01 – 2001-03-3150068000 98303000 Derived -48235000 543000 Derived -48778000 -42520000 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 50.1M 2001
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.54.1M40.6M27.0M13.5M0.0199920002001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue1889000
2000Revenue11833000
2001Revenue50068000

Revenue growth

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

323.1% 2001
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.569%426%284%142%0%199920002001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year526.4%
2001Year over year323.1%

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 -96.3% 2001
Net margin -97.4% 2001
Free cash flow margin -84.9% 2001
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%-26%-63%-100%-136%199920002001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-68.3%
2000Operating margin-114.6%
2001Operating margin-96.3%
1999Net margin-68%
2000Net margin-98.8%
2001Net margin-97.4%
1999Free cash flow margin-77.2%
2000Free cash flow margin-126%
2001Free cash flow margin-84.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -29.1M 2001
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.2.3M-6.1M-14.6M-23.0M-31.4M199920002001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-645000
2000Operating cash flow-8955000
2001Operating cash flow-29105000

Free cash flow

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

USD -42.5M 2001
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.3.4M-8.9M-21.3M-33.6M-45.9M199920002001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-1459000
2000Free cash flow-14908000
2001Free cash flow-42520000

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.

49.6% 2001
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.54%40%27%13%0%1999-03-312000-03-312001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999-03-31Liabilities / assetsNot reported
2000-03-31Liabilities / assetsNot reported
2001Liabilities / assets49.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.7× 2001
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.8.14×6.11×4.07×2.04×0.00×199920002001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities1.7×
2000Current assets / current liabilities7.54×
2001Current assets / current liabilities1.7×

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 1998-04-01 – 1999-03-31
−USD 1.28 million
Exact value

Exact value: -1284000 USD

1998-04-01 – 1999-03-31: -1284000 USD Inspect Net Income Open source
Share or cite

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

−USD 645,000
Exact value

Exact value: -645000 USD

1998-04-01 – 1999-03-31: -645000 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 814,000
Exact value

Exact value: 814000 USD

1998-04-01 – 1999-03-31: 814000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.46 million
Calculation and evidence

-645000 − 814000 USD

Exact free cash flow: -1459000 USD

Share or cite

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

2000 1999-04-01 – 2000-03-31
−USD 11.69 million
Exact value

Exact value: -11688000 USD

1999-04-01 – 2000-03-31: -11688000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.96 million
Exact value

Exact value: -8955000 USD

1999-04-01 – 2000-03-31: -8955000 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 5.95 million
Exact value

Exact value: 5953000 USD

1999-04-01 – 2000-03-31: 5953000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.91 million
Calculation and evidence

-8955000 − 5953000 USD

Exact free cash flow: -14908000 USD

Share or cite

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

2001 2000-04-01 – 2001-03-31
−USD 48.78 million
Exact value

Exact value: -48778000 USD

2000-04-01 – 2001-03-31: -48778000 USD Inspect Net Income Open source
Share or cite

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

−USD 29.11 million
Exact value

Exact value: -29105000 USD

2000-04-01 – 2001-03-31: -29105000 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 13.42 million
Exact value

Exact value: 13415000 USD

2000-04-01 – 2001-03-31: 13415000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 42.52 million
Calculation and evidence

-29105000 − 13415000 USD

Exact free cash flow: -42520000 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.

12 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001088330, 1088330, edgar:1088330