CYSIVE INC

EDGAR

19 filing records in this dataset, filed from 1999-11-15 to 2003-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

18 thousand USD

2003-09-30 · USD

Exact inputs and evidence

Operating margin

-26,172.22%

2003-09-30 · %

Exact inputs and evidence
  • Operating Income: -4711000 USD Source
  • Revenue: 18000 USD Source

Operating cash flow

-3.68 million USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -10861000 USD Source
  • Operating Cash Flow: -7183000 USD Source

Free cash flow

-3.68 million USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -10861000 USD Source
  • Operating Cash Flow: -7183000 USD Source
  • Capital Expenditure: 26000 USD Source
  • Capital Expenditure: 23000 USD Source
Cash and cash equivalents
2.24 million USD Source
Exact value

2241000 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

600 thousand USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Revenue: 4209000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 3770000 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 88000 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 55000 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 18000 USD · 2003-07-01 – 2003-09-30 Source

Net income

-14.8 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Net income: -26145000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -23285000 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -2680000 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: -5302000 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: -3976000 USD · 2003-07-01 – 2003-09-30 Source

Operating cash flow

-14.1 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: -16025000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -12787000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -2818000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -7183000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -2818000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -10861000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -7183000 USD · 2003-01-01 – 2003-06-30 Source

Capital expenditure

83 thousand USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Capital expenditure: 145000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 88000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 23000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 23000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 23000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 26000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 23000 USD · 2003-01-01 – 2003-06-30 Source

Free cash flow

-14.2 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: -16025000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -12787000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -2818000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -7183000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -2818000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -10861000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -7183000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 145000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 88000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 23000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 23000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 23000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 26000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 23000 USD · 2003-01-01 – 2003-06-30 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: 2003-11-14.

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

    -71.3%

    Prior period

    USD 14.69 million

    –

    Current period

    USD 4.21 million

    –

    Exact inputs and evidence

    4209000 − 14691000 = -10482000 USD

    14691000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    4209000 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 4.22 million

    Prior period

    −USD 21.93 million

    –

    Current period

    −USD 26.15 million

    –

    Exact inputs and evidence

    -26145000 − -21928000 = -4217000 USD

    -21928000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -26145000 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 268,000

    Prior period

    −USD 16.29 million

    –

    Current period

    −USD 16.03 million

    –

    Exact inputs and evidence

    -16025000 − -16293000 = 268000 USD

    -16293000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -16025000 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

    -91.5%

    Prior period

    USD 1.7 million

    –

    Current period

    USD 145,000

    –

    Exact inputs and evidence

    145000 − 1696000 = -1551000 USD

    1696000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    145000 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 4.21 million 100% of revenue
  • Cost of revenue USD 3.51 million 83% of revenue
  • Operating expenses USD 32.02 million 761% of revenue
  • Operating income −USD 31.32 million −744% of revenue
  • Tax, interest and other Derived −USD 5.18 million −123% of revenue
  • Net income −USD 26.15 million −621% of revenue

Cash

  • Operating cash flow −USD 16.03 million −381% of revenue
  • Capital expenditure USD 145,000 3.4% of revenue
  • Free cash flow Derived −USD 16.17 million −384% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Net income was higher than operating income, so the split is not drawn.
  • 1998 Net income was higher than operating income, so the split is not drawn.
  • 1999 Operating loss: operating costs were 144% of revenue.
  • 2000 Operating loss: operating costs were 135% of revenue.
  • 2001 Operating loss: operating costs were 304% of revenue.
  • 2002 Operating loss: operating costs were 844% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-317711138 6312389 Derived 1398749 -23543 Derived 1422292 920902 Derived
Source
1998 1998-01-01 – 1998-12-319141966 8360061 Derived 781905 -14080 Derived 795985 481566 Derived
Source
1999 1999-01-01 – 1999-12-3125265000 36469000 Derived -11204000 -4801000 Derived -6403000 148000 Derived
Source
2000 2000-01-01 – 2000-12-3150287000 68025000 Derived -17738000 -3410000 Derived -14328000 -4022000 Derived
Source
2001 2001-01-01 – 2001-12-3114691000 44628000 Derived -29937000 -8009000 Derived -21928000 -17989000 Derived
Source
2002 2002-01-01 – 2002-12-314209000 35531000 Derived -31322000 -5177000 Derived -26145000 -16170000 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 4.2M 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.54.3M40.7M27.2M13.6M0.0199720002002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue7711138
1998Revenue9141966
1999Revenue25265000
2000Revenue50287000
2001Revenue14691000
2002Revenue4209000

Revenue growth

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

-71.3% 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.196%124%53%-19%-91%199720002002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year18.6%
1999Year over year176.4%
2000Year over year99%
2001Year over year-70.8%
2002Year over year-71.3%

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 -744.2% 2002
Net margin -621.2% 2002
Free cash flow margin -384.2% 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.79%-142%-363%-584%-805%199720002002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin18.1%
1998Operating margin8.6%
1999Operating margin-44.3%
2000Operating margin-35.3%
2001Operating margin-203.8%
2002Operating margin-744.2%
1997Net margin18.4%
1998Net margin8.7%
1999Net margin-25.3%
2000Net margin-28.5%
2001Net margin-149.3%
2002Net margin-621.2%
1997Free cash flow margin11.9%
1998Free cash flow margin5.3%
1999Free cash flow margin0.6%
2000Free cash flow margin-8%
2001Free cash flow margin-122.4%
2002Free cash flow margin-384.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -16M 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.4.3M-1.2M-6.8M-12.3M-17.8M199720002002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow1000913
1998Operating cash flow730777
1999Operating cash flow674000
2000Operating cash flow2768000
2001Operating cash flow-16293000
2002Operating cash flow-16025000

Free cash flow

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

USD -16.2M 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.2.4M-3.1M-8.5M-14.0M-19.5M199720002002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow920902
1998Free cash flow481566
1999Free cash flow148000
2000Free cash flow-4022000
2001Free cash flow-17989000
2002Free cash flow-16170000

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.

4.9% 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.5.3%4.0%2.6%1.3%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 / assets3%
2002Liabilities / assets4.9%

Current assets to current liabilities

Current assets divided by current liabilities.

24.52× 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.32.37×24.28×16.18×8.09×0.00×1997-12-3120002002
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 liabilities4.34×
1999Current assets / current liabilities15.15×
2000Current assets / current liabilities10.21×
2001Current assets / current liabilities29.97×
2002Current assets / current liabilities24.52×

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 1.42 million
Exact value

Exact value: 1422292 USD

1997-01-01 – 1997-12-31: 1422292 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 million
Exact value

Exact value: 1000913 USD

1997-01-01 – 1997-12-31: 1000913 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 80,011
Exact value

Exact value: 80011 USD

1997-01-01 – 1997-12-31: 80011 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 920,902
Calculation and evidence

1000913 − 80011 USD

Exact free cash flow: 920902 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 795,985
Exact value

Exact value: 795985 USD

1998-01-01 – 1998-12-31: 795985 USD Inspect Net Income Open source
Share or cite

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

USD 730,777
Exact value

Exact value: 730777 USD

1998-01-01 – 1998-12-31: 730777 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 249,211
Exact value

Exact value: 249211 USD

1998-01-01 – 1998-12-31: 249211 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 481,566
Calculation and evidence

730777 − 249211 USD

Exact free cash flow: 481566 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 6.4 million
Exact value

Exact value: -6403000 USD

1999-01-01 – 1999-12-31: -6403000 USD Inspect Net Income Open source
Share or cite

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

USD 674,000
Exact value

Exact value: 674000 USD

1999-01-01 – 1999-12-31: 674000 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 526,000
Exact value

Exact value: 526000 USD

1999-01-01 – 1999-12-31: 526000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 148,000
Calculation and evidence

674000 − 526000 USD

Exact free cash flow: 148000 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 14.33 million
Exact value

Exact value: -14328000 USD

2000-01-01 – 2000-12-31: -14328000 USD Inspect Net Income Open source
Share or cite

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

USD 2.77 million
Exact value

Exact value: 2768000 USD

2000-01-01 – 2000-12-31: 2768000 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 6.79 million
Exact value

Exact value: 6790000 USD

2000-01-01 – 2000-12-31: 6790000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.02 million
Calculation and evidence

2768000 − 6790000 USD

Exact free cash flow: -4022000 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 21.93 million
Exact value

Exact value: -21928000 USD

2001-01-01 – 2001-12-31: -21928000 USD Inspect Net Income Open source
Share or cite

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

−USD 16.29 million
Exact value

Exact value: -16293000 USD

2001-01-01 – 2001-12-31: -16293000 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 1.7 million
Exact value

Exact value: 1696000 USD

2001-01-01 – 2001-12-31: 1696000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.99 million
Calculation and evidence

-16293000 − 1696000 USD

Exact free cash flow: -17989000 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 26.15 million
Exact value

Exact value: -26145000 USD

2002-01-01 – 2002-12-31: -26145000 USD Inspect Net Income Open source
Share or cite

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

−USD 16.03 million
Exact value

Exact value: -16025000 USD

2002-01-01 – 2002-12-31: -16025000 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 145,000
Exact value

Exact value: 145000 USD

2002-01-01 – 2002-12-31: 145000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.17 million
Calculation and evidence

-16025000 − 145000 USD

Exact free cash flow: -16170000 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.

19 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001093193, 1093193, edgar:1093193