JNI CORP

EDGAR

17 filing records in this dataset, filed from 2000-03-29 to 2003-08-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

5.81 million USD

2003-06-30 · USD

Exact inputs and evidence

Operating margin

-120.34%

2003-06-30 · %

Exact inputs and evidence
  • Operating Income: -6987000 USD Source
  • Revenue: 5806000 USD Source

Operating cash flow

-3.86 million USD

2003-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -10986000 USD Source
  • Operating Cash Flow: -7131000 USD Source

Free cash flow

-5.87 million USD

2003-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -10986000 USD Source
  • Operating Cash Flow: -7131000 USD Source
  • Capital Expenditure: 2323000 USD Source
  • Capital Expenditure: 311000 USD Source
Cash and cash equivalents
4.43 million USD Source
Exact value

4429000 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

29.5 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Revenue: 7107000 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 38362000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 29944000 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 8131000 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 5806000 USD · 2003-04-01 – 2003-06-30 Source

Net income

-33.2 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Net income: -5962000 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: -34644000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -18813000 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -4731000 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: -6639000 USD · 2003-04-01 – 2003-06-30 Source

Operating cash flow

-16.6 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Operating cash flow: -1487000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 764000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -4892000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -1487000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -7131000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -10986000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -7131000 USD · 2003-01-01 – 2003-03-31 Source

Capital expenditure

2.84 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Capital expenditure: 1086000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 783000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 1302000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 1086000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 311000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 2323000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 311000 USD · 2003-01-01 – 2003-03-31 Source

Free cash flow

-19.5 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Operating cash flow: -1487000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 764000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -4892000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -1487000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -7131000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -10986000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -7131000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 1086000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 783000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 1302000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 1086000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 311000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 2323000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 311000 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: 2003-08-13.

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: 5 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

    -49%

    Prior period

    USD 75.26 million

    –

    Current period

    USD 38.36 million

    –

    Exact inputs and evidence

    38362000 − 75263000 = -36901000 USD

    75263000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    38362000 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 20.9 million

    Prior period

    −USD 13.75 million

    –

    Current period

    −USD 34.64 million

    –

    Exact inputs and evidence

    -34644000 − -13748000 = -20896000 USD

    -13748000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -34644000 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

    -138.5%

    Prior period

    USD 12.69 million

    –

    Current period

    −USD 4.89 million

    –

    Exact inputs and evidence

    -4892000 − 12694000 = -17586000 USD

    12694000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -4892000 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

    -85.1%

    Prior period

    USD 8.75 million

    –

    Current period

    USD 1.3 million

    –

    Exact inputs and evidence

    1302000 − 8747000 = -7445000 USD

    8747000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    1302000 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 38.36 million 100% of revenue
  • Cost of revenue USD 25.4 million 66% of revenue
  • Operating expenses USD 48.85 million 127% of revenue
  • Operating income −USD 35.88 million −94% of revenue
  • Tax, interest and other Derived −USD 1.24 million −3.2% of revenue
  • Net income −USD 34.64 million −90% of revenue

Cash

  • Operating cash flow −USD 4.89 million −13% of revenue
  • Capital expenditure USD 1.3 million 3.4% of revenue
  • Free cash flow Derived −USD 6.19 million −16% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 136% of revenue.
  • 1998 95%
  • 1999 Net income was higher than operating income, so the split is not drawn.
  • 2000 14%85%
  • 2001 Operating loss: operating costs were 125% of revenue.
  • 2002 Operating loss: operating costs were 194% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-312903000 3957000 Derived -1054000 130000 Derived -1184000 -1902000 Derived
Source
1998 1998-01-01 – 1998-12-3112189000 11586000 Derived 603000 292000 Derived 311000 -846000 Derived
Source
1999 1999-01-01 – 1999-12-3140171000 37983000 Derived 2188000 -570000 Derived 2758000 -686000 Derived
Source
2000 2000-01-01 – 2000-12-31103181000 87211000 Derived 15970000 1714000 Derived 14256000 -1762000 Derived
Source
2001 2001-01-01 – 2001-12-3175263000 94062000 Derived -18799000 -5051000 Derived -13748000 3947000 Derived
Source
2002 2002-01-01 – 2002-12-3138362000 74244000 Derived -35882000 -1238000 Derived -34644000 -6194000 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 38.4M 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.111.4M83.6M55.7M27.9M0.0199720002002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue2903000
1998Revenue12189000
1999Revenue40171000
2000Revenue103181000
2001Revenue75263000
2002Revenue38362000

Revenue growth

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

-49% 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.349%242%135%28%-79%199720002002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year319.9%
1999Year over year229.6%
2000Year over year156.9%
2001Year over year-27.1%
2002Year over year-49%

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 -93.5% 2002
Net margin -90.3% 2002
Free cash flow margin -16.1% 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.24%-7%-39%-71%-102%199720002002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-36.3%
1998Operating margin4.9%
1999Operating margin5.4%
2000Operating margin15.5%
2001Operating margin-25%
2002Operating margin-93.5%
1997Net margin-40.8%
1998Net margin2.6%
1999Net margin6.9%
2000Net margin13.8%
2001Net margin-18.3%
2002Net margin-90.3%
1997Free cash flow margin-65.5%
1998Free cash flow margin-6.9%
1999Free cash flow margin-1.7%
2000Free cash flow margin-1.7%
2001Free cash flow margin5.2%
2002Free cash flow margin-16.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.9M 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.14.1M9.0M3.9M-1.2M-6.3M199720002002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-1683000
1998Operating cash flow751000
1999Operating cash flow2628000
2000Operating cash flow4839000
2001Operating cash flow12694000
2002Operating cash flow-4892000

Free cash flow

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

USD -6.2M 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.4.8M1.8M-1.1M-4.1M-7.0M199720002002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow-1902000
1998Free cash flow-846000
1999Free cash flow-686000
2000Free cash flow-1762000
2001Free cash flow3947000
2002Free cash flow-6194000

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.

13.1% 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.92%69%46%23%0%1997-12-3120002002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998Liabilities / assets85%
1999Liabilities / assets10.4%
2000Liabilities / assets12%
2001Liabilities / assets7.3%
2002Liabilities / assets13.1%

Current assets to current liabilities

Current assets divided by current liabilities.

6.17× 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.10.95×8.21×5.47×2.74×0.00×1997-12-3120002002
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 liabilities0.72×
1999Current assets / current liabilities7.59×
2000Current assets / current liabilities7.65×
2001Current assets / current liabilities10.14×
2002Current assets / current liabilities6.17×

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 1.18 million
Exact value

Exact value: -1184000 USD

1997-01-01 – 1997-12-31: -1184000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.68 million
Exact value

Exact value: -1683000 USD

1997-01-01 – 1997-12-31: -1683000 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 219,000
Exact value

Exact value: 219000 USD

1997-01-01 – 1997-12-31: 219000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.9 million
Calculation and evidence

-1683000 − 219000 USD

Exact free cash flow: -1902000 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 311,000
Exact value

Exact value: 311000 USD

1998-01-01 – 1998-12-31: 311000 USD Inspect Net Income Open source
Share or cite

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

USD 751,000
Exact value

Exact value: 751000 USD

1998-01-01 – 1998-12-31: 751000 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 1.6 million
Exact value

Exact value: 1597000 USD

1998-01-01 – 1998-12-31: 1597000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 846,000
Calculation and evidence

751000 − 1597000 USD

Exact free cash flow: -846000 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 2.76 million
Exact value

Exact value: 2758000 USD

1999-01-01 – 1999-12-31: 2758000 USD Inspect Net Income Open source
Share or cite

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

USD 2.63 million
Exact value

Exact value: 2628000 USD

1999-01-01 – 1999-12-31: 2628000 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 3.31 million
Exact value

Exact value: 3314000 USD

1999-01-01 – 1999-12-31: 3314000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 686,000
Calculation and evidence

2628000 − 3314000 USD

Exact free cash flow: -686000 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 14.26 million
Exact value

Exact value: 14256000 USD

2000-01-01 – 2000-12-31: 14256000 USD Inspect Net Income Open source
Share or cite

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

USD 4.84 million
Exact value

Exact value: 4839000 USD

2000-01-01 – 2000-12-31: 4839000 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 6.6 million
Exact value

Exact value: 6601000 USD

2000-01-01 – 2000-12-31: 6601000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.76 million
Calculation and evidence

4839000 − 6601000 USD

Exact free cash flow: -1762000 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 13.75 million
Exact value

Exact value: -13748000 USD

2001-01-01 – 2001-12-31: -13748000 USD Inspect Net Income Open source
Share or cite

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

USD 12.69 million
Exact value

Exact value: 12694000 USD

2001-01-01 – 2001-12-31: 12694000 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 8.75 million
Exact value

Exact value: 8747000 USD

2001-01-01 – 2001-12-31: 8747000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.95 million
Calculation and evidence

12694000 − 8747000 USD

Exact free cash flow: 3947000 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 34.64 million
Exact value

Exact value: -34644000 USD

2002-01-01 – 2002-12-31: -34644000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.89 million
Exact value

Exact value: -4892000 USD

2002-01-01 – 2002-12-31: -4892000 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 1.3 million
Exact value

Exact value: 1302000 USD

2002-01-01 – 2002-12-31: 1302000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.19 million
Calculation and evidence

-4892000 − 1302000 USD

Exact free cash flow: -6194000 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: 0001094087, 1094087, edgar:1094087