NORTEM, N.V.

EDGAR

27 filing records in this dataset, filed from 2000-01-12 to 2005-05-25. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

51.1 million USD

2004-11-30 · USD

Exact inputs and evidence

Operating margin

-10.81%

2004-11-30 · %

Exact inputs and evidence
  • Operating Income: -5521000 USD Source
  • Revenue: 51068000 USD Source

Operating cash flow

-10 thousand USD

2004-11-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5456000 USD Source
  • Operating Cash Flow: -5446000 USD Source

Free cash flow

-382 thousand USD

2004-11-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5456000 USD Source
  • Operating Cash Flow: -5446000 USD Source
  • Capital Expenditure: 963000 USD Source
  • Capital Expenditure: 591000 USD Source
Cash and cash equivalents
11.5 million USD Source
Exact value

11487000 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

229 million USD

2003-12-01 – 2004-11-30

Exact inputs and evidence
  • Revenue: 52739000 USD · 2003-12-01 – 2004-02-29 Source
  • Revenue: 205867000 USD · 2003-06-01 – 2004-05-31 Source
  • Revenue: 143699000 USD · 2003-06-01 – 2004-02-29 Source
  • Revenue: 62726000 USD · 2004-06-01 – 2004-08-31 Source
  • Revenue: 51068000 USD · 2004-09-01 – 2004-11-30 Source

Net income

-11.9 million USD

2004-03-01 – 2005-02-28

Exact inputs and evidence
  • Net income: -16878000 USD · 2003-06-01 – 2004-05-31 Source
  • Net income: -16789000 USD · 2003-06-01 – 2004-02-29 Source
  • Net income: -575000 USD · 2004-06-01 – 2004-08-31 Source
  • Net income: -6151000 USD · 2004-09-01 – 2004-11-30 Source
  • Net income: -11773000 USD · 2004-06-01 – 2005-02-28 Source
  • Net income: -6726000 USD · 2004-06-01 – 2004-11-30 Source

Capital expenditure

1.11 million USD

2004-03-01 – 2005-02-28

Exact inputs and evidence
  • Capital expenditure: 1903000 USD · 2003-06-01 – 2004-05-31 Source
  • Capital expenditure: 1794000 USD · 2003-06-01 – 2004-02-29 Source
  • Capital expenditure: 591000 USD · 2004-06-01 – 2004-08-31 Source
  • Capital expenditure: 963000 USD · 2004-06-01 – 2004-11-30 Source
  • Capital expenditure: 591000 USD · 2004-06-01 – 2004-08-31 Source
  • Capital expenditure: 1000000 USD · 2004-06-01 – 2005-02-28 Source
  • Capital expenditure: 963000 USD · 2004-06-01 – 2004-11-30 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: 2005-05-25.

Financial data available through: 2004-05-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2004-05-31
  • Operating income: 7 of 11 periods available· newest 2004-05-31
  • Net income: 7 of 11 periods available· newest 2004-05-31
  • Operating cash flow: 5 of 11 periods available· newest 2003-05-31
  • Capital expenditure: 7 of 11 periods available· newest 2004-05-31
  • Total assets: 6 of 11 periods available· newest 2004-05-31
  • Total liabilities: 6 of 11 periods available· newest 2004-05-31
  • Current assets: 6 of 11 periods available· newest 2004-05-31
  • Current liabilities: 6 of 11 periods available· newest 2004-05-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2004-05-31
  • 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

    -12.6%

    Prior period

    USD 235.67 million

    –

    Current period

    USD 205.87 million

    –

    Exact inputs and evidence

    205867000 − 235665000 = -29798000 USD

    235665000 USD · 2002-06-01 – 2003-05-31

    Inspect prior input Prior source

    205867000 USD · 2003-06-01 – 2004-05-31

    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 9.79 million

    Prior period

    −USD 26.67 million

    –

    Current period

    −USD 16.88 million

    –

    Exact inputs and evidence

    -16878000 − -26669000 = 9791000 USD

    -26669000 USD · 2002-06-01 – 2003-05-31

    Inspect prior input Prior source

    -16878000 USD · 2003-06-01 – 2004-05-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -41.3%

    Prior period

    USD 3.24 million

    –

    Current period

    USD 1.9 million

    –

    Exact inputs and evidence

    1903000 − 3241000 = -1338000 USD

    3241000 USD · 2002-06-01 – 2003-05-31

    Inspect prior input Prior source

    1903000 USD · 2003-06-01 – 2004-05-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Operating cash flow.

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 2003-06-01 – 2004-05-31

  • Revenue USD 205.87 million 100% of revenue
  • Cost of revenue USD 161.15 million 78% of revenue
  • Operating expenses USD 54.26 million 26% of revenue
  • Other operating costs Derived USD 3.58 million 1.7% of revenue
  • Operating income −USD 13.13 million −6.4% of revenue
  • Tax, interest and other Derived USD 3.75 million 1.8% of revenue
  • Net income −USD 16.88 million −8.2% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure USD 1.9 million 0.9% of revenue
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 99%
  • 1999 Operating loss: operating costs were 103% of revenue.
  • 2000 96%
  • 2001 95%
  • 2002 Operating loss: operating costs were 101% of revenue.
  • 2003 Operating loss: operating costs were 109% of revenue.
  • 2004 Operating loss: operating costs were 106% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-06-01 – 1998-05-31275024000 271906000 Derived 3118000 2016000 Derived 1102000 Unavailable
Source
1999 1998-06-01 – 1999-05-31228618000 235236000 Derived -6618000 -2084000 Derived -4534000 -4339000 Derived
Source
2000 1999-06-01 – 2000-05-31337551000 325114000 Derived 12437000 4685000 Derived 7752000 -9308000 Derived
Source
2001 2000-06-01 – 2001-05-31517441000 493695000 Derived 23746000 12236000 Derived 11510000 -4460000 Derived
Source
2002 2001-06-01 – 2002-05-31232240000 234238000 Derived -1998000 770000 Derived -2768000 -10512000 Derived
Source
2003 2002-06-01 – 2003-05-31235665000 257426000 Derived -21761000 4908000 Derived -26669000 -2968000 Derived
Source
2004 2003-06-01 – 2004-05-31205867000 218997000 Derived -13130000 3748000 Derived -16878000 Unavailable
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 205.9M 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.558.8M419.1M279.4M139.7M0.0199820012004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue275024000
1999Revenue228618000
2000Revenue337551000
2001Revenue517441000
2002Revenue232240000
2003Revenue235665000
2004Revenue205867000

Revenue growth

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

-12.6% 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.62%31%-1%-32%-64%199820012004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year-16.9%
2000Year over year47.6%
2001Year over year53.3%
2002Year over year-55.1%
2003Year over year1.5%
2004Year over year-12.6%

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 -6.4% 2004
Net margin -8.2% 2004
Free cash flow margin -1.3% 2003
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.5.9%1.2%-3.4%-8.0%-12.6%199820012004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin1.1%
1999Operating margin-2.9%
2000Operating margin3.7%
2001Operating margin4.6%
2002Operating margin-0.9%
2003Operating margin-9.2%
2004Operating margin-6.4%
1998Net margin0.4%
1999Net margin-2%
2000Net margin2.3%
2001Net margin2.2%
2002Net margin-1.2%
2003Net margin-11.3%
2004Net margin-8.2%
1998Free cash flow marginNot reported
1999Free cash flow margin-1.9%
2000Free cash flow margin-2.8%
2001Free cash flow margin-0.9%
2002Free cash flow margin-4.5%
2003Free cash flow margin-1.3%
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 273K 2003
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.6.0M2.8M-355.0K-3.5M-6.7M199820012004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flow-2970000
2000Operating cash flow-5848000
2001Operating cash flow5138000
2002Operating cash flow1724000
2003Operating cash flow273000
2004Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD -3M 2003
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.841.0K-2.2M-5.3M-8.3M-11.4M199820012004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flowUnavailable
1999Free cash flow-4339000
2000Free cash flow-9308000
2001Free cash flow-4460000
2002Free cash flow-10512000
2003Free cash flow-2968000
2004Free cash flowUnavailable

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.

67.2% 2004
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.73%55%37%18%0%1998-05-3120012004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-05-31Liabilities / assetsNot reportedNo source recorded
1999Liabilities / assets68%
2000Liabilities / assets60%
2001Liabilities / assets62.5%
2002Liabilities / assets50.9%
2003Liabilities / assets55%
2004Liabilities / assets67.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.44× 2004
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.1.77×1.33×0.89×0.44×0.00×1998-05-3120012004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-05-31Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities1.35×
2000Current assets / current liabilities1.52×
2001Current assets / current liabilities1.42×
2002Current assets / current liabilities1.64×
2003Current assets / current liabilities1.54×
2004Current assets / current liabilities1.44×

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 1997-06-01 – 1998-05-31
USD 1.1 million
Exact value

Exact value: 1102000 USD

1997-06-01 – 1998-05-31: 1102000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
USD 3.97 million
Exact value

Exact value: 3966000 USD

1997-06-01 – 1998-05-31: 3966000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

1999 1998-06-01 – 1999-05-31
−USD 4.53 million
Exact value

Exact value: -4534000 USD

1998-06-01 – 1999-05-31: -4534000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.97 million
Exact value

Exact value: -2970000 USD

1998-06-01 – 1999-05-31: -2970000 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 1.37 million
Exact value

Exact value: 1369000 USD

1998-06-01 – 1999-05-31: 1369000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.34 million
Calculation and evidence

-2970000 − 1369000 USD

Exact free cash flow: -4339000 USD

Share or cite

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

2000 1999-06-01 – 2000-05-31
USD 7.75 million
Exact value

Exact value: 7752000 USD

1999-06-01 – 2000-05-31: 7752000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.85 million
Exact value

Exact value: -5848000 USD

1999-06-01 – 2000-05-31: -5848000 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 3.46 million
Exact value

Exact value: 3460000 USD

1999-06-01 – 2000-05-31: 3460000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.31 million
Calculation and evidence

-5848000 − 3460000 USD

Exact free cash flow: -9308000 USD

Share or cite

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

2001 2000-06-01 – 2001-05-31
USD 11.51 million
Exact value

Exact value: 11510000 USD

2000-06-01 – 2001-05-31: 11510000 USD Inspect Net Income Open source
Share or cite

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

USD 5.14 million
Exact value

Exact value: 5138000 USD

2000-06-01 – 2001-05-31: 5138000 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 9.6 million
Exact value

Exact value: 9598000 USD

2000-06-01 – 2001-05-31: 9598000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.46 million
Calculation and evidence

5138000 − 9598000 USD

Exact free cash flow: -4460000 USD

Share or cite

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

2002 2001-06-01 – 2002-05-31
−USD 2.77 million
Exact value

Exact value: -2768000 USD

2001-06-01 – 2002-05-31: -2768000 USD Inspect Net Income Open source
Share or cite

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

USD 1.72 million
Exact value

Exact value: 1724000 USD

2001-06-01 – 2002-05-31: 1724000 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 12.24 million
Exact value

Exact value: 12236000 USD

2001-06-01 – 2002-05-31: 12236000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.51 million
Calculation and evidence

1724000 − 12236000 USD

Exact free cash flow: -10512000 USD

Share or cite

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

2003 2002-06-01 – 2003-05-31
−USD 26.67 million
Exact value

Exact value: -26669000 USD

2002-06-01 – 2003-05-31: -26669000 USD Inspect Net Income Open source
Share or cite

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

USD 273,000
Exact value

Exact value: 273000 USD

2002-06-01 – 2003-05-31: 273000 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 3.24 million
Exact value

Exact value: 3241000 USD

2002-06-01 – 2003-05-31: 3241000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.97 million
Calculation and evidence

273000 − 3241000 USD

Exact free cash flow: -2968000 USD

Share or cite

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

2004 2003-06-01 – 2004-05-31
−USD 16.88 million
Exact value

Exact value: -16878000 USD

2003-06-01 – 2004-05-31: -16878000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
USD 1.9 million
Exact value

Exact value: 1903000 USD

2003-06-01 – 2004-05-31: 1903000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

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.

27 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001095099, 1095099, edgar:1095099

Also known as METRON TECHNOLOGY N V