EBENX INC

EDGAR

13 filing records in this dataset, filed from 2000-03-28 to 2002-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

13.8 million USD

2002-09-30 · USD

Exact inputs and evidence

Operating margin

-6.93%

2002-09-30 · %

Exact inputs and evidence
  • Operating Income: -957000 USD Source
  • Revenue: 13812000 USD Source

Operating cash flow

-1.03 million USD

2002-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5626000 USD Source
  • Operating Cash Flow: -4598000 USD Source

Free cash flow

-1.58 million USD

2002-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5626000 USD Source
  • Operating Cash Flow: -4598000 USD Source
  • Capital Expenditure: 1304000 USD Source
  • Capital Expenditure: 755000 USD Source
Cash and cash equivalents
4.68 million USD Source
Exact value

4682000 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

49.9 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Revenue: 36863000 USD · 2001-01-01 – 2001-12-31 Source
  • Revenue: 24239000 USD · 2001-01-01 – 2001-09-30 Source
  • Revenue: 11432000 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 12031000 USD · 2002-04-01 – 2002-06-30 Source
  • Revenue: 13812000 USD · 2002-07-01 – 2002-09-30 Source

Net income

-53.3 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Net income: -68813000 USD · 2001-01-01 – 2001-12-31 Source
  • Net income: -29839000 USD · 2001-01-01 – 2001-09-30 Source
  • Net income: -10596000 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -3150000 USD · 2002-04-01 – 2002-06-30 Source
  • Net income: -585000 USD · 2002-07-01 – 2002-09-30 Source

Operating cash flow

-10.9 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Operating cash flow: -12254000 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -6937000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -2087000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -4598000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -2087000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -5626000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -4598000 USD · 2002-01-01 – 2002-06-30 Source

Capital expenditure

2.71 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Capital expenditure: 4079000 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 2669000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 438000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 755000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 438000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 1304000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 755000 USD · 2002-01-01 – 2002-06-30 Source

Free cash flow

-13.7 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Operating cash flow: -12254000 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -6937000 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -2087000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -4598000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -2087000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -5626000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -4598000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 4079000 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 2669000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 438000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 755000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 438000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 1304000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 755000 USD · 2002-01-01 – 2002-06-30 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: 2002-11-14.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2001-12-31
  • Operating income: 5 of 11 periods available· newest 2001-12-31
  • Net income: 5 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2001-12-31
  • Total assets: 4 of 11 periods available· newest 2001-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2001-12-31
  • Current liabilities: 4 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2001-12-31
  • 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

    +27.1%

    Prior period

    USD 29 million

    –

    Current period

    USD 36.86 million

    –

    Exact inputs and evidence

    36863000 − 29001000 = 7862000 USD

    29001000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    36863000 USD · 2001-01-01 – 2001-12-31

    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 53.32 million

    Prior period

    −USD 15.49 million

    –

    Current period

    −USD 68.81 million

    –

    Exact inputs and evidence

    -68813000 − -15490000 = -53323000 USD

    -15490000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -68813000 USD · 2001-01-01 – 2001-12-31

    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 3.79 million

    Prior period

    −USD 8.46 million

    –

    Current period

    −USD 12.25 million

    –

    Exact inputs and evidence

    -12254000 − -8464000 = -3790000 USD

    -8464000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -12254000 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -41%

    Prior period

    USD 6.92 million

    –

    Current period

    USD 4.08 million

    –

    Exact inputs and evidence

    4079000 − 6918000 = -2839000 USD

    6918000 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    4079000 USD · 2001-01-01 – 2001-12-31

    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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 36.86 million 100% of revenue
  • Cost of revenue USD 28.49 million 77% of revenue
  • Operating expenses USD 80.89 million 219% of revenue
  • Operating income −USD 72.51 million −197% of revenue
  • Tax, interest and other Derived −USD 3.7 million −10% of revenue
  • Net income −USD 68.81 million −187% of revenue

Cash

  • Operating cash flow −USD 12.25 million −33% of revenue
  • Capital expenditure USD 4.08 million 11% of revenue
  • Free cash flow Derived −USD 16.33 million −44% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 110% of revenue.
  • 1998 Operating loss: operating costs were 112% of revenue.
  • 1999 Operating loss: operating costs were 133% of revenue.
  • 2000 Operating loss: operating costs were 176% of revenue.
  • 2001 Operating loss: operating costs were 297% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-317093000 7806000 Derived -713000 -213000 Derived -500000 -625000 Derived
Source
1998 1998-01-01 – 1998-12-3110122000 11308000 Derived -1186000 -144000 Derived -1042000 -2092000 Derived
Source
1999 1999-01-01 – 1999-12-3117526000 23269000 Derived -5743000 -716000 Derived -5027000 -5428000 Derived
Source
2000 2000-01-01 – 2000-12-3129001000 50952000 Derived -21951000 -6461000 Derived -15490000 -15382000 Derived
Source
2001 2001-01-01 – 2001-12-3136863000 109376000 Derived -72513000 -3700000 Derived -68813000 -16333000 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 36.9M 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.39.8M29.9M19.9M10.0M0.019971998199920002001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue7093000
1998Revenue10122000
1999Revenue17526000
2000Revenue29001000
2001Revenue36863000

Revenue growth

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

27.1% 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.79%59%39%20%0%19971998199920002001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year42.7%
1999Year over year73.1%
2000Year over year65.5%
2001Year over year27.1%

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 -196.7% 2001
Net margin -186.7% 2001
Free cash flow margin -44.3% 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.16%-41%-98%-155%-212%19971998199920002001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-10.1%
1998Operating margin-11.7%
1999Operating margin-32.8%
2000Operating margin-75.7%
2001Operating margin-196.7%
1997Net margin-7%
1998Net margin-10.3%
1999Net margin-28.7%
2000Net margin-53.4%
2001Net margin-186.7%
1997Free cash flow margin-8.8%
1998Free cash flow margin-20.7%
1999Free cash flow margin-31%
2000Free cash flow margin-53%
2001Free cash flow margin-44.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -12.3M 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.1.1M-2.5M-6.1M-9.7M-13.2M19971998199920002001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow67000
1998Operating cash flow-1331000
1999Operating cash flow-3819000
2000Operating cash flow-8464000
2001Operating cash flow-12254000

Free cash flow

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

USD -16.3M 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.1.3M-3.4M-8.2M-12.9M-17.6M19971998199920002001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow-625000
1998Free cash flow-2092000
1999Free cash flow-5428000
2000Free cash flow-15382000
2001Free cash flow-16333000

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
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

8.85× 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.24.89×18.67×12.44×6.22×0.00×1997-12-311998199920002001
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 liabilities1.81×
1999Current assets / current liabilities23.05×
2000Current assets / current liabilities22.95×
2001Current assets / current liabilities8.85×

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 500,000
Exact value

Exact value: -500000 USD

1997-01-01 – 1997-12-31: -500000 USD Inspect Net Income Open source
Share or cite

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

USD 67,000
Exact value

Exact value: 67000 USD

1997-01-01 – 1997-12-31: 67000 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 692,000
Exact value

Exact value: 692000 USD

1997-01-01 – 1997-12-31: 692000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 625,000
Calculation and evidence

67000 − 692000 USD

Exact free cash flow: -625000 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 1.04 million
Exact value

Exact value: -1042000 USD

1998-01-01 – 1998-12-31: -1042000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.33 million
Exact value

Exact value: -1331000 USD

1998-01-01 – 1998-12-31: -1331000 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 761,000
Exact value

Exact value: 761000 USD

1998-01-01 – 1998-12-31: 761000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.09 million
Calculation and evidence

-1331000 − 761000 USD

Exact free cash flow: -2092000 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 5.03 million
Exact value

Exact value: -5027000 USD

1999-01-01 – 1999-12-31: -5027000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.82 million
Exact value

Exact value: -3819000 USD

1999-01-01 – 1999-12-31: -3819000 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 1.61 million
Exact value

Exact value: 1609000 USD

1999-01-01 – 1999-12-31: 1609000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.43 million
Calculation and evidence

-3819000 − 1609000 USD

Exact free cash flow: -5428000 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 15.49 million
Exact value

Exact value: -15490000 USD

2000-01-01 – 2000-12-31: -15490000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.46 million
Exact value

Exact value: -8464000 USD

2000-01-01 – 2000-12-31: -8464000 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 6.92 million
Exact value

Exact value: 6918000 USD

2000-01-01 – 2000-12-31: 6918000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.38 million
Calculation and evidence

-8464000 − 6918000 USD

Exact free cash flow: -15382000 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 68.81 million
Exact value

Exact value: -68813000 USD

2001-01-01 – 2001-12-31: -68813000 USD Inspect Net Income Open source
Share or cite

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

−USD 12.25 million
Exact value

Exact value: -12254000 USD

2001-01-01 – 2001-12-31: -12254000 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 4.08 million
Exact value

Exact value: 4079000 USD

2001-01-01 – 2001-12-31: 4079000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.33 million
Calculation and evidence

-12254000 − 4079000 USD

Exact free cash flow: -16333000 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.

13 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001095825, 1095825, edgar:1095825