ARTEMIS INTERNATIONAL SOLUTIONS CORP

EDGAR

30 filing records in this dataset, filed from 2000-05-22 to 2006-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

10.7 million USD

2006-03-31 · USD

Exact inputs and evidence

Operating margin

-17.87%

2006-03-31 · %

Exact inputs and evidence
  • Operating Income: -1904000 USD Source
  • Revenue: 10656000 USD Source

Operating cash flow

228 thousand USD

2006-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 228000 USD Source

Free cash flow

187 thousand USD

2006-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 228000 USD Source
  • Capital Expenditure: 41000 USD Source
Cash and cash equivalents
4.74 million USD Source
Exact value

4741000 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

46 million USD

2005-04-01 – 2006-03-31

Exact inputs and evidence
  • Revenue: 12369000 USD · 2005-04-01 – 2005-06-30 Source
  • Revenue: 10075000 USD · 2005-07-01 – 2005-09-30 Source
  • Revenue: 47365000 USD · 2005-01-01 – 2005-12-31 Source
  • Revenue: 34416000 USD · 2005-01-01 – 2005-09-30 Source
  • Revenue: 10656000 USD · 2006-01-01 – 2006-03-31 Source

Net income

-5.88 million USD

2005-04-01 – 2006-03-31

Exact inputs and evidence
  • Net income: -887000 USD · 2005-04-01 – 2005-06-30 Source
  • Net income: -1347000 USD · 2005-07-01 – 2005-09-30 Source
  • Net income: -4045000 USD · 2005-01-01 – 2005-12-31 Source
  • Net income: -3487000 USD · 2005-01-01 – 2005-09-30 Source
  • Net income: -3092000 USD · 2006-01-01 – 2006-03-31 Source

Operating cash flow

-2.45 million USD

2005-04-01 – 2006-03-31

Exact inputs and evidence
  • Operating cash flow: 99000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 2683000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: -1185000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 99000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 10000 USD · 2005-01-01 – 2005-12-31 Source
  • Operating cash flow: -1185000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 228000 USD · 2006-01-01 – 2006-03-31 Source

Capital expenditure

137 thousand USD

2005-04-01 – 2006-03-31

Exact inputs and evidence
  • Capital expenditure: 112000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 73000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 152000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 112000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 169000 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 152000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 41000 USD · 2006-01-01 – 2006-03-31 Source

Free cash flow

-2.58 million USD

2005-04-01 – 2006-03-31

Exact inputs and evidence
  • Operating cash flow: 99000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 2683000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: -1185000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 99000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 10000 USD · 2005-01-01 – 2005-12-31 Source
  • Operating cash flow: -1185000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 228000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 112000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 73000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 152000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 112000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 169000 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 152000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 41000 USD · 2006-01-01 – 2006-03-31 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: 2006-05-15.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2005-12-31
  • Operating income: 8 of 11 periods available· newest 2005-12-31
  • Net income: 8 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2005-12-31
  • Total assets: 8 of 11 periods available· newest 2005-12-31
  • Total liabilities: 8 of 11 periods available· newest 2005-12-31
  • Current assets: 8 of 11 periods available· newest 2005-12-31
  • Current liabilities: 8 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2005-12-31
  • 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

    -9.7%

    Prior period

    USD 52.45 million

    –

    Current period

    USD 47.37 million

    –

    Exact inputs and evidence

    47365000 − 52445000 = -5080000 USD

    52445000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    47365000 USD · 2005-01-01 – 2005-12-31

    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 5.64 million

    Prior period

    −USD 9.69 million

    –

    Current period

    −USD 4.05 million

    –

    Exact inputs and evidence

    -4045000 − -9685000 = 5640000 USD

    -9685000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -4045000 USD · 2005-01-01 – 2005-12-31

    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 8.3 million

    Prior period

    −USD 8.29 million

    –

    Current period

    USD 10,000

    –

    Exact inputs and evidence

    10000 − -8293000 = 8303000 USD

    -8293000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    10000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -44.2%

    Prior period

    USD 303,000

    –

    Current period

    USD 169,000

    –

    Exact inputs and evidence

    169000 − 303000 = -134000 USD

    303000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    169000 USD · 2005-01-01 – 2005-12-31

    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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 47.37 million 100% of revenue
  • Operating costs Derived USD 52.01 million 110% of revenue
  • Operating income −USD 4.65 million −9.8% of revenue
  • Tax, interest and other Derived −USD 603,000 −1.3% of revenue
  • Net income −USD 4.05 million −8.5% of revenue

Cash

  • Operating cash flow USD 10,000 0% of revenue
  • Capital expenditure USD 169,000 0.4% of revenue
  • Free cash flow Derived −USD 159,000 −0.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 198% of revenue.
  • 2000 Net income was higher than operating income, so the split is not drawn.
  • 2000 Operating loss: operating costs were 799% of revenue.
  • 2001 Operating loss: operating costs were 198% of revenue.
  • 2002 Operating loss: operating costs were 105% of revenue.
  • 2003 Operating loss: operating costs were 114% of revenue.
  • 2004 Operating loss: operating costs were 118% of revenue.
  • 2005 Operating loss: operating costs were 110% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-3167646000 134129000 Derived -66483000 -6719000 Derived -59764000 -23937000 Derived
Source
2000 1999-04-01 – 2000-03-3149303000 49261000 Derived 42000 -1018000 Derived 1060000 552000 Derived
Source
2000 2000-01-01 – 2000-12-3111282000 90116000 Derived -78834000 -79894000 Derived 1060000 552000 Derived
Source
2001 2001-01-01 – 2001-12-3167646000 134129000 Derived -66483000 -6719000 Derived -59764000 -9576000 Derived
Source
2002 2002-01-01 – 2002-12-3168664000 72410000 Derived -3746000 202000 Derived -3948000 1121000 Derived
Source
2003 2003-01-01 – 2003-12-3157291000 65383000 Derived -8092000 -201000 Derived -7891000 -4850000 Derived
Source
2004 2004-01-01 – 2004-12-3152445000 61998000 Derived -9553000 132000 Derived -9685000 -8596000 Derived
Source
2005 2005-01-01 – 2005-12-3147365000 52013000 Derived -4648000 -603000 Derived -4045000 -159000 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 47.4M 2005
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.74.2M55.6M37.1M18.5M0.0199920022005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue67646000
2000Revenue49303000
2000Revenue11282000
2001Revenue67646000
2002Revenue68664000
2003Revenue57291000
2004Revenue52445000
2005Revenue47365000

Revenue growth

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

-9.7% 2005
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.546%377%208%39%-130%199920022005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over yearNo prior comparable period
2000Year over year-83.3%
2001Year over year499.6%
2002Year over year1.5%
2003Year over year-16.6%
2004Year over year-8.5%
2005Year over year-9.7%

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 -9.8% 2005
Net margin -8.5% 2005
Free cash flow margin -0.3% 2005
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.66%-139%-345%-550%-755%199920022005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-98.3%
2000Operating margin0.1%
2000Operating margin-698.8%
2001Operating margin-98.3%
2002Operating margin-5.5%
2003Operating margin-14.1%
2004Operating margin-18.2%
2005Operating margin-9.8%
1999Net margin-88.3%
2000Net margin2.1%
2000Net margin9.4%
2001Net margin-88.3%
2002Net margin-5.7%
2003Net margin-13.8%
2004Net margin-18.5%
2005Net margin-8.5%
1999Free cash flow margin-35.4%
2000Free cash flow margin1.1%
2000Free cash flow margin4.9%
2001Free cash flow margin-14.2%
2002Free cash flow margin1.6%
2003Free cash flow margin-8.5%
2004Free cash flow margin-16.4%
2005Free cash flow margin-0.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 10K 2005
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.3.9M-2.7M-9.4M-16.0M-22.6M199920022005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-20781000
2000Operating cash flow1140000
2000Operating cash flow1140000
2001Operating cash flow-8735000
2002Operating cash flow2080000
2003Operating cash flow-4377000
2004Operating cash flow-8293000
2005Operating cash flow10000

Free cash flow

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

USD -159K 2005
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.3.1M-4.1M-11.4M-18.7M-25.9M199920022005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-23937000
2000Free cash flow552000
2000Free cash flow552000
2001Free cash flow-9576000
2002Free cash flow1121000
2003Free cash flow-4850000
2004Free cash flow-8596000
2005Free cash flow-159000

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.

162.7% 2005
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.176%132%88%44%0%199920022005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999Liabilities / assets31.9%
2000Liabilities / assets39.1%
2000Liabilities / assets41.1%
2001Liabilities / assets75.2%
2002Liabilities / assets87.9%
2003Liabilities / assets111.2%
2004Liabilities / assets126%
2005Liabilities / assets162.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.74× 2005
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.2.88×2.16×1.44×0.72×0.00×199920022005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities2.67×
2000Current assets / current liabilities0.8×
2000Current assets / current liabilities0.9×
2001Current assets / current liabilities0.79×
2002Current assets / current liabilities0.84×
2003Current assets / current liabilities0.68×
2004Current assets / current liabilities0.84×
2005Current assets / current liabilities0.74×

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 1999-01-01 – 1999-12-31
−USD 59.76 million
Exact value

Exact value: -59764000 USD

1999-01-01 – 1999-12-31: -59764000 USD Inspect Net Income Open source
Share or cite

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

−USD 20.78 million
Exact value

Exact value: -20781000 USD

1999-01-01 – 1999-12-31: -20781000 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 3.16 million
Exact value

Exact value: 3156000 USD

1999-01-01 – 1999-12-31: 3156000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 23.94 million
Calculation and evidence

-20781000 − 3156000 USD

Exact free cash flow: -23937000 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 1.06 million
Exact value

Exact value: 1060000 USD

1999-04-01 – 2000-03-31: 1060000 USD Inspect Net Income Open source
Share or cite

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

USD 1.14 million
Exact value

Exact value: 1140000 USD

1999-04-01 – 2000-03-31: 1140000 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 588,000
Exact value

Exact value: 588000 USD

1999-04-01 – 2000-03-31: 588000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 552,000
Calculation and evidence

1140000 − 588000 USD

Exact free cash flow: 552000 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 1.06 million
Exact value

Exact value: 1060000 USD

2000-01-01 – 2000-12-31: 1060000 USD Inspect Net Income Open source
Share or cite

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

USD 1.14 million
Exact value

Exact value: 1140000 USD

2000-01-01 – 2000-12-31: 1140000 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 588,000
Exact value

Exact value: 588000 USD

2000-01-01 – 2000-12-31: 588000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 552,000
Calculation and evidence

1140000 − 588000 USD

Exact free cash flow: 552000 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 59.76 million
Exact value

Exact value: -59764000 USD

2001-01-01 – 2001-12-31: -59764000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.74 million
Exact value

Exact value: -8735000 USD

2001-01-01 – 2001-12-31: -8735000 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 841,000
Exact value

Exact value: 841000 USD

2001-01-01 – 2001-12-31: 841000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.58 million
Calculation and evidence

-8735000 − 841000 USD

Exact free cash flow: -9576000 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 3.95 million
Exact value

Exact value: -3948000 USD

2002-01-01 – 2002-12-31: -3948000 USD Inspect Net Income Open source
Share or cite

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

USD 2.08 million
Exact value

Exact value: 2080000 USD

2002-01-01 – 2002-12-31: 2080000 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 959,000
Exact value

Exact value: 959000 USD

2002-01-01 – 2002-12-31: 959000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.12 million
Calculation and evidence

2080000 − 959000 USD

Exact free cash flow: 1121000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 7.89 million
Exact value

Exact value: -7891000 USD

2003-01-01 – 2003-12-31: -7891000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.38 million
Exact value

Exact value: -4377000 USD

2003-01-01 – 2003-12-31: -4377000 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 473,000
Exact value

Exact value: 473000 USD

2003-01-01 – 2003-12-31: 473000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.85 million
Calculation and evidence

-4377000 − 473000 USD

Exact free cash flow: -4850000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 9.69 million
Exact value

Exact value: -9685000 USD

2004-01-01 – 2004-12-31: -9685000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.29 million
Exact value

Exact value: -8293000 USD

2004-01-01 – 2004-12-31: -8293000 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 303,000
Exact value

Exact value: 303000 USD

2004-01-01 – 2004-12-31: 303000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.6 million
Calculation and evidence

-8293000 − 303000 USD

Exact free cash flow: -8596000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 4.05 million
Exact value

Exact value: -4045000 USD

2005-01-01 – 2005-12-31: -4045000 USD Inspect Net Income Open source
Share or cite

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

USD 10,000
Exact value

Exact value: 10000 USD

2005-01-01 – 2005-12-31: 10000 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 169,000
Exact value

Exact value: 169000 USD

2005-01-01 – 2005-12-31: 169000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 159,000
Calculation and evidence

10000 − 169000 USD

Exact free cash flow: -159000 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.

30 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001099674, 1099674, edgar:1099674

Also known as OPUS360 CORP