PARTSBASE INC

EDGAR

11 filing records in this dataset, filed from 2000-05-15 to 2002-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.53 million USD

2002-09-30 · USD

Exact inputs and evidence

Operating margin

-31.23%

2002-09-30 · %

Exact inputs and evidence
  • Operating Income: -790007 USD Source
  • Revenue: 2529493 USD Source

Operating cash flow

-712 thousand USD

2002-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2565855 USD Source
  • Operating Cash Flow: -1854130 USD Source

Free cash flow

-721 thousand USD

2002-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2565855 USD Source
  • Operating Cash Flow: -1854130 USD Source
  • Capital Expenditure: 180396 USD Source
  • Capital Expenditure: 171043 USD Source
Cash and cash equivalents
22.6 million USD Source
Exact value

22594237 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

8 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Revenue: 5619121 USD · 2001-01-01 – 2001-12-31 Source
  • Revenue: 4296715 USD · 2001-01-01 – 2001-09-30 Source
  • Revenue: 1973992 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 2175102 USD · 2002-04-01 – 2002-06-30 Source
  • Revenue: 2529493 USD · 2002-07-01 – 2002-09-30 Source

Net income

-4.27 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Net income: -5612233 USD · 2001-01-01 – 2001-12-31 Source
  • Net income: -4542577 USD · 2001-01-01 – 2001-09-30 Source
  • Net income: -972666 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -1291381 USD · 2002-04-01 – 2002-06-30 Source
  • Net income: -932047 USD · 2002-07-01 – 2002-09-30 Source

Operating cash flow

-4.38 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Operating cash flow: -4616561 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -2804809 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -1012772 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -1854130 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -1012772 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -2565855 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -1854130 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: 4 of 11 periods available· newest 2001-12-31
  • Operating income: 4 of 11 periods available· newest 2001-12-31
  • Net income: 4 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2001-12-31
  • Total assets: 3 of 11 periods available· newest 2001-12-31
  • Total liabilities: 3 of 11 periods available· newest 2001-12-31
  • Current assets: 3 of 11 periods available· newest 2001-12-31
  • Current liabilities: 3 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 4 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

    +37.1%

    Prior period

    USD 4.1 million

    –

    Current period

    USD 5.62 million

    –

    Exact inputs and evidence

    5619121 − 4097585 = 1521536 USD

    4097585 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    5619121 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 7.84 million

    Prior period

    −USD 13.45 million

    –

    Current period

    −USD 5.61 million

    –

    Exact inputs and evidence

    -5612233 − -13453981 = 7841748 USD

    -13453981 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -5612233 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 3.23 million

    Prior period

    −USD 7.84 million

    –

    Current period

    −USD 4.62 million

    –

    Exact inputs and evidence

    -4616561 − -7844219 = 3227658 USD

    -7844219 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -4616561 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

    -94.7%

    Prior period

    USD 2.93 million

    –

    Current period

    USD 155,576

    –

    Exact inputs and evidence

    155576 − 2925475 = -2769899 USD

    2925475 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    155576 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 5.62 million 100% of revenue
  • Cost of revenue USD 4.7 million 84% of revenue
  • Operating expenses USD 7.75 million 138% of revenue
  • Operating income −USD 6.83 million −122% of revenue
  • Tax, interest and other Derived −USD 1.22 million −22% of revenue
  • Net income −USD 5.61 million −100% of revenue

Cash

  • Operating cash flow −USD 4.62 million −82% of revenue
  • Capital expenditure USD 155,576 2.8% of revenue
  • Free cash flow Derived −USD 4.77 million −85% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 4,327% of revenue.
  • 1999 Operating loss: operating costs were 1,492% of revenue.
  • 2000 Operating loss: operating costs were 471% of revenue.
  • 2001 Operating loss: operating costs were 222% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-313504 151625 Derived -148121 0 Derived -148121 -83784 Derived
Source
1999 1999-01-01 – 1999-12-31362224 5404583 Derived -5042359 870675 Derived -5913034 -1618547 Derived
Source
2000 2000-01-01 – 2000-12-314097585 19313933 Derived -15216348 -1762367 Derived -13453981 -10769694 Derived
Source
2001 2001-01-01 – 2001-12-315619121 12453834 Derived -6834713 -1222480 Derived -5612233 -4772137 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 5.6M 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.6.1M4.6M3.0M1.5M0.01998199920002001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue3504
1999Revenue362224
2000Revenue4097585
2001Revenue5619121

Revenue growth

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

37.1% 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.11,056%8,292%5,528%2,764%0%1998199920002001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year10,237.4%
2000Year over year1,031.2%
2001Year over year37.1%

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 -121.6% 2001
Net margin -99.9% 2001
Free cash flow margin -84.9% 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.338%-888%-2,114%-3,339%-4,565%1998199920002001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-4,227.2%
1999Operating margin-1,392.1%
2000Operating margin-371.3%
2001Operating margin-121.6%
1998Net margin-4,227.2%
1999Net margin-1,632.4%
2000Net margin-328.3%
2001Net margin-99.9%
1998Free cash flow margin-2,391.1%
1999Free cash flow margin-446.8%
2000Free cash flow margin-262.8%
2001Free cash flow margin-84.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.6M 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.627.5K-1.6M-3.9M-6.2M-8.5M1998199920002001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-83096
1999Operating cash flow-596498
2000Operating cash flow-7844219
2001Operating cash flow-4616561

Free cash flow

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

USD -4.8M 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.861.6K-2.3M-5.4M-8.5M-11.6M1998199920002001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-83784
1999Free cash flow-1618547
2000Free cash flow-10769694
2001Free cash flow-4772137

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.

9.3% 2001
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%36%18%0%1998-12-31199920002001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Liabilities / assetsNot reportedNo source recorded
1999Liabilities / assets67.4%
2000Liabilities / assets13.2%
2001Liabilities / assets9.3%

Current assets to current liabilities

Current assets divided by current liabilities.

9.36× 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.10.10×7.58×5.05×2.53×0.00×1998-12-31199920002001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities0.69×
2000Current assets / current liabilities6.71×
2001Current assets / current liabilities9.36×

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 1998-01-01 – 1998-12-31
−USD 148,121
Exact value

Exact value: -148121 USD

1998-01-01 – 1998-12-31: -148121 USD Inspect Net Income Open source
Share or cite

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

−USD 83,096
Exact value

Exact value: -83096 USD

1998-01-01 – 1998-12-31: -83096 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 688
Exact value

Exact value: 688 USD

1998-01-01 – 1998-12-31: 688 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 83,784
Calculation and evidence

-83096 − 688 USD

Exact free cash flow: -83784 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 5.91 million
Exact value

Exact value: -5913034 USD

1999-01-01 – 1999-12-31: -5913034 USD Inspect Net Income Open source
Share or cite

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

−USD 596,498
Exact value

Exact value: -596498 USD

1999-01-01 – 1999-12-31: -596498 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 1.02 million
Exact value

Exact value: 1022049 USD

1999-01-01 – 1999-12-31: 1022049 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.62 million
Calculation and evidence

-596498 − 1022049 USD

Exact free cash flow: -1618547 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 13.45 million
Exact value

Exact value: -13453981 USD

2000-01-01 – 2000-12-31: -13453981 USD Inspect Net Income Open source
Share or cite

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

−USD 7.84 million
Exact value

Exact value: -7844219 USD

2000-01-01 – 2000-12-31: -7844219 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 2.93 million
Exact value

Exact value: 2925475 USD

2000-01-01 – 2000-12-31: 2925475 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.77 million
Calculation and evidence

-7844219 − 2925475 USD

Exact free cash flow: -10769694 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 5.61 million
Exact value

Exact value: -5612233 USD

2001-01-01 – 2001-12-31: -5612233 USD Inspect Net Income Open source
Share or cite

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

−USD 4.62 million
Exact value

Exact value: -4616561 USD

2001-01-01 – 2001-12-31: -4616561 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 155,576
Exact value

Exact value: 155576 USD

2001-01-01 – 2001-12-31: 155576 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.77 million
Calculation and evidence

-4616561 − 155576 USD

Exact free cash flow: -4772137 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.

11 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001102754, 1102754, edgar:1102754

Also known as PARTSBASE COM INC