PEC SOLUTIONS INC

EDGAR

26 filing records in this dataset, filed from 2000-05-15 to 2005-05-06. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

64 million USD

2005-03-31 · USD

Exact inputs and evidence

Operating margin

12.26%

2005-03-31 · %

Exact inputs and evidence
  • Operating Income: 7845000 USD Source
  • Revenue: 63969000 USD Source

Operating cash flow

7.46 million USD

2005-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 7462000 USD Source

Free cash flow

7.34 million USD

2005-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 7462000 USD Source
  • Capital Expenditure: 125000 USD Source
Cash and cash equivalents
24.7 million USD Source
Exact value

24732000 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

226 million USD

2004-04-01 – 2005-03-31

Exact inputs and evidence
  • Revenue: 44504000 USD · 2004-04-01 – 2004-06-30 Source
  • Revenue: 55216000 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 202694958 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 140089000 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 63969000 USD · 2005-01-01 – 2005-03-31 Source

Net income

17.5 million USD

2004-04-01 – 2005-03-31

Exact inputs and evidence
  • Net income: 3740000 USD · 2004-04-01 – 2004-06-30 Source
  • Net income: 4341000 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: 16416830 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: 11668000 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: 4691000 USD · 2005-01-01 – 2005-03-31 Source

Operating cash flow

31 million USD

2004-04-01 – 2005-03-31

Exact inputs and evidence
  • Operating cash flow: 11751000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 238000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 18291000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 11751000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 23786086 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 18291000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 7462000 USD · 2005-01-01 – 2005-03-31 Source

Capital expenditure

817 thousand USD

2004-04-01 – 2005-03-31

Exact inputs and evidence
  • Capital expenditure: 318000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 293000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 775000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 318000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 984929 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 775000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 125000 USD · 2005-01-01 – 2005-03-31 Source

Free cash flow

30.2 million USD

2004-04-01 – 2005-03-31

Exact inputs and evidence
  • Operating cash flow: 11751000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 238000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 18291000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 11751000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 23786086 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 18291000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 7462000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 318000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 293000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 775000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 318000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 984929 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 775000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 125000 USD · 2005-01-01 – 2005-03-31 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: 2005-05-06.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2004-12-31
  • Operating income: 7 of 11 periods available· newest 2004-12-31
  • Net income: 7 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2004-12-31
  • Total assets: 6 of 11 periods available· newest 2004-12-31
  • Total liabilities: 6 of 11 periods available· newest 2004-12-31
  • Current assets: 6 of 11 periods available· newest 2004-12-31
  • Current liabilities: 6 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2004-12-31
  • 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

    +17.8%

    Prior period

    USD 172.04 million

    –

    Current period

    USD 202.69 million

    –

    Exact inputs and evidence

    202694958 − 172043014 = 30651944 USD

    172043014 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    202694958 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -4.8%

    Prior period

    USD 17.24 million

    –

    Current period

    USD 16.42 million

    –

    Exact inputs and evidence

    16416830 − 17240777 = -823947 USD

    17240777 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    16416830 USD · 2004-01-01 – 2004-12-31

    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

    +15.6%

    Prior period

    USD 20.57 million

    –

    Current period

    USD 23.79 million

    –

    Exact inputs and evidence

    23786086 − 20574070 = 3212016 USD

    20574070 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    23786086 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -23.6%

    Prior period

    USD 1.29 million

    –

    Current period

    USD 984,929

    –

    Exact inputs and evidence

    984929 − 1289591 = -304662 USD

    1289591 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    984929 USD · 2004-01-01 – 2004-12-31

    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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 202.69 million 100% of revenue
  • Operating costs Derived USD 175.27 million 86% of revenue
  • Operating income USD 27.42 million 14% of revenue
  • Tax, interest and other Derived USD 11.01 million 5.4% of revenue
  • Net income USD 16.42 million 8.1% of revenue

Cash

  • Operating cash flow USD 23.79 million 12% of revenue
  • Capital expenditure USD 984,929 0.5% of revenue
  • Free cash flow Derived USD 22.8 million 11% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 11%83%
  • 1999 11%83%
  • 2000 11%85%
  • 2001 12%82%
  • 2002 12%81%
  • 2003 10%84%
  • 2004 86%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-3141456862 34566210 Derived 6890652 2435166 Derived 4455486 2012187 Derived
Source
1999 1999-01-01 – 1999-12-3153202162 44226805 Derived 8975357 3335945 Derived 5639412 3679790 Derived
Source
2000 2000-01-01 – 2000-12-3168305025 58093717 Derived 10211308 2938842 Derived 7272466 4657528 Derived
Source
2001 2001-01-01 – 2001-12-31109213147 89951504 Derived 19261643 6194532 Derived 13067111 2059040 Derived
Source
2002 2002-01-01 – 2002-12-31182184922 147306535 Derived 34878387 12624822 Derived 22253565 9639996 Derived
Source
2003 2003-01-01 – 2003-12-31172043014 144120537 Derived 27922477 10681700 Derived 17240777 19284479 Derived
Source
2004 2004-01-01 – 2004-12-31202694958 175272712 Derived 27422246 11005416 Derived 16416830 22801157 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 202.7M 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.218.9M164.2M109.5M54.7M0.0199820012004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue41456862
1999Revenue53202162
2000Revenue68305025
2001Revenue109213147
2002Revenue182184922
2003Revenue172043014
2004Revenue202694958

Revenue growth

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

17.8% 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.73%52%31%10%-11%199820012004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year28.3%
2000Year over year28.4%
2001Year over year59.9%
2002Year over year66.8%
2003Year over year-5.6%
2004Year over year17.8%

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 13.5% 2004
Net margin 8.1% 2004
Free cash flow margin 11.2% 2004
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.20.7%15.5%10.3%5.2%0.0%199820012004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin16.6%
1999Operating margin16.9%
2000Operating margin14.9%
2001Operating margin17.6%
2002Operating margin19.1%
2003Operating margin16.2%
2004Operating margin13.5%
1998Net margin10.7%
1999Net margin10.6%
2000Net margin10.6%
2001Net margin12%
2002Net margin12.2%
2003Net margin10%
2004Net margin8.1%
1998Free cash flow margin4.9%
1999Free cash flow margin6.9%
2000Free cash flow margin6.8%
2001Free cash flow margin1.9%
2002Free cash flow margin5.3%
2003Free cash flow margin11.2%
2004Free cash flow margin11.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 23.8M 2004
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.25.7M19.3M12.8M6.4M0.0199820012004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow2894294
1999Operating cash flow4477143
2000Operating cash flow6271574
2001Operating cash flow3659408
2002Operating cash flow12509843
2003Operating cash flow20574070
2004Operating cash flow23786086

Free cash flow

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

USD 22.8M 2004
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.24.6M18.5M12.3M6.2M0.0199820012004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow2012187
1999Free cash flow3679790
2000Free cash flow4657528
2001Free cash flow2059040
2002Free cash flow9639996
2003Free cash flow19284479
2004Free cash flow22801157

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.

25.9% 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.40%30%20%10%0%1998-12-3120012004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Liabilities / assetsNot reportedNo source recorded
1999Liabilities / assets37.4%
2000Liabilities / assets17.4%
2001Liabilities / assets16.4%
2002Liabilities / assets23.4%
2003Liabilities / assets19.9%
2004Liabilities / assets25.9%

Current assets to current liabilities

Current assets divided by current liabilities.

2.88× 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.8.47×6.36×4.24×2.12×0.00×1998-12-3120012004
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 liabilities2.51×
2000Current assets / current liabilities5.43×
2001Current assets / current liabilities5.53×
2002Current assets / current liabilities5.71×
2003Current assets / current liabilities7.85×
2004Current assets / current liabilities2.88×

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 4.46 million
Exact value

Exact value: 4455486 USD

1998-01-01 – 1998-12-31: 4455486 USD Inspect Net Income Open source
Share or cite

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

USD 2.89 million
Exact value

Exact value: 2894294 USD

1998-01-01 – 1998-12-31: 2894294 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 882,107
Exact value

Exact value: 882107 USD

1998-01-01 – 1998-12-31: 882107 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.01 million
Calculation and evidence

2894294 − 882107 USD

Exact free cash flow: 2012187 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 5.64 million
Exact value

Exact value: 5639412 USD

1999-01-01 – 1999-12-31: 5639412 USD Inspect Net Income Open source
Share or cite

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

USD 4.48 million
Exact value

Exact value: 4477143 USD

1999-01-01 – 1999-12-31: 4477143 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 797,353
Exact value

Exact value: 797353 USD

1999-01-01 – 1999-12-31: 797353 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.68 million
Calculation and evidence

4477143 − 797353 USD

Exact free cash flow: 3679790 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 7.27 million
Exact value

Exact value: 7272466 USD

2000-01-01 – 2000-12-31: 7272466 USD Inspect Net Income Open source
Share or cite

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

USD 6.27 million
Exact value

Exact value: 6271574 USD

2000-01-01 – 2000-12-31: 6271574 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: 1614046 USD

2000-01-01 – 2000-12-31: 1614046 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.66 million
Calculation and evidence

6271574 − 1614046 USD

Exact free cash flow: 4657528 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 13.07 million
Exact value

Exact value: 13067111 USD

2001-01-01 – 2001-12-31: 13067111 USD Inspect Net Income Open source
Share or cite

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

USD 3.66 million
Exact value

Exact value: 3659408 USD

2001-01-01 – 2001-12-31: 3659408 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: 1600368 USD

2001-01-01 – 2001-12-31: 1600368 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.06 million
Calculation and evidence

3659408 − 1600368 USD

Exact free cash flow: 2059040 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 22.25 million
Exact value

Exact value: 22253565 USD

2002-01-01 – 2002-12-31: 22253565 USD Inspect Net Income Open source
Share or cite

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

USD 12.51 million
Exact value

Exact value: 12509843 USD

2002-01-01 – 2002-12-31: 12509843 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 2.87 million
Exact value

Exact value: 2869847 USD

2002-01-01 – 2002-12-31: 2869847 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.64 million
Calculation and evidence

12509843 − 2869847 USD

Exact free cash flow: 9639996 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 17.24 million
Exact value

Exact value: 17240777 USD

2003-01-01 – 2003-12-31: 17240777 USD Inspect Net Income Open source
Share or cite

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

USD 20.57 million
Exact value

Exact value: 20574070 USD

2003-01-01 – 2003-12-31: 20574070 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 1.29 million
Exact value

Exact value: 1289591 USD

2003-01-01 – 2003-12-31: 1289591 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 19.28 million
Calculation and evidence

20574070 − 1289591 USD

Exact free cash flow: 19284479 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 16.42 million
Exact value

Exact value: 16416830 USD

2004-01-01 – 2004-12-31: 16416830 USD Inspect Net Income Open source
Share or cite

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

USD 23.79 million
Exact value

Exact value: 23786086 USD

2004-01-01 – 2004-12-31: 23786086 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 984,929
Exact value

Exact value: 984929 USD

2004-01-01 – 2004-12-31: 984929 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 22.8 million
Calculation and evidence

23786086 − 984929 USD

Exact free cash flow: 22801157 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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001103013, 1103013, edgar:1103013