MOTIVE INC

EDGAR

5 filing records in this dataset, filed from 2004-08-02 to 2005-08-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

22.7 million USD

2005-06-30 · USD

Exact inputs and evidence

Operating margin

-5.54%

2005-06-30 · %

Exact inputs and evidence
  • Operating Income: -1257000 USD Source
  • Revenue: 22692000 USD Source

Operating cash flow

-4.06 million USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4167000 USD Source
  • Operating Cash Flow: -108000 USD Source

Free cash flow

-4.94 million USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4167000 USD Source
  • Operating Cash Flow: -108000 USD Source
  • Capital Expenditure: 1399000 USD Source
  • Capital Expenditure: 523000 USD Source
Cash and cash equivalents
36.4 million USD Source
Exact value

36367000 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

98.5 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Revenue: 24520000 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 97969000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 71218000 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 24561000 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 22692000 USD · 2005-04-01 – 2005-06-30 Source

Net income

2.9 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Net income: 1623000 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: 427000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: -2090000 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: 606000 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: -1843000 USD · 2005-04-01 – 2005-06-30 Source

Capital expenditure

3.32 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Capital expenditure: 2135000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 1373000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 3298000 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 2135000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 523000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 1399000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 523000 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: 2005-08-15.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2004-12-31
  • Operating income: 3 of 11 periods available· newest 2004-12-31
  • Net income: 3 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2004-12-31
  • Total assets: 2 of 11 periods available· newest 2004-12-31
  • Total liabilities: 2 of 11 periods available· newest 2004-12-31
  • Current assets: 2 of 11 periods available· newest 2004-12-31
  • Current liabilities: 2 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 3 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

    +6.2%

    Prior period

    USD 92.29 million

    –

    Current period

    USD 97.97 million

    –

    Exact inputs and evidence

    97969000 − 92292000 = 5677000 USD

    92292000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    97969000 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

    +USD 1.64 million

    Prior period

    −USD 1.21 million

    –

    Current period

    USD 427,000

    –

    Exact inputs and evidence

    427000 − -1210000 = 1637000 USD

    -1210000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    427000 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

    +USD 26.96 million

    Prior period

    −USD 23.76 million

    –

    Current period

    USD 3.2 million

    –

    Exact inputs and evidence

    3199000 − -23760000 = 26959000 USD

    -23760000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    3199000 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

    -20%

    Prior period

    USD 4.13 million

    –

    Current period

    USD 3.3 million

    –

    Exact inputs and evidence

    3298000 − 4125000 = -827000 USD

    4125000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    3298000 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 97.97 million 100% of revenue
  • Cost of revenue USD 30.18 million 31% of revenue
  • Operating expenses USD 65.69 million 67% of revenue
  • Operating income USD 2.1 million 2.1% of revenue
  • Tax, interest and other Derived USD 1.68 million 1.7% of revenue
  • Net income USD 427,000 0.4% of revenue

Cash

  • Operating cash flow USD 3.2 million 3.3% of revenue
  • Capital expenditure USD 3.3 million 3.4% of revenue
  • Free cash flow Derived −USD 99,000 −0.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 102% of revenue.
  • 2003 Operating loss: operating costs were 104% of revenue.
  • 2004 98%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-3158056000 59191000 Derived -1135000 9379000 Derived -10514000 -9041000 Derived
Source
2003 2003-01-01 – 2003-12-3192292000 96094000 Derived -3802000 -2592000 Derived -1210000 -27885000 Derived
Source
2004 2004-01-01 – 2004-12-3197969000 95865000 Derived 2104000 1677000 Derived 427000 -99000 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 98M 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.105.8M79.4M52.9M26.5M0.0200220032004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue58056000
2003Revenue92292000
2004Revenue97969000

Revenue growth

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

6.2% 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.64%48%32%16%0%200220032004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year59%
2004Year over year6.2%

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 2.1% 2004
Net margin 0.4% 2004
Free cash flow margin -0.1% 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.4.7%-4.6%-14.0%-23.4%-32.8%200220032004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-2%
2003Operating margin-4.1%
2004Operating margin2.1%
2002Net margin-18.1%
2003Net margin-1.3%
2004Net margin0.4%
2002Free cash flow margin-15.6%
2003Free cash flow margin-30.2%
2004Free cash flow margin-0.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 3.2M 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.5.4M-2.5M-10.3M-18.1M-25.9M200220032004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-7687000
2003Operating cash flow-23760000
2004Operating cash flow3199000

Free cash flow

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

USD -99K 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.2.2M-5.9M-13.9M-22.0M-30.1M200220032004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow-9041000
2003Free cash flow-27885000
2004Free cash flow-99000

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.

17.2% 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.42%32%21%11%0%2002-12-3120032004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Liabilities / assetsNot reportedNo source recorded
2003Liabilities / assets38.9%
2004Liabilities / assets17.2%

Current assets to current liabilities

Current assets divided by current liabilities.

3.59× 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.3.87×2.91×1.94×0.97×0.00×2002-12-3120032004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities1.39×
2004Current assets / current liabilities3.59×

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
2002 2002-01-01 – 2002-12-31
−USD 10.51 million
Exact value

Exact value: -10514000 USD

2002-01-01 – 2002-12-31: -10514000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.69 million
Exact value

Exact value: -7687000 USD

2002-01-01 – 2002-12-31: -7687000 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 1.35 million
Exact value

Exact value: 1354000 USD

2002-01-01 – 2002-12-31: 1354000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.04 million
Calculation and evidence

-7687000 − 1354000 USD

Exact free cash flow: -9041000 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 1.21 million
Exact value

Exact value: -1210000 USD

2003-01-01 – 2003-12-31: -1210000 USD Inspect Net Income Open source
Share or cite

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

−USD 23.76 million
Exact value

Exact value: -23760000 USD

2003-01-01 – 2003-12-31: -23760000 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 4.13 million
Exact value

Exact value: 4125000 USD

2003-01-01 – 2003-12-31: 4125000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 27.89 million
Calculation and evidence

-23760000 − 4125000 USD

Exact free cash flow: -27885000 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 427,000
Exact value

Exact value: 427000 USD

2004-01-01 – 2004-12-31: 427000 USD Inspect Net Income Open source
Share or cite

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

USD 3.2 million
Exact value

Exact value: 3199000 USD

2004-01-01 – 2004-12-31: 3199000 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 3.3 million
Exact value

Exact value: 3298000 USD

2004-01-01 – 2004-12-31: 3298000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 99,000
Calculation and evidence

3199000 − 3298000 USD

Exact free cash flow: -99000 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.

5 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001112422, 1112422, edgar:1112422

Also known as MOTIVE COMMUNICATIONS INC