VALICERT INC

EDGAR

14 filing records in this dataset, filed from 2000-09-11 to 2003-06-11. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.83 million USD

2003-03-31 · USD

Exact inputs and evidence

Operating margin

-66.29%

2003-03-31 · %

Exact inputs and evidence
  • Operating Income: -1874000 USD Source
  • Revenue: 2827000 USD Source

Operating cash flow

-444 thousand USD

2003-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -444000 USD Source
Cash and cash equivalents
2.32 million USD Source
Exact value

2323000 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

11.2 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Revenue: 3371000 USD · 2002-04-01 – 2002-06-30 Source
  • Revenue: 2422000 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 11687000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 9126000 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 2827000 USD · 2003-01-01 – 2003-03-31 Source

Net income

-12.9 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Net income: -5010000 USD · 2002-04-01 – 2002-06-30 Source
  • Net income: -3811000 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: -21709000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -19517000 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -1925000 USD · 2003-01-01 – 2003-03-31 Source

Operating cash flow

-13.1 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Operating cash flow: -12422000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -6297000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -16212000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -12422000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -18957000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -16212000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -444000 USD · 2003-01-01 – 2003-03-31 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: 2003-06-11.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2002-12-31
  • Operating income: 5 of 11 periods available· newest 2002-12-31
  • Net income: 5 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2002-12-31
  • Total assets: 4 of 11 periods available· newest 2002-12-31
  • Total liabilities: 4 of 11 periods available· newest 2002-12-31
  • Current assets: 4 of 11 periods available· newest 2002-12-31
  • Current liabilities: 4 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2002-12-31
  • 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

    -51.2%

    Prior period

    USD 23.93 million

    –

    Current period

    USD 11.69 million

    –

    Exact inputs and evidence

    11687000 − 23932000 = -12245000 USD

    23932000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    11687000 USD · 2002-01-01 – 2002-12-31

    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 6.71 million

    Prior period

    −USD 28.42 million

    –

    Current period

    −USD 21.71 million

    –

    Exact inputs and evidence

    -21709000 − -28416000 = 6707000 USD

    -28416000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -21709000 USD · 2002-01-01 – 2002-12-31

    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 764,000

    Prior period

    −USD 19.72 million

    –

    Current period

    −USD 18.96 million

    –

    Exact inputs and evidence

    -18957000 − -19721000 = 764000 USD

    -19721000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -18957000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -78.8%

    Prior period

    USD 1.78 million

    –

    Current period

    USD 378,000

    –

    Exact inputs and evidence

    378000 − 1782000 = -1404000 USD

    1782000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    378000 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 11.69 million 100% of revenue
  • Cost of revenue USD 2.69 million 23% of revenue
  • Operating expenses USD 29.39 million 251% of revenue
  • Operating income −USD 20.39 million −174% of revenue
  • Tax, interest and other Derived USD 1.32 million 11% of revenue
  • Net income −USD 21.71 million −186% of revenue

Cash

  • Operating cash flow −USD 18.96 million −162% of revenue
  • Capital expenditure USD 378,000 3.2% of revenue
  • Free cash flow Derived −USD 19.34 million −165% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 6,922% of revenue.
  • 1999 Operating loss: operating costs were 901% of revenue.
  • 2000 Operating loss: operating costs were 318% of revenue.
  • 2001 Operating loss: operating costs were 206% of revenue.
  • 2002 Operating loss: operating costs were 274% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-3160000 4153000 Derived -4093000 -103000 Derived -3990000 -4656000 Derived
Source
1999 1999-01-01 – 1999-12-311635000 14733000 Derived -13098000 -296000 Derived -12802000 -8875000 Derived
Source
2000 2000-01-01 – 2000-12-3111828000 37666000 Derived -25838000 2489000 Derived -28327000 -21714000 Derived
Source
2001 2001-01-01 – 2001-12-3123932000 49304000 Derived -25372000 3044000 Derived -28416000 -21503000 Derived
Source
2002 2002-01-01 – 2002-12-3111687000 32079000 Derived -20392000 1317000 Derived -21709000 -19335000 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 11.7M 2002
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.25.8M19.4M12.9M6.5M0.019981999200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue60000
1999Revenue1635000
2000Revenue11828000
2001Revenue23932000
2002Revenue11687000

Revenue growth

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

-51.2% 2002
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.2,839%2,063%1,287%511%-265%19981999200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year2,625%
2000Year over year623.4%
2001Year over year102.3%
2002Year over year-51.2%

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 -174.5% 2002
Net margin -185.8% 2002
Free cash flow margin -165.4% 2002
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.621%-1,630%-3,880%-6,130%-8,381%19981999200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-6,821.7%
1999Operating margin-801.1%
2000Operating margin-218.4%
2001Operating margin-106%
2002Operating margin-174.5%
1998Net margin-6,650%
1999Net margin-783%
2000Net margin-239.5%
2001Net margin-118.7%
2002Net margin-185.8%
1998Free cash flow margin-7,760%
1999Free cash flow margin-542.8%
2000Free cash flow margin-183.6%
2001Free cash flow margin-89.9%
2002Free cash flow margin-165.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -19M 2002
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.1.6M-4.1M-9.9M-15.6M-21.3M19981999200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-3801000
1999Operating cash flow-6628000
2000Operating cash flow-18047000
2001Operating cash flow-19721000
2002Operating cash flow-18957000

Free cash flow

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

USD -19.3M 2002
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.1.7M-4.6M-10.9M-17.2M-23.5M19981999200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-4656000
1999Free cash flow-8875000
2000Free cash flow-21714000
2001Free cash flow-21503000
2002Free cash flow-19335000

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.

44.2% 2002
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.48%36%24%12%0%1998-12-311999200020012002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Liabilities / assetsNot reportedNo source recorded
1999Liabilities / assets20.5%
2000Liabilities / assets22.2%
2001Liabilities / assets32.2%
2002Liabilities / assets44.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.98× 2002
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.4.11×3.08×2.06×1.03×0.00×1998-12-311999200020012002
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 liabilities3.46×
2000Current assets / current liabilities3.81×
2001Current assets / current liabilities2.37×
2002Current assets / current liabilities0.98×

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 3.99 million
Exact value

Exact value: -3990000 USD

1998-01-01 – 1998-12-31: -3990000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.8 million
Exact value

Exact value: -3801000 USD

1998-01-01 – 1998-12-31: -3801000 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 855,000
Exact value

Exact value: 855000 USD

1998-01-01 – 1998-12-31: 855000 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

-3801000 − 855000 USD

Exact free cash flow: -4656000 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 12.8 million
Exact value

Exact value: -12802000 USD

1999-01-01 – 1999-12-31: -12802000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.63 million
Exact value

Exact value: -6628000 USD

1999-01-01 – 1999-12-31: -6628000 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 2.25 million
Exact value

Exact value: 2247000 USD

1999-01-01 – 1999-12-31: 2247000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.88 million
Calculation and evidence

-6628000 − 2247000 USD

Exact free cash flow: -8875000 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 28.33 million
Exact value

Exact value: -28327000 USD

2000-01-01 – 2000-12-31: -28327000 USD Inspect Net Income Open source
Share or cite

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

−USD 18.05 million
Exact value

Exact value: -18047000 USD

2000-01-01 – 2000-12-31: -18047000 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 3.67 million
Exact value

Exact value: 3667000 USD

2000-01-01 – 2000-12-31: 3667000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 21.71 million
Calculation and evidence

-18047000 − 3667000 USD

Exact free cash flow: -21714000 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 28.42 million
Exact value

Exact value: -28416000 USD

2001-01-01 – 2001-12-31: -28416000 USD Inspect Net Income Open source
Share or cite

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

−USD 19.72 million
Exact value

Exact value: -19721000 USD

2001-01-01 – 2001-12-31: -19721000 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 1.78 million
Exact value

Exact value: 1782000 USD

2001-01-01 – 2001-12-31: 1782000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 21.5 million
Calculation and evidence

-19721000 − 1782000 USD

Exact free cash flow: -21503000 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 21.71 million
Exact value

Exact value: -21709000 USD

2002-01-01 – 2002-12-31: -21709000 USD Inspect Net Income Open source
Share or cite

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

−USD 18.96 million
Exact value

Exact value: -18957000 USD

2002-01-01 – 2002-12-31: -18957000 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 378,000
Exact value

Exact value: 378000 USD

2002-01-01 – 2002-12-31: 378000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.34 million
Calculation and evidence

-18957000 − 378000 USD

Exact free cash flow: -19335000 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.

14 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001114040, 1114040, edgar:1114040