SUREBEAM CORP

EDGAR

13 filing records in this dataset, filed from 2001-05-15 to 2003-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

6.13 million USD

2003-03-31 · USD

Exact inputs and evidence

Operating margin

-125.51%

2003-03-31 · %

Exact inputs and evidence
  • Operating Income: -7689000 USD Source
  • Revenue: 6126000 USD Source

Operating cash flow

-5.67 million USD

2003-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5668000 USD Source

Free cash flow

-7.19 million USD

2003-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5668000 USD Source
  • Capital Expenditure: 1526000 USD Source
Cash and cash equivalents
20.2 million USD Source
Exact value

20227000 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

36 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Revenue: 10785000 USD · 2002-04-01 – 2002-06-30 Source
  • Revenue: 6992000 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 36876000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 24793000 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 6126000 USD · 2003-01-01 – 2003-03-31 Source

Net income

-32.8 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Net income: -5102000 USD · 2002-04-01 – 2002-06-30 Source
  • Net income: -11034000 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: -35088000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -25115000 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -6666000 USD · 2003-01-01 – 2003-03-31 Source

Operating cash flow

-22.1 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Operating cash flow: -1921000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: 5461000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -10808000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -1921000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -10979000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -10808000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -5668000 USD · 2003-01-01 – 2003-03-31 Source

Capital expenditure

16 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Capital expenditure: 10063000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 3961000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 15121000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 10063000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 18430000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 15121000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 1526000 USD · 2003-01-01 – 2003-03-31 Source

Free cash flow

-38.1 million USD

2002-04-01 – 2003-03-31

Exact inputs and evidence
  • Operating cash flow: -1921000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: 5461000 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -10808000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -1921000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -10979000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -10808000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -5668000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 10063000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 3961000 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 15121000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 10063000 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 18430000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 15121000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 1526000 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: 2003-05-15.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2002-12-31
  • Operating income: 4 of 11 periods available· newest 2002-12-31
  • Net income: 4 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2002-12-31
  • Total assets: 3 of 11 periods available· newest 2002-12-31
  • Total liabilities: 3 of 11 periods available· newest 2002-12-31
  • Current assets: 3 of 11 periods available· newest 2002-12-31
  • Current liabilities: 3 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 4 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

    -10.6%

    Prior period

    USD 41.27 million

    –

    Current period

    USD 36.88 million

    –

    Exact inputs and evidence

    36876000 − 41267000 = -4391000 USD

    41267000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    36876000 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 39.29 million

    Prior period

    −USD 74.38 million

    –

    Current period

    −USD 35.09 million

    –

    Exact inputs and evidence

    -35088000 − -74375000 = 39287000 USD

    -74375000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -35088000 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 34.02 million

    Prior period

    −USD 45 million

    –

    Current period

    −USD 10.98 million

    –

    Exact inputs and evidence

    -10979000 − -44996000 = 34017000 USD

    -44996000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -10979000 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

    -7.4%

    Prior period

    USD 19.89 million

    –

    Current period

    USD 18.43 million

    –

    Exact inputs and evidence

    18430000 − 19894000 = -1464000 USD

    19894000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    18430000 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 36.88 million 100% of revenue
  • Cost of revenue USD 31.14 million 84% of revenue
  • Operating expenses USD 27.12 million 74% of revenue
  • Other operating costs Derived USD 16.57 million 45% of revenue
  • Operating income −USD 37.95 million −103% of revenue
  • Tax, interest and other Derived −USD 2.87 million −7.8% of revenue
  • Net income −USD 35.09 million −95% of revenue

Cash

  • Operating cash flow −USD 10.98 million −30% of revenue
  • Capital expenditure USD 18.43 million 50% of revenue
  • Free cash flow Derived −USD 29.41 million −80% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 9.9%89%
  • 2000 Net loss: net income was −6.1% of revenue.
  • 2001 Operating loss: operating costs were 274% of revenue.
  • 2002 Operating loss: operating costs were 203% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-3114339000 12714000 Derived 1625000 1420000 Derived 205000 -6008000 Derived
Source
2000 2000-01-01 – 2000-12-3129448000 28766000 Derived 682000 2481000 Derived -1799000 -22121000 Derived
Source
2001 2001-01-01 – 2001-12-3141267000 113080000 Derived -71813000 2562000 Derived -74375000 -64890000 Derived
Source
2002 2002-01-01 – 2002-12-3136876000 74830000 Derived -37954000 -2866000 Derived -35088000 -29409000 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 36.9M 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.44.6M33.4M22.3M11.1M0.01999200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue14339000
2000Revenue29448000
2001Revenue41267000
2002Revenue36876000

Revenue growth

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

-10.6% 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.115%81%47%14%-20%1999200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year105.4%
2001Year over year40.1%
2002Year over year-10.6%

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 -102.9% 2002
Net margin -95.2% 2002
Free cash flow margin -79.8% 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.27%-29%-84%-140%-196%1999200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin11.3%
2000Operating margin2.3%
2001Operating margin-174%
2002Operating margin-102.9%
1999Net margin1.4%
2000Net margin-6.1%
2001Net margin-180.2%
2002Net margin-95.2%
1999Free cash flow margin-41.9%
2000Free cash flow margin-75.1%
2001Free cash flow margin-157.2%
2002Free cash flow margin-79.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -11M 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.3.6M-9.4M-22.5M-35.5M-48.6M1999200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-1924000
2000Operating cash flow-17824000
2001Operating cash flow-44996000
2002Operating cash flow-10979000

Free cash flow

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

USD -29.4M 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.5.2M-13.6M-32.4M-51.3M-70.1M1999200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-6008000
2000Free cash flow-22121000
2001Free cash flow-64890000
2002Free cash flow-29409000

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.

29.8% 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.138%104%69%35%0%1999-12-31200020012002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assets128%
2001Liabilities / assets75.9%
2002Liabilities / assets29.8%

Current assets to current liabilities

Current assets divided by current liabilities.

4.43× 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.4.78×3.59×2.39×1.20×0.00×1999-12-31200020012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities3.34×
2001Current assets / current liabilities3.49×
2002Current assets / current liabilities4.43×

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 205,000
Exact value

Exact value: 205000 USD

1999-01-01 – 1999-12-31: 205000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.92 million
Exact value

Exact value: -1924000 USD

1999-01-01 – 1999-12-31: -1924000 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 4.08 million
Exact value

Exact value: 4084000 USD

1999-01-01 – 1999-12-31: 4084000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.01 million
Calculation and evidence

-1924000 − 4084000 USD

Exact free cash flow: -6008000 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 1.8 million
Exact value

Exact value: -1799000 USD

2000-01-01 – 2000-12-31: -1799000 USD Inspect Net Income Open source
Share or cite

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

−USD 17.82 million
Exact value

Exact value: -17824000 USD

2000-01-01 – 2000-12-31: -17824000 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 4.3 million
Exact value

Exact value: 4297000 USD

2000-01-01 – 2000-12-31: 4297000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.12 million
Calculation and evidence

-17824000 − 4297000 USD

Exact free cash flow: -22121000 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 74.38 million
Exact value

Exact value: -74375000 USD

2001-01-01 – 2001-12-31: -74375000 USD Inspect Net Income Open source
Share or cite

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

−USD 45 million
Exact value

Exact value: -44996000 USD

2001-01-01 – 2001-12-31: -44996000 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 19.89 million
Exact value

Exact value: 19894000 USD

2001-01-01 – 2001-12-31: 19894000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 64.89 million
Calculation and evidence

-44996000 − 19894000 USD

Exact free cash flow: -64890000 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 35.09 million
Exact value

Exact value: -35088000 USD

2002-01-01 – 2002-12-31: -35088000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.98 million
Exact value

Exact value: -10979000 USD

2002-01-01 – 2002-12-31: -10979000 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 18.43 million
Exact value

Exact value: 18430000 USD

2002-01-01 – 2002-12-31: 18430000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 29.41 million
Calculation and evidence

-10979000 − 18430000 USD

Exact free cash flow: -29409000 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.

13 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001121309, 1121309, edgar:1121309