PRIMAL SOLUTIONS INC

EDGAR

36 filing records in this dataset, filed from 2001-05-21 to 2008-12-23. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.68 million USD

2008-09-30 · USD

Exact inputs and evidence

Operating margin

1.25%

2008-09-30 · %

Exact inputs and evidence
  • Operating Income: 21000 USD Source
  • Revenue: 1680000 USD Source

Operating cash flow

334 thousand USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 685000 USD Source
  • Operating Cash Flow: 351000 USD Source

Free cash flow

314 thousand USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 685000 USD Source
  • Operating Cash Flow: 351000 USD Source
  • Capital Expenditure: 23000 USD Source
  • Capital Expenditure: 3000 USD Source
Cash and cash equivalents
606 thousand USD Source
Exact value

606000 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

6.43 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Revenue: 6372000 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 4760000 USD · 2007-01-01 – 2007-09-30 Source
  • Revenue: 1528000 USD · 2008-01-01 – 2008-03-31 Source
  • Revenue: 1610000 USD · 2008-04-01 – 2008-06-30 Source
  • Revenue: 1680000 USD · 2008-07-01 – 2008-09-30 Source

Net income

808 thousand USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Net income: -290000 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: -274000 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: 82000 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: 756000 USD · 2008-04-01 – 2008-06-30 Source
  • Net income: -14000 USD · 2008-07-01 – 2008-09-30 Source

Operating cash flow

1.01 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Operating cash flow: 485000 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: 165000 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: 203000 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: 351000 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: 203000 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: 685000 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: 351000 USD · 2008-01-01 – 2008-06-30 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: 2008-12-23.

Financial data available through: 2007-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2007-12-31
  • Operating income: 8 of 11 periods available· newest 2007-12-31
  • Net income: 8 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2007-12-31
  • Total assets: 3 of 11 periods available· newest 2007-12-31
  • Total liabilities: 7 of 11 periods available· newest 2007-12-31
  • Current assets: 8 of 11 periods available· newest 2007-12-31
  • Current liabilities: 8 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2007-12-31
  • 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

    +12.8%

    Prior period

    USD 5.65 million

    –

    Current period

    USD 6.37 million

    –

    Exact inputs and evidence

    6372000 − 5648000 = 724000 USD

    5648000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    6372000 USD · 2007-01-01 – 2007-12-31

    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 2.87 million

    Prior period

    −USD 3.16 million

    –

    Current period

    −USD 290,000

    –

    Exact inputs and evidence

    -290000 − -3162000 = 2872000 USD

    -3162000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    -290000 USD · 2007-01-01 – 2007-12-31

    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 2.44 million

    Prior period

    −USD 1.95 million

    –

    Current period

    USD 485,000

    –

    Exact inputs and evidence

    485000 − -1953000 = 2438000 USD

    -1953000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    485000 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +100%

    Prior period

    USD 13,000

    –

    Current period

    USD 26,000

    –

    Exact inputs and evidence

    26000 − 13000 = 13000 USD

    13000 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    26000 USD · 2007-01-01 – 2007-12-31

    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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 6.37 million 100% of revenue
  • Cost of revenue USD 1.75 million 27% of revenue
  • Operating expenses USD 4.04 million 63% of revenue
  • Operating income USD 585,000 9.2% of revenue
  • Tax, interest and other Derived USD 875,000 14% of revenue
  • Net income −USD 290,000 −4.6% of revenue

Cash

  • Operating cash flow USD 485,000 7.6% of revenue
  • Capital expenditure USD 26,000 0.4% of revenue
  • Free cash flow Derived USD 459,000 7.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Operating loss: operating costs were 152% of revenue.
  • 2001 Operating loss: operating costs were 210% of revenue.
  • 2002 Operating loss: operating costs were 105% of revenue.
  • 2003 Operating loss: operating costs were 101% of revenue.
  • 2004 Operating loss: operating costs were 114% of revenue.
  • 2005 Operating loss: operating costs were 115% of revenue.
  • 2006 Operating loss: operating costs were 146% of revenue.
  • 2007 Net loss: net income was −4.6% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-319515805 14451393 Derived -4935588 -472940 Derived -4462648 -4200843 Derived
Source
2001 2001-01-01 – 2001-12-317464982 15682655 Derived -8217673 207388 Derived -8425061 -854496 Derived
Source
2002 2002-01-01 – 2002-12-316127945 6421938 Derived -293993 169348 Derived -463341 513227 Derived
Source
2003 2003-01-01 – 2003-12-316516665 6588403 Derived -71738 206844 Derived -278582 107061 Derived
Source
2004 2004-01-01 – 2004-12-317609000 8681000 Derived -1072000 128000 Derived -1200000 -897000 Derived
Source
2005 2005-01-01 – 2005-12-318567000 9882000 Derived -1315000 87000 Derived -1402000 -1628000 Derived
Source
2006 2006-01-01 – 2006-12-315648000 8218000 Derived -2570000 592000 Derived -3162000 -1966000 Derived
Source
2007 2007-01-01 – 2007-12-316372000 5787000 Derived 585000 875000 Derived -290000 459000 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 6.4M 2007
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.10.3M7.7M5.1M2.6M0.0200020042007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue9515805
2001Revenue7464982
2002Revenue6127945
2003Revenue6516665
2004Revenue7609000
2005Revenue8567000
2006Revenue5648000
2007Revenue6372000

Revenue growth

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

12.8% 2007
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.21%6%-9%-23%-38%200020042007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year-21.6%
2002Year over year-17.9%
2003Year over year6.3%
2004Year over year16.8%
2005Year over year12.6%
2006Year over year-34.1%
2007Year over year12.8%

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 9.2% 2007
Net margin -4.6% 2007
Free cash flow margin 7.2% 2007
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.19%-16%-52%-87%-123%200020042007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-51.9%
2001Operating margin-110.1%
2002Operating margin-4.8%
2003Operating margin-1.1%
2004Operating margin-14.1%
2005Operating margin-15.3%
2006Operating margin-45.5%
2007Operating margin9.2%
2000Net margin-46.9%
2001Net margin-112.9%
2002Net margin-7.6%
2003Net margin-4.3%
2004Net margin-15.8%
2005Net margin-16.4%
2006Net margin-56%
2007Net margin-4.6%
2000Free cash flow margin-44.1%
2001Free cash flow margin-11.4%
2002Free cash flow margin8.4%
2003Free cash flow margin1.6%
2004Free cash flow margin-11.8%
2005Free cash flow margin-19%
2006Free cash flow margin-34.8%
2007Free cash flow margin7.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 485K 2007
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.965.9K-339.9K-1.6M-3.0M-4.3M200020042007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-3897111
2001Operating cash flow-824566
2002Operating cash flow605700
2003Operating cash flow205917
2004Operating cash flow-672000
2005Operating cash flow-1567000
2006Operating cash flow-1953000
2007Operating cash flow485000

Free cash flow

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

USD 459K 2007
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.890.4K-476.7K-1.8M-3.2M-4.6M200020042007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-4200843
2001Free cash flow-854496
2002Free cash flow513227
2003Free cash flow107061
2004Free cash flow-897000
2005Free cash flow-1628000
2006Free cash flow-1966000
2007Free cash flow459000

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.

221% 2007
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.249%186%124%62%0%200020042007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000Liabilities / assets35.1%
2001Liabilities / assetsNot reported
2002Liabilities / assetsNot reported
2003Liabilities / assetsNot reported
2004Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reportedNo source recorded
2006Liabilities / assets230.2%
2007Liabilities / assets221%

Current assets to current liabilities

Current assets divided by current liabilities.

0.26× 2007
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.1.33×1.00×0.67×0.33×0.00×200020042007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities1.2×
2001Current assets / current liabilities1.07×
2002Current assets / current liabilities0.96×
2003Current assets / current liabilities0.94×
2004Current assets / current liabilities1.23×
2005Current assets / current liabilities0.77×
2006Current assets / current liabilities0.29×
2007Current assets / current liabilities0.26×

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
2000 2000-01-01 – 2000-12-31
−USD 4.46 million
Exact value

Exact value: -4462648 USD

2000-01-01 – 2000-12-31: -4462648 USD Inspect Net Income Open source
Share or cite

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

−USD 3.9 million
Exact value

Exact value: -3897111 USD

2000-01-01 – 2000-12-31: -3897111 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 303,732
Exact value

Exact value: 303732 USD

2000-01-01 – 2000-12-31: 303732 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.2 million
Calculation and evidence

-3897111 − 303732 USD

Exact free cash flow: -4200843 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 8.43 million
Exact value

Exact value: -8425061 USD

2001-01-01 – 2001-12-31: -8425061 USD Inspect Net Income Open source
Share or cite

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

−USD 824,566
Exact value

Exact value: -824566 USD

2001-01-01 – 2001-12-31: -824566 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 29,930
Exact value

Exact value: 29930 USD

2001-01-01 – 2001-12-31: 29930 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 854,496
Calculation and evidence

-824566 − 29930 USD

Exact free cash flow: -854496 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 463,341
Exact value

Exact value: -463341 USD

2002-01-01 – 2002-12-31: -463341 USD Inspect Net Income Open source
Share or cite

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

USD 605,700
Exact value

Exact value: 605700 USD

2002-01-01 – 2002-12-31: 605700 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 92,473
Exact value

Exact value: 92473 USD

2002-01-01 – 2002-12-31: 92473 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 513,227
Calculation and evidence

605700 − 92473 USD

Exact free cash flow: 513227 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 278,582
Exact value

Exact value: -278582 USD

2003-01-01 – 2003-12-31: -278582 USD Inspect Net Income Open source
Share or cite

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

USD 205,917
Exact value

Exact value: 205917 USD

2003-01-01 – 2003-12-31: 205917 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 98,856
Exact value

Exact value: 98856 USD

2003-01-01 – 2003-12-31: 98856 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 107,061
Calculation and evidence

205917 − 98856 USD

Exact free cash flow: 107061 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 1.2 million
Exact value

Exact value: -1200000 USD

2004-01-01 – 2004-12-31: -1200000 USD Inspect Net Income Open source
Share or cite

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

−USD 672,000
Exact value

Exact value: -672000 USD

2004-01-01 – 2004-12-31: -672000 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 225,000
Exact value

Exact value: 225000 USD

2004-01-01 – 2004-12-31: 225000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 897,000
Calculation and evidence

-672000 − 225000 USD

Exact free cash flow: -897000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 1.4 million
Exact value

Exact value: -1402000 USD

2005-01-01 – 2005-12-31: -1402000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.57 million
Exact value

Exact value: -1567000 USD

2005-01-01 – 2005-12-31: -1567000 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 61,000
Exact value

Exact value: 61000 USD

2005-01-01 – 2005-12-31: 61000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.63 million
Calculation and evidence

-1567000 − 61000 USD

Exact free cash flow: -1628000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 3.16 million
Exact value

Exact value: -3162000 USD

2006-01-01 – 2006-12-31: -3162000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.95 million
Exact value

Exact value: -1953000 USD

2006-01-01 – 2006-12-31: -1953000 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 13,000
Exact value

Exact value: 13000 USD

2006-01-01 – 2006-12-31: 13000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.97 million
Calculation and evidence

-1953000 − 13000 USD

Exact free cash flow: -1966000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 290,000
Exact value

Exact value: -290000 USD

2007-01-01 – 2007-12-31: -290000 USD Inspect Net Income Open source
Share or cite

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

USD 485,000
Exact value

Exact value: 485000 USD

2007-01-01 – 2007-12-31: 485000 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 26,000
Exact value

Exact value: 26000 USD

2007-01-01 – 2007-12-31: 26000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 459,000
Calculation and evidence

485000 − 26000 USD

Exact free cash flow: 459000 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.

36 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001124217, 1124217, edgar:1124217