INTEGRATED DEFENSE TECHNOLOGIES INC

EDGAR

7 filing records in this dataset, filed from 2002-05-14 to 2003-08-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

93.4 million USD

2003-06-27 · USD

Exact inputs and evidence

Operating margin

10.56%

2003-06-27 · %

Exact inputs and evidence
  • Operating Income: 9863000 USD Source
  • Revenue: 93418000 USD Source
Cash and cash equivalents
13.8 million USD Source
Exact value

13785000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2003-08-08.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2002-12-31
  • Operating income: 3 of 11 periods available· newest 2002-12-31
  • Net income: 3 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2002-12-31
  • Total assets: 2 of 11 periods available· newest 2002-12-31
  • Total liabilities: 2 of 11 periods available· newest 2002-12-31
  • Current assets: 2 of 11 periods available· newest 2002-12-31
  • Current liabilities: 2 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 3 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

    +15.3%

    Prior period

    USD 263.95 million

    –

    Current period

    USD 304.36 million

    –

    Exact inputs and evidence

    304361000 − 263952000 = 40409000 USD

    263952000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    304361000 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

    -278.6%

    Prior period

    USD 2.3 million

    –

    Current period

    −USD 4.11 million

    –

    Exact inputs and evidence

    -4107000 − 2299000 = -6406000 USD

    2299000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -4107000 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

    +104.9%

    Prior period

    USD 12.86 million

    –

    Current period

    USD 26.34 million

    –

    Exact inputs and evidence

    26342000 − 12858000 = 13484000 USD

    12858000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    26342000 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

    +48.2%

    Prior period

    USD 5.57 million

    –

    Current period

    USD 8.26 million

    –

    Exact inputs and evidence

    8259000 − 5573000 = 2686000 USD

    5573000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    8259000 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 304.36 million 100% of revenue
  • Operating costs Derived USD 277.61 million 91% of revenue
  • Operating income USD 26.75 million 8.8% of revenue
  • Tax, interest and other Derived USD 30.86 million 10% of revenue
  • Net income −USD 4.11 million −1.3% of revenue

Cash

  • Operating cash flow USD 26.34 million 8.7% of revenue
  • Capital expenditure USD 8.26 million 2.7% of revenue
  • Free cash flow Derived USD 18.08 million 5.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 92%
  • 2001 90%
  • 2002 Net loss: net income was −1.3% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-31180573000 165592000 Derived 14981000 14376000 Derived 605000 -20532000 Derived
Source
2001 2001-01-01 – 2001-12-31263952000 237951000 Derived 26001000 23702000 Derived 2299000 7285000 Derived
Source
2002 2002-01-01 – 2002-12-31304361000 277612000 Derived 26749000 30856000 Derived -4107000 18083000 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 304.4M 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.328.7M246.5M164.4M82.2M0.0200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue180573000
2001Revenue263952000
2002Revenue304361000

Revenue growth

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

15.3% 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.50%37%25%12%0%200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year46.2%
2002Year over year15.3%

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 8.8% 2002
Net margin -1.3% 2002
Free cash flow margin 5.9% 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.11.5%5.4%-0.8%-6.9%-13.1%200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin8.3%
2001Operating margin9.9%
2002Operating margin8.8%
2000Net margin0.3%
2001Net margin0.9%
2002Net margin-1.3%
2000Free cash flow margin-11.4%
2001Free cash flow margin2.8%
2002Free cash flow margin5.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 26.3M 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.29.7M17.6M5.5M-6.6M-18.7M200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-15354000
2001Operating cash flow12858000
2002Operating cash flow26342000

Free cash flow

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

USD 18.1M 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.21.2M10.0M-1.2M-12.4M-23.6M200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-20532000
2001Free cash flow7285000
2002Free cash flow18083000

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.

63.5% 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.89%66%44%22%0%2000-12-3120012002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Liabilities / assetsNot reportedNo source recorded
2001Liabilities / assets82%
2002Liabilities / assets63.5%

Current assets to current liabilities

Current assets divided by current liabilities.

2.74× 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.2.96×2.22×1.48×0.74×0.00×2000-12-3120012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Current assets / current liabilitiesNot reportedNo source recorded
2001Current assets / current liabilities2.08×
2002Current assets / current liabilities2.74×

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 605,000
Exact value

Exact value: 605000 USD

2000-01-01 – 2000-12-31: 605000 USD Inspect Net Income Open source
Share or cite

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

−USD 15.35 million
Exact value

Exact value: -15354000 USD

2000-01-01 – 2000-12-31: -15354000 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 5.18 million
Exact value

Exact value: 5178000 USD

2000-01-01 – 2000-12-31: 5178000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20.53 million
Calculation and evidence

-15354000 − 5178000 USD

Exact free cash flow: -20532000 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 2.3 million
Exact value

Exact value: 2299000 USD

2001-01-01 – 2001-12-31: 2299000 USD Inspect Net Income Open source
Share or cite

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

USD 12.86 million
Exact value

Exact value: 12858000 USD

2001-01-01 – 2001-12-31: 12858000 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 5.57 million
Exact value

Exact value: 5573000 USD

2001-01-01 – 2001-12-31: 5573000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.29 million
Calculation and evidence

12858000 − 5573000 USD

Exact free cash flow: 7285000 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 4.11 million
Exact value

Exact value: -4107000 USD

2002-01-01 – 2002-12-31: -4107000 USD Inspect Net Income Open source
Share or cite

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

USD 26.34 million
Exact value

Exact value: 26342000 USD

2002-01-01 – 2002-12-31: 26342000 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 8.26 million
Exact value

Exact value: 8259000 USD

2002-01-01 – 2002-12-31: 8259000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 18.08 million
Calculation and evidence

26342000 − 8259000 USD

Exact free cash flow: 18083000 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.

7 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001163461, 1163461, edgar:1163461