PALMSOURCE INC

EDGAR

10 filing records in this dataset, filed from 2003-10-14 to 2005-10-06. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

15.8 million USD

2005-09-02 · USD

Exact inputs and evidence

Operating margin

-16.96%

2005-09-02 · %

Exact inputs and evidence
  • Operating Income: -2674000 USD Source
  • Revenue: 15763000 USD Source

Operating cash flow

-1.44 million USD

2005-09-02 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1437000 USD Source

Free cash flow

-1.69 million USD

2005-09-02 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1437000 USD Source
  • Capital Expenditure: 249000 USD Source
Cash and cash equivalents
16.5 million USD Source
Exact value

16530000 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: 2005-10-06.

Financial data available through: 2005-06-03.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2005-06-03
  • Operating income: 4 of 11 periods available· newest 2005-06-03
  • Net income: 4 of 11 periods available· newest 2005-06-03
  • Operating cash flow: 4 of 11 periods available· newest 2005-06-03
  • Capital expenditure: 4 of 11 periods available· newest 2005-06-03
  • Total assets: 2 of 11 periods available· newest 2005-06-03
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 2005-06-03
  • Current liabilities: 2 of 11 periods available· newest 2005-06-03
  • Cash and cash equivalents: 2 of 11 periods available· newest 2005-06-03
  • 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

    -1.6%

    Prior period

    USD 73.12 million

    –

    Current period

    USD 71.91 million

    –

    Exact inputs and evidence

    71911000 − 73117000 = -1206000 USD

    73117000 USD · 2003-05-29 – 2004-05-28

    Inspect prior input Prior source

    71911000 USD · 2004-06-04 – 2005-06-03

    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 34.73 million

    Prior period

    −USD 15.25 million

    –

    Current period

    USD 19.48 million

    –

    Exact inputs and evidence

    19482000 − -15247000 = 34729000 USD

    -15247000 USD · 2003-05-29 – 2004-05-28

    Inspect prior input Prior source

    19482000 USD · 2004-06-04 – 2005-06-03

    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 10.74 million

    Prior period

    −USD 14.54 million

    –

    Current period

    −USD 3.8 million

    –

    Exact inputs and evidence

    -3795000 − -14539000 = 10744000 USD

    -14539000 USD · 2003-05-29 – 2004-05-28

    Inspect prior input Prior source

    -3795000 USD · 2004-06-04 – 2005-06-03

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +336.5%

    Prior period

    USD 786,000

    –

    Current period

    USD 3.43 million

    –

    Exact inputs and evidence

    3431000 − 786000 = 2645000 USD

    786000 USD · 2003-05-29 – 2004-05-28

    Inspect prior input Prior source

    3431000 USD · 2004-06-04 – 2005-06-03

    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.

2005 2004-06-04 – 2005-06-03

  • Revenue USD 71.91 million 100% of revenue
  • Cost of revenue USD 4.92 million 6.8% of revenue
  • Operating expenses USD 77.23 million 107% of revenue
  • Operating income −USD 10.24 million −14% of revenue
  • Tax, interest and other Derived −USD 29.72 million −41% of revenue
  • Net income USD 19.48 million 27% of revenue

Cash

  • Operating cash flow −USD 3.8 million −5.3% of revenue
  • Capital expenditure USD 3.43 million 4.8% of revenue
  • Free cash flow Derived −USD 7.23 million −10% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 212% of revenue.
  • 2003 Operating loss: operating costs were 119% of revenue.
  • 2004 Operating loss: operating costs were 118% of revenue.
  • 2005 Operating loss: operating costs were 114% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-05-29 – 2002-05-2844950000 95099000 Derived -50149000 1098000 Derived -51247000 -46410000 Derived
Source
2003 2002-05-29 – 2003-05-2873414000 87620000 Derived -14206000 7554000 Derived -21760000 -12188000 Derived
Source
2004 2003-05-29 – 2004-05-2873117000 85916000 Derived -12799000 2448000 Derived -15247000 -15325000 Derived
Source
2005 2004-06-04 – 2005-06-0371911000 82152000 Derived -10241000 -29723000 Derived 19482000 -7226000 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 71.9M 2005
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.79.3M59.5M39.6M19.8M0.02002200320042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue44950000
2003Revenue73414000
2004Revenue73117000
2005Revenue71911000

Revenue growth

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

-1.6% 2005
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.69%50%31%12%-7%2002200320042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year63.3%
2004Year over year-0.4%
2005Year over year-1.6%

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 -14.2% 2005
Net margin 27.1% 2005
Free cash flow margin -10% 2005
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.38%-3%-43%-84%-125%2002200320042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-111.6%
2003Operating margin-19.4%
2004Operating margin-17.5%
2005Operating margin-14.2%
2002Net margin-114%
2003Net margin-29.6%
2004Net margin-20.9%
2005Net margin27.1%
2002Free cash flow margin-103.2%
2003Free cash flow margin-16.6%
2004Free cash flow margin-21%
2005Free cash flow margin-10%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.8M 2005
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-9.5M-22.7M-35.8M-49.0M2002200320042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-45368000
2003Operating cash flow-8913000
2004Operating cash flow-14539000
2005Operating cash flow-3795000

Free cash flow

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

USD -7.2M 2005
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.3.7M-9.7M-23.2M-36.7M-50.1M2002200320042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow-46410000
2003Free cash flow-12188000
2004Free cash flow-15325000
2005Free cash flow-7226000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-05-28Liabilities / assetsNot reportedNo source recorded
2003-05-28Liabilities / assetsNot reportedNo source recorded
2004-05-28Liabilities / assetsNot reported
2005-06-03Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.57× 2005
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.4.60×3.45×2.30×1.15×0.00×2002-05-282003-05-2820042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002-05-28Current assets / current liabilitiesNot reportedNo source recorded
2003-05-28Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilities4.26×
2005Current assets / current liabilities3.57×

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 2001-05-29 – 2002-05-28
−USD 51.25 million
Exact value

Exact value: -51247000 USD

2001-05-29 – 2002-05-28: -51247000 USD Inspect Net Income Open source
Share or cite

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

−USD 45.37 million
Exact value

Exact value: -45368000 USD

2001-05-29 – 2002-05-28: -45368000 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 1.04 million
Exact value

Exact value: 1042000 USD

2001-05-29 – 2002-05-28: 1042000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 46.41 million
Calculation and evidence

-45368000 − 1042000 USD

Exact free cash flow: -46410000 USD

Share or cite

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

2003 2002-05-29 – 2003-05-28
−USD 21.76 million
Exact value

Exact value: -21760000 USD

2002-05-29 – 2003-05-28: -21760000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.91 million
Exact value

Exact value: -8913000 USD

2002-05-29 – 2003-05-28: -8913000 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 3.28 million
Exact value

Exact value: 3275000 USD

2002-05-29 – 2003-05-28: 3275000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.19 million
Calculation and evidence

-8913000 − 3275000 USD

Exact free cash flow: -12188000 USD

Share or cite

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

2004 2003-05-29 – 2004-05-28
−USD 15.25 million
Exact value

Exact value: -15247000 USD

2003-05-29 – 2004-05-28: -15247000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.54 million
Exact value

Exact value: -14539000 USD

2003-05-29 – 2004-05-28: -14539000 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 786,000
Exact value

Exact value: 786000 USD

2003-05-29 – 2004-05-28: 786000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.33 million
Calculation and evidence

-14539000 − 786000 USD

Exact free cash flow: -15325000 USD

Share or cite

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

2005 2004-06-04 – 2005-06-03
USD 19.48 million
Exact value

Exact value: 19482000 USD

2004-06-04 – 2005-06-03: 19482000 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: -3795000 USD

2004-06-04 – 2005-06-03: -3795000 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 3.43 million
Exact value

Exact value: 3431000 USD

2004-06-04 – 2005-06-03: 3431000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.23 million
Calculation and evidence

-3795000 − 3431000 USD

Exact free cash flow: -7226000 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.

10 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001178056, 1178056, edgar:1178056