PortalPlayer, Inc.

EDGAR

16 filing records in this dataset, filed from 2005-03-21 to 2006-11-09. Explore the available filing history and original sources.

Watchlist

Holdings and insider activity

Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.

Insider filings have not been processed for this company yet.

See all insider transactions

Latest quarter

Revenue

34.8 million USD

2006-09-30 · USD

Exact inputs and evidence

Operating margin

-1.6%

2006-09-30 · %

Exact inputs and evidence
  • Operating Income: -556000 USD Source
  • Revenue: 34795000 USD Source

Operating cash flow

2.47 million USD

2006-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 27298000 USD Source
  • Operating Cash Flow: 24827000 USD Source

Free cash flow

732 thousand USD

2006-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 27298000 USD Source
  • Operating Cash Flow: 24827000 USD Source
  • Capital Expenditure: 5779000 USD Source
  • Capital Expenditure: 4040000 USD Source
Cash and cash equivalents
49.6 million USD Source
Exact value

49588000 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

220 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Revenue: 225189000 USD · 2005-01-01 – 2005-12-31 Source
  • Revenue: 146941000 USD · 2005-01-01 – 2005-09-30 Source
  • Revenue: 72296000 USD · 2006-01-01 – 2006-03-31 Source
  • Revenue: 34556000 USD · 2006-04-01 – 2006-06-30 Source
  • Revenue: 34795000 USD · 2006-07-01 – 2006-09-30 Source

Net income

33.2 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Net income: 48227000 USD · 2005-01-01 – 2005-12-31 Source
  • Net income: 24417000 USD · 2005-01-01 – 2005-09-30 Source
  • Net income: 6529000 USD · 2006-01-01 – 2006-03-31 Source
  • Net income: 1387000 USD · 2006-04-01 – 2006-06-30 Source
  • Net income: 1493000 USD · 2006-07-01 – 2006-09-30 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: 2006-11-09.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2005-12-31
  • Operating income: 4 of 11 periods available· newest 2005-12-31
  • Net income: 4 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2005-12-31
  • Total assets: 3 of 11 periods available· newest 2005-12-31
  • Total liabilities: 3 of 11 periods available· newest 2005-12-31
  • Current assets: 3 of 11 periods available· newest 2005-12-31
  • Current liabilities: 3 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2005-12-31
  • 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

    +143.3%

    Prior period

    USD 92.56 million

    –

    Current period

    USD 225.19 million

    –

    Exact inputs and evidence

    225189000 − 92563000 = 132626000 USD

    92563000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    225189000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +364.5%

    Prior period

    USD 10.38 million

    –

    Current period

    USD 48.23 million

    –

    Exact inputs and evidence

    48227000 − 10383000 = 37844000 USD

    10383000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    48227000 USD · 2005-01-01 – 2005-12-31

    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

    +1,615.2%

    Prior period

    USD 3.2 million

    –

    Current period

    USD 54.9 million

    –

    Exact inputs and evidence

    54902000 − 3201000 = 51701000 USD

    3201000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    54902000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +434.4%

    Prior period

    USD 578,000

    –

    Current period

    USD 3.09 million

    –

    Exact inputs and evidence

    3089000 − 578000 = 2511000 USD

    578000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    3089000 USD · 2005-01-01 – 2005-12-31

    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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 225.19 million 100% of revenue
  • Cost of revenue USD 124.34 million 55% of revenue
  • Operating expenses USD 54.86 million 24% of revenue
  • Operating income USD 45.98 million 20% of revenue
  • Tax, interest and other Derived −USD 2.25 million −1% of revenue
  • Net income USD 48.23 million 21% of revenue

Cash

  • Operating cash flow USD 54.9 million 24% of revenue
  • Capital expenditure USD 3.09 million 1.4% of revenue
  • Free cash flow Derived USD 51.81 million 23% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 358% of revenue.
  • 2003 Operating loss: operating costs were 138% of revenue.
  • 2004 11%89%
  • 2005 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-318763000 31404000 Derived -22641000 -121000 Derived -22520000 -24055000 Derived
Source
2003 2003-01-01 – 2003-12-3120939000 28922000 Derived -7983000 63000 Derived -8046000 -5582000 Derived
Source
2004 2004-01-01 – 2004-12-3192563000 81968000 Derived 10595000 212000 Derived 10383000 2623000 Derived
Source
2005 2005-01-01 – 2005-12-31225189000 179207000 Derived 45982000 -2245000 Derived 48227000 51813000 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 225.2M 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.243.2M182.4M121.6M60.8M0.02002200320042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue8763000
2003Revenue20939000
2004Revenue92563000
2005Revenue225189000

Revenue growth

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

143.3% 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.369%277%185%92%0%2002200320042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year138.9%
2004Year over year342.1%
2005Year over year143.3%

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 20.4% 2005
Net margin 21.4% 2005
Free cash flow margin 23% 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.47%-39%-126%-212%-298%2002200320042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-258.4%
2003Operating margin-38.1%
2004Operating margin11.4%
2005Operating margin20.4%
2002Net margin-257%
2003Net margin-38.4%
2004Net margin11.2%
2005Net margin21.4%
2002Free cash flow margin-274.5%
2003Free cash flow margin-26.7%
2004Free cash flow margin2.8%
2005Free cash flow margin23%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 54.9M 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.61.1M38.6M16.0M-6.6M-29.1M2002200320042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-22888000
2003Operating cash flow-5535000
2004Operating cash flow3201000
2005Operating cash flow54902000

Free cash flow

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

USD 51.8M 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.57.9M35.9M13.9M-8.1M-30.1M2002200320042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow-24055000
2003Free cash flow-5582000
2004Free cash flow2623000
2005Free cash flow51813000

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.

21.7% 2005
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.47%35%23%12%0%2002-12-31200320042005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Liabilities / assetsNot reportedNo source recorded
2003Liabilities / assets43.3%
2004Liabilities / assets6.8%
2005Liabilities / assets21.7%

Current assets to current liabilities

Current assets divided by current liabilities.

4.45× 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.15.84×11.88×7.92×3.96×0.00×2002-12-31200320042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities2.27×
2004Current assets / current liabilities14.67×
2005Current assets / current liabilities4.45×

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 2002-01-01 – 2002-12-31
−USD 22.52 million
Exact value

Exact value: -22520000 USD

2002-01-01 – 2002-12-31: -22520000 USD Inspect Net Income Open source
Share or cite

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

−USD 22.89 million
Exact value

Exact value: -22888000 USD

2002-01-01 – 2002-12-31: -22888000 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 1.17 million
Exact value

Exact value: 1167000 USD

2002-01-01 – 2002-12-31: 1167000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 24.06 million
Calculation and evidence

-22888000 − 1167000 USD

Exact free cash flow: -24055000 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 8.05 million
Exact value

Exact value: -8046000 USD

2003-01-01 – 2003-12-31: -8046000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.54 million
Exact value

Exact value: -5535000 USD

2003-01-01 – 2003-12-31: -5535000 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 47,000
Exact value

Exact value: 47000 USD

2003-01-01 – 2003-12-31: 47000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.58 million
Calculation and evidence

-5535000 − 47000 USD

Exact free cash flow: -5582000 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 10.38 million
Exact value

Exact value: 10383000 USD

2004-01-01 – 2004-12-31: 10383000 USD Inspect Net Income Open source
Share or cite

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

USD 3.2 million
Exact value

Exact value: 3201000 USD

2004-01-01 – 2004-12-31: 3201000 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 578,000
Exact value

Exact value: 578000 USD

2004-01-01 – 2004-12-31: 578000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.62 million
Calculation and evidence

3201000 − 578000 USD

Exact free cash flow: 2623000 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 48.23 million
Exact value

Exact value: 48227000 USD

2005-01-01 – 2005-12-31: 48227000 USD Inspect Net Income Open source
Share or cite

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

USD 54.9 million
Exact value

Exact value: 54902000 USD

2005-01-01 – 2005-12-31: 54902000 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 3.09 million
Exact value

Exact value: 3089000 USD

2005-01-01 – 2005-12-31: 3089000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 51.81 million
Calculation and evidence

54902000 − 3089000 USD

Exact free cash flow: 51813000 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.

16 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001297633, 1297633, edgar:1297633