METATEC INC

EDGAR

35 filing records in this dataset, filed from 1995-03-31 to 2003-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

10.1 million USD

2003-06-30 · USD

Exact inputs and evidence

Operating cash flow

1.73 million USD

2003-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2378824 USD Source
  • Operating Cash Flow: 652379 USD Source

Free cash flow

1.5 million USD

2003-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2378824 USD Source
  • Operating Cash Flow: 652379 USD Source
  • Capital Expenditure: 311503 USD Source
  • Capital Expenditure: 87734 USD Source
Cash and cash equivalents
617 thousand USD Source
Exact value

617340 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

45.2 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Revenue: 12246115 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 49694924 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 37328142 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 10449055 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 20581512 USD · 2003-01-01 – 2003-06-30 Source
  • Revenue: 10449055 USD · 2003-01-01 – 2003-03-31 Source

Net income

-2.2 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Net income: -2860993 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: -2271829 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -2697423 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: 269688 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: 236098 USD · 2003-01-01 – 2003-06-30 Source
  • Net income: 269688 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: 2003-08-14.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2002-12-31
  • Operating income: 9 of 11 periods available· newest 2001-12-31
  • Net income: 10 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2002-12-31
  • Total assets: 9 of 11 periods available· newest 2002-12-31
  • Total liabilities: 9 of 11 periods available· newest 2002-12-31
  • Current assets: 9 of 11 periods available· newest 2002-12-31
  • Current liabilities: 9 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 10 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

    -26.4%

    Prior period

    USD 67.51 million

    –

    Current period

    USD 49.69 million

    –

    Exact inputs and evidence

    49694924 − 67513954 = -17819030 USD

    67513954 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    49694924 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 27.7 million

    Prior period

    −USD 29.97 million

    –

    Current period

    −USD 2.27 million

    –

    Exact inputs and evidence

    -2271829 − -29973839 = 27702010 USD

    -29973839 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -2271829 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

    +11.4%

    Prior period

    USD 4.74 million

    –

    Current period

    USD 5.28 million

    –

    Exact inputs and evidence

    5276791 − 4735354 = 541437 USD

    4735354 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    5276791 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

    -63%

    Prior period

    USD 1.32 million

    –

    Current period

    USD 487,280

    –

    Exact inputs and evidence

    487280 − 1317888 = -830608 USD

    1317888 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    487280 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 49.69 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 2.27 million −4.6% of revenue

Cash

  • Operating cash flow USD 5.28 million 11% of revenue
  • Capital expenditure USD 487,280 1% of revenue
  • Free cash flow Derived USD 4.79 million 9.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Net income was higher than operating income, so the split is not drawn.
  • 1994 91%
  • 1995 89%
  • 1996 93%
  • 1997 98%
  • 1998 95%
  • 1999 Operating loss: operating costs were 101% of revenue.
  • 2000 Operating loss: operating costs were 115% of revenue.
  • 2001 Operating loss: operating costs were 139% of revenue.
  • 2002 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-3121318416 20297079 Derived 1021337 -40647 Derived 1061984 -1286421 Derived
Source
1994 1994-01-01 – 1994-12-3128942748 26361293 Derived 2581455 888802 Derived 1692653 -11904779 Derived
Source
1995 1995-01-01 – 1995-12-3139261463 35025567 Derived 4235896 1426916 Derived 2808980 -6621822 Derived
Source
1996 1996-01-01 – 1996-12-3146150105 43002595 Derived 3147510 1106782 Derived 2040728 -3531432 Derived
Source
1997 1997-01-01 – 1997-12-3148933634 47868819 Derived 1064815 573281 Derived 491534 -369329 Derived
Source
1998 1998-01-01 – 1998-12-3180919128 77082530 Derived 3836598 2413829 Derived 1422769 5050933 Derived
Source
1999 1999-01-01 – 1999-12-31120281047 121135590 Derived -854543 1991747 Derived -2846290 -10677174 Derived
Source
2000 2000-01-01 – 2000-12-3192856253 107009473 Derived -14153220 3379398 Derived -17532618 9857436 Derived
Source
2001 2001-01-01 – 2001-12-3167513954 94023054 Derived -26509100 3464739 Derived -29973839 3417466 Derived
Source
2002 2002-01-01 – 2002-12-3149694924 UnavailableUnavailableUnavailable-2271829 4789511 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 49.7M 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.129.9M97.4M65.0M32.5M0.0199319982002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue21318416
1994Revenue28942748
1995Revenue39261463
1996Revenue46150105
1997Revenue48933634
1998Revenue80919128
1999Revenue120281047
2000Revenue92856253
2001Revenue67513954
2002Revenue49694924

Revenue growth

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

-26.4% 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.73%46%19%-8%-35%199319982002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year35.8%
1995Year over year35.7%
1996Year over year17.5%
1997Year over year6%
1998Year over year65.4%
1999Year over year48.6%
2000Year over year-22.8%
2001Year over year-27.3%
2002Year over year-26.4%

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 -39.3% 2001
Net margin -4.6% 2002
Free cash flow margin 9.6% 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.15%-1%-17%-33%-49%199319982002-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin4.8%
1994Operating margin8.9%
1995Operating margin10.8%
1996Operating margin6.8%
1997Operating margin2.2%
1998Operating margin4.7%
1999Operating margin-0.7%
2000Operating margin-15.2%
2001Operating margin-39.3%
2002-12-31Operating marginNot reported
1993Net margin5%
1994Net margin5.8%
1995Net margin7.2%
1996Net margin4.4%
1997Net margin1%
1998Net margin1.8%
1999Net margin-2.4%
2000Net margin-18.9%
2001Net margin-44.4%
2002Net margin-4.6%
1993Free cash flow margin-6%
1994Free cash flow margin-41.1%
1995Free cash flow margin-16.9%
1996Free cash flow margin-7.7%
1997Free cash flow margin-0.8%
1998Free cash flow margin6.2%
1999Free cash flow margin-8.9%
2000Free cash flow margin10.6%
2001Free cash flow margin5.1%
2002Free cash flow margin9.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 5.3M 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.20.9M15.7M10.4M5.2M0.0199319982002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow3858564
1994Operating cash flow5214971
1995Operating cash flow5119054
1996Operating cash flow8992389
1997Operating cash flow8196804
1998Operating cash flow19341635
1999Operating cash flow10693932
2000Operating cash flow14945685
2001Operating cash flow4735354
2002Operating cash flow5276791

Free cash flow

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

USD 4.8M 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.11.6M5.3M-1.0M-7.3M-13.6M199319982002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-1286421
1994Free cash flow-11904779
1995Free cash flow-6621822
1996Free cash flow-3531432
1997Free cash flow-369329
1998Free cash flow5050933
1999Free cash flow-10677174
2000Free cash flow9857436
2001Free cash flow3417466
2002Free cash flow4789511

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.

130.9% 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.141%106%71%35%0%1993-12-3119982002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994Liabilities / assets43.9%
1995Liabilities / assets13.5%
1996Liabilities / assets13.8%
1997Liabilities / assets22.1%
1998Liabilities / assets60.2%
1999Liabilities / assets66%
2000Liabilities / assets73.9%
2001Liabilities / assets120.1%
2002Liabilities / assets130.9%

Current assets to current liabilities

Current assets divided by current liabilities.

1.22× 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.2.62×1.96×1.31×0.65×0.00×1993-12-3119982002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities1.24×
1995Current assets / current liabilities2.42×
1996Current assets / current liabilities1.83×
1997Current assets / current liabilities1.87×
1998Current assets / current liabilities1.3×
1999Current assets / current liabilities1.11×
2000Current assets / current liabilities1.03×
2001Current assets / current liabilities1.09×
2002Current assets / current liabilities1.22×

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
1993 1993-01-01 – 1993-12-31
USD 1.06 million
Exact value

Exact value: 1061984 USD

1993-01-01 – 1993-12-31: 1061984 USD Inspect Net Income Open source
Share or cite

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

USD 3.86 million
Exact value

Exact value: 3858564 USD

1993-01-01 – 1993-12-31: 3858564 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 5.14 million
Exact value

Exact value: 5144985 USD

1993-01-01 – 1993-12-31: 5144985 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.29 million
Calculation and evidence

3858564 − 5144985 USD

Exact free cash flow: -1286421 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
USD 1.69 million
Exact value

Exact value: 1692653 USD

1994-01-01 – 1994-12-31: 1692653 USD Inspect Net Income Open source
Share or cite

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

USD 5.21 million
Exact value

Exact value: 5214971 USD

1994-01-01 – 1994-12-31: 5214971 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 17.12 million
Exact value

Exact value: 17119750 USD

1994-01-01 – 1994-12-31: 17119750 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.9 million
Calculation and evidence

5214971 − 17119750 USD

Exact free cash flow: -11904779 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
USD 2.81 million
Exact value

Exact value: 2808980 USD

1995-01-01 – 1995-12-31: 2808980 USD Inspect Net Income Open source
Share or cite

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

USD 5.12 million
Exact value

Exact value: 5119054 USD

1995-01-01 – 1995-12-31: 5119054 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 11.74 million
Exact value

Exact value: 11740876 USD

1995-01-01 – 1995-12-31: 11740876 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.62 million
Calculation and evidence

5119054 − 11740876 USD

Exact free cash flow: -6621822 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
USD 2.04 million
Exact value

Exact value: 2040728 USD

1996-01-01 – 1996-12-31: 2040728 USD Inspect Net Income Open source
Share or cite

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

USD 8.99 million
Exact value

Exact value: 8992389 USD

1996-01-01 – 1996-12-31: 8992389 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 12.52 million
Exact value

Exact value: 12523821 USD

1996-01-01 – 1996-12-31: 12523821 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.53 million
Calculation and evidence

8992389 − 12523821 USD

Exact free cash flow: -3531432 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
USD 491,534
Exact value

Exact value: 491534 USD

1997-01-01 – 1997-12-31: 491534 USD Inspect Net Income Open source
Share or cite

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

USD 8.2 million
Exact value

Exact value: 8196804 USD

1997-01-01 – 1997-12-31: 8196804 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 8.57 million
Exact value

Exact value: 8566133 USD

1997-01-01 – 1997-12-31: 8566133 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 369,329
Calculation and evidence

8196804 − 8566133 USD

Exact free cash flow: -369329 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
USD 1.42 million
Exact value

Exact value: 1422769 USD

1998-01-01 – 1998-12-31: 1422769 USD Inspect Net Income Open source
Share or cite

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

USD 19.34 million
Exact value

Exact value: 19341635 USD

1998-01-01 – 1998-12-31: 19341635 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 14.29 million
Exact value

Exact value: 14290702 USD

1998-01-01 – 1998-12-31: 14290702 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.05 million
Calculation and evidence

19341635 − 14290702 USD

Exact free cash flow: 5050933 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 2.85 million
Exact value

Exact value: -2846290 USD

1999-01-01 – 1999-12-31: -2846290 USD Inspect Net Income Open source
Share or cite

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

USD 10.69 million
Exact value

Exact value: 10693932 USD

1999-01-01 – 1999-12-31: 10693932 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 21.37 million
Exact value

Exact value: 21371106 USD

1999-01-01 – 1999-12-31: 21371106 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.68 million
Calculation and evidence

10693932 − 21371106 USD

Exact free cash flow: -10677174 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 17.53 million
Exact value

Exact value: -17532618 USD

2000-01-01 – 2000-12-31: -17532618 USD Inspect Net Income Open source
Share or cite

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

USD 14.95 million
Exact value

Exact value: 14945685 USD

2000-01-01 – 2000-12-31: 14945685 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 5.09 million
Exact value

Exact value: 5088249 USD

2000-01-01 – 2000-12-31: 5088249 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.86 million
Calculation and evidence

14945685 − 5088249 USD

Exact free cash flow: 9857436 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 29.97 million
Exact value

Exact value: -29973839 USD

2001-01-01 – 2001-12-31: -29973839 USD Inspect Net Income Open source
Share or cite

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

USD 4.74 million
Exact value

Exact value: 4735354 USD

2001-01-01 – 2001-12-31: 4735354 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 1.32 million
Exact value

Exact value: 1317888 USD

2001-01-01 – 2001-12-31: 1317888 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.42 million
Calculation and evidence

4735354 − 1317888 USD

Exact free cash flow: 3417466 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 2.27 million
Exact value

Exact value: -2271829 USD

2002-01-01 – 2002-12-31: -2271829 USD Inspect Net Income Open source
Share or cite

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

USD 5.28 million
Exact value

Exact value: 5276791 USD

2002-01-01 – 2002-12-31: 5276791 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 487,280
Exact value

Exact value: 487280 USD

2002-01-01 – 2002-12-31: 487280 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.79 million
Calculation and evidence

5276791 − 487280 USD

Exact free cash flow: 4789511 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.

35 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000203200, 203200, edgar:203200

Also known as METATEC CORP, METATEC INTERNATIONAL INC