ELXSI CORP /DE//

EDGAR

42 filing records in this dataset, filed from 1995-08-14 to 2004-08-23. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

25.4 million USD

2004-06-30 · USD

Exact inputs and evidence

Operating margin

-1.43%

2004-06-30 · %

Exact inputs and evidence
  • Operating Income: -364000 USD Source
  • Revenue: 25379000 USD Source

Operating cash flow

4.8 million USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3601000 USD Source
  • Operating Cash Flow: -1194000 USD Source
Cash and cash equivalents
707 thousand USD Source
Exact value

707000 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

97.3 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Revenue: 25345000 USD · 2003-07-01 – 2003-09-30 Source
  • Revenue: 98661000 USD · 2003-01-01 – 2003-12-31 Source
  • Revenue: 74843000 USD · 2003-01-01 – 2003-09-30 Source
  • Revenue: 22765000 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 25379000 USD · 2004-04-01 – 2004-06-30 Source

Net income

-3.62 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Net income: 299000 USD · 2003-07-01 – 2003-09-30 Source
  • Net income: -273000 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: 49000 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -2168000 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -1424000 USD · 2004-04-01 – 2004-06-30 Source

Operating cash flow

7.97 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Operating cash flow: 4880000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: 1237000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 5608000 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: 4880000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -1194000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 3601000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -1194000 USD · 2004-01-01 – 2004-03-31 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: 2004-08-23.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2003-12-31
  • Operating income: 11 of 11 periods available· newest 2003-12-31
  • Net income: 11 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2003-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 11 of 11 periods available· newest 2003-12-31
  • Total liabilities: 11 of 11 periods available· newest 2003-12-31
  • Current assets: 11 of 11 periods available· newest 2003-12-31
  • Current liabilities: 11 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2003-12-31
  • 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

    -0.2%

    Prior period

    USD 98.83 million

    –

    Current period

    USD 98.66 million

    –

    Exact inputs and evidence

    98661000 − 98828000 = -167000 USD

    98828000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    98661000 USD · 2003-01-01 – 2003-12-31

    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 3.3 million

    Prior period

    −USD 3.57 million

    –

    Current period

    −USD 273,000

    –

    Exact inputs and evidence

    -273000 − -3568000 = 3295000 USD

    -3568000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -273000 USD · 2003-01-01 – 2003-12-31

    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

    -33%

    Prior period

    USD 8.37 million

    –

    Current period

    USD 5.61 million

    –

    Exact inputs and evidence

    5608000 − 8369000 = -2761000 USD

    8369000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    5608000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 98.66 million 100% of revenue
  • Operating costs Derived USD 97.5 million 99% of revenue
  • Operating income USD 1.16 million 1.2% of revenue
  • Tax, interest and other Derived USD 1.43 million 1.5% of revenue
  • Net income −USD 273,000 −0.3% of revenue

Cash

  • Operating cash flow USD 5.61 million 5.7% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 89%
  • 1995 91%
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 Net income was higher than operating income, so the split is not drawn.
  • 1998 91%
  • 1999 Net income was higher than operating income, so the split is not drawn.
  • 2000 Net income was higher than operating income, so the split is not drawn.
  • 2001 Net loss: net income was −6.2% of revenue.
  • 2002 Net loss: net income was −3.6% of revenue.
  • 2003 Net loss: net income was −0.3% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3162423000 55864000 Derived 6559000 1825000 Derived 4734000 Unavailable
Source
1995 1995-01-01 – 1995-12-3174674000 68037000 Derived 6637000 2091000 Derived 4546000 Unavailable
Source
1996 1996-01-01 – 1996-12-3182743000 76740000 Derived 6003000 -1380000 Derived 7383000 Unavailable
Source
1997 1997-01-01 – 1997-12-3186945000 79506000 Derived 7439000 -6940000 Derived 14379000 Unavailable
Source
1998 1998-01-01 – 1998-12-3198566000 90125000 Derived 8441000 3651000 Derived 4790000 Unavailable
Source
1999 1999-01-01 – 1999-12-31104143000 94587000 Derived 9556000 -10794000 Derived 20350000 Unavailable
Source
2000 2000-01-01 – 2000-12-31103710000 97456000 Derived 6254000 -6815000 Derived 13069000 Unavailable
Source
2001 2001-01-01 – 2001-12-31105398000 103976000 Derived 1422000 7912000 Derived -6490000 Unavailable
Source
2002 2002-01-01 – 2002-12-3198828000 96729000 Derived 2099000 5667000 Derived -3568000 Unavailable
Source
2003 2003-01-01 – 2003-12-3198661000 97500000 Derived 1161000 1434000 Derived -273000 Unavailable
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 98.7M 2003
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.113.8M85.4M56.9M28.5M0.0199419992003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue62423000
1995Revenue74674000
1996Revenue82743000
1997Revenue86945000
1998Revenue98566000
1999Revenue104143000
2000Revenue103710000
2001Revenue105398000
2002Revenue98828000
2003Revenue98661000

Revenue growth

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

-0.2% 2003
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.21.7%14.2%6.7%-0.8%-8.3%199419992003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over year12.1%
1995Year over year19.6%
1996Year over year10.8%
1997Year over year5.1%
1998Year over year13.4%
1999Year over year5.7%
2000Year over year-0.4%
2001Year over year1.6%
2002Year over year-6.2%
2003Year over year-0.2%

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 1.2% 2003
Net margin -0.3% 2003
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.21.6%14.1%6.7%-0.8%-8.2%199419992003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin10.5%
1995Operating margin8.9%
1996Operating margin7.3%
1997Operating margin8.6%
1998Operating margin8.6%
1999Operating margin9.2%
2000Operating margin6%
2001Operating margin1.3%
2002Operating margin2.1%
2003Operating margin1.2%
1994Net margin7.6%
1995Net margin6.1%
1996Net margin8.9%
1997Net margin16.5%
1998Net margin4.9%
1999Net margin19.5%
2000Net margin12.6%
2001Net margin-6.2%
2002Net margin-3.6%
2003Net margin-0.3%
1994Free cash flow marginNot reported
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 5.6M 2003
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.12.2M9.1M6.1M3.0M0.0199419992003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow6871000
1995Operating cash flow5078000
1996Operating cash flow4792000
1997Operating cash flow10327000
1998Operating cash flow11280000
1999Operating cash flow9901000
2000Operating cash flow6786000
2001Operating cash flow24000
2002Operating cash flow8369000
2003Operating cash flow5608000

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailable
1995Free cash flowUnavailable
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable

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.

30.1% 2003
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.57%42%28%14%0%199419992003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994Liabilities / assets52.1%
1995Liabilities / assets52.4%
1996Liabilities / assets51.4%
1997Liabilities / assets36.2%
1998Liabilities / assets31.6%
1999Liabilities / assets28.9%
2000Liabilities / assets26.7%
2001Liabilities / assets37.4%
2002Liabilities / assets34%
2003Liabilities / assets30.1%

Current assets to current liabilities

Current assets divided by current liabilities.

1.78× 2003
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.3.13×2.34×1.56×0.78×0.00×199419992003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994Current assets / current liabilities0.95×
1995Current assets / current liabilities1.24×
1996Current assets / current liabilities2.04×
1997Current assets / current liabilities2.24×
1998Current assets / current liabilities2.15×
1999Current assets / current liabilities2.89×
2000Current assets / current liabilities1.45×
2001Current assets / current liabilities0.91×
2002Current assets / current liabilities1.12×
2003Current assets / current liabilities1.78×

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
1994 1994-01-01 – 1994-12-31
USD 4.73 million
Exact value

Exact value: 4734000 USD

1994-01-01 – 1994-12-31: 4734000 USD Inspect Net Income Open source
Share or cite

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

USD 6.87 million
Exact value

Exact value: 6871000 USD

1994-01-01 – 1994-12-31: 6871000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1995 1995-01-01 – 1995-12-31
USD 4.55 million
Exact value

Exact value: 4546000 USD

1995-01-01 – 1995-12-31: 4546000 USD Inspect Net Income Open source
Share or cite

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

USD 5.08 million
Exact value

Exact value: 5078000 USD

1995-01-01 – 1995-12-31: 5078000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1996 1996-01-01 – 1996-12-31
USD 7.38 million
Exact value

Exact value: 7383000 USD

1996-01-01 – 1996-12-31: 7383000 USD Inspect Net Income Open source
Share or cite

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

USD 4.79 million
Exact value

Exact value: 4792000 USD

1996-01-01 – 1996-12-31: 4792000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1997 1997-01-01 – 1997-12-31
USD 14.38 million
Exact value

Exact value: 14379000 USD

1997-01-01 – 1997-12-31: 14379000 USD Inspect Net Income Open source
Share or cite

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

USD 10.33 million
Exact value

Exact value: 10327000 USD

1997-01-01 – 1997-12-31: 10327000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1998 1998-01-01 – 1998-12-31
USD 4.79 million
Exact value

Exact value: 4790000 USD

1998-01-01 – 1998-12-31: 4790000 USD Inspect Net Income Open source
Share or cite

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

USD 11.28 million
Exact value

Exact value: 11280000 USD

1998-01-01 – 1998-12-31: 11280000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1999 1999-01-01 – 1999-12-31
USD 20.35 million
Exact value

Exact value: 20350000 USD

1999-01-01 – 1999-12-31: 20350000 USD Inspect Net Income Open source
Share or cite

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

USD 9.9 million
Exact value

Exact value: 9901000 USD

1999-01-01 – 1999-12-31: 9901000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2000 2000-01-01 – 2000-12-31
USD 13.07 million
Exact value

Exact value: 13069000 USD

2000-01-01 – 2000-12-31: 13069000 USD Inspect Net Income Open source
Share or cite

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

USD 6.79 million
Exact value

Exact value: 6786000 USD

2000-01-01 – 2000-12-31: 6786000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2001 2001-01-01 – 2001-12-31
−USD 6.49 million
Exact value

Exact value: -6490000 USD

2001-01-01 – 2001-12-31: -6490000 USD Inspect Net Income Open source
Share or cite

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

USD 24,000
Exact value

Exact value: 24000 USD

2001-01-01 – 2001-12-31: 24000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2002 2002-01-01 – 2002-12-31
−USD 3.57 million
Exact value

Exact value: -3568000 USD

2002-01-01 – 2002-12-31: -3568000 USD Inspect Net Income Open source
Share or cite

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

USD 8.37 million
Exact value

Exact value: 8369000 USD

2002-01-01 – 2002-12-31: 8369000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2003 2003-01-01 – 2003-12-31
−USD 273,000
Exact value

Exact value: -273000 USD

2003-01-01 – 2003-12-31: -273000 USD Inspect Net Income Open source
Share or cite

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

USD 5.61 million
Exact value

Exact value: 5608000 USD

2003-01-01 – 2003-12-31: 5608000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

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.

42 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000712843, 712843, edgar:712843