MPSI SYSTEMS INC

EDGAR

43 filing records in this dataset, filed from 1995-02-10 to 2004-06-10. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.17 million USD

2004-03-31 · USD

Exact inputs and evidence

Operating margin

-25.91%

2004-03-31 · %

Exact inputs and evidence
  • Operating Income: -562000 USD Source
  • Revenue: 2169000 USD Source

Operating cash flow

-616 thousand USD

2004-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -616000 USD Source
Cash and cash equivalents
276 thousand USD Source
Exact value

276000 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

10.8 million USD

2003-04-01 – 2004-03-31

Exact inputs and evidence
  • Revenue: 2927000 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 2968000 USD · 2003-07-01 – 2003-09-30 Source
  • Revenue: 10825000 USD · 2003-01-01 – 2003-12-31 Source
  • Revenue: 8134000 USD · 2003-01-01 – 2003-09-30 Source
  • Revenue: 2169000 USD · 2004-01-01 – 2004-03-31 Source

Net income

-59 thousand USD

2003-04-01 – 2004-03-31

Exact inputs and evidence
  • Net income: 55000 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: 279000 USD · 2003-07-01 – 2003-09-30 Source
  • Net income: 1000 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: -190000 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -584000 USD · 2004-01-01 – 2004-03-31 Source

Operating cash flow

-281 thousand USD

2003-04-01 – 2004-03-31

Exact inputs and evidence
  • Operating cash flow: -113000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -151000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -171000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -113000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 184000 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: -171000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -616000 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: 2004-06-10.

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: 11 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

    -11.3%

    Prior period

    USD 12.2 million

    –

    Current period

    USD 10.83 million

    –

    Exact inputs and evidence

    10825000 − 12201000 = -1376000 USD

    12201000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    10825000 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 1.89 million

    Prior period

    −USD 1.89 million

    –

    Current period

    USD 1,000

    –

    Exact inputs and evidence

    1000 − -1889000 = 1890000 USD

    -1889000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    1000 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

    -88.9%

    Prior period

    USD 1.65 million

    –

    Current period

    USD 184,000

    –

    Exact inputs and evidence

    184000 − 1651000 = -1467000 USD

    1651000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    184000 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 10.83 million 100% of revenue
  • Cost of revenue USD 4.95 million 46% of revenue
  • Operating expenses USD 5.76 million 53% of revenue
  • Operating income USD 110,000 1% of revenue
  • Tax, interest and other Derived USD 109,000 1% of revenue
  • Net income USD 1,000 0% of revenue

Cash

  • Operating cash flow USD 184,000 1.7% 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
  • 1996 Operating loss: operating costs were 103% of revenue.
  • 1997 93%
  • 1998 Operating loss: operating costs were 109% of revenue.
  • 1999 98%
  • 2000 Operating loss: operating costs were 100% of revenue.
  • 2000 Operating loss: operating costs were 100% of revenue.
  • 2001 Operating loss: operating costs were 103% of revenue.
  • 2001 97%
  • 2002 Operating loss: operating costs were 112% of revenue.
  • 2003 99%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-10-01 – 1996-09-3021745000 22329000 Derived -584000 39000 Derived -623000 Unavailable
Source
1997 1996-10-01 – 1997-09-3023438000 21798000 Derived 1640000 537000 Derived 1103000 Unavailable
Source
1998 1997-10-01 – 1998-09-3019101000 20769000 Derived -1668000 -169000 Derived -1499000 Unavailable
Source
1999 1998-10-01 – 1999-09-3019332000 18880000 Derived 452000 365000 Derived 87000 Unavailable
Source
2000 1999-10-01 – 2000-09-3018283000 18309000 Derived -26000 241000 Derived -267000 Unavailable
Source
2000 2000-01-01 – 2000-12-3118283000 18309000 Derived -26000 241000 Derived -267000 Unavailable
Source
2001 2000-10-01 – 2001-09-3015411000 15947000 Derived -536000 555000 Derived -1091000 Unavailable
Source
2001 2001-01-01 – 2001-12-314091000 3967000 Derived 124000 62000 Derived 62000 Unavailable
Source
2002 2002-01-01 – 2002-12-3112201000 13647000 Derived -1446000 443000 Derived -1889000 Unavailable
Source
2003 2003-01-01 – 2003-12-3110825000 10715000 Derived 110000 109000 Derived 1000 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 10.8M 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.25.3M19.0M12.7M6.3M0.0199620002003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue21745000
1997Revenue23438000
1998Revenue19101000
1999Revenue19332000
2000Revenue18283000
2000Revenue18283000
2001Revenue15411000
2001Revenue4091000
2002Revenue12201000
2003Revenue10825000

Revenue growth

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

-11.3% 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.220%140%60%-20%-100%199620002003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over year-7.2%
1997Year over year7.8%
1998Year over year-18.5%
1999Year over year1.2%
2000Year over year-5.4%
2000Year over yearNo prior comparable period
2001Year over year-15.7%
2001Year over year-77.6%
2002Year over year198.2%
2003Year over year-11.3%

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 1% 2003
Net margin 0% 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.8.8%2.3%-4.2%-10.8%-17.3%199620002003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-2.7%
1997Operating margin7%
1998Operating margin-8.7%
1999Operating margin2.3%
2000Operating margin-0.1%
2000Operating margin-0.1%
2001Operating margin-3.5%
2001Operating margin3%
2002Operating margin-11.9%
2003Operating margin1%
1996Net margin-2.9%
1997Net margin4.7%
1998Net margin-7.8%
1999Net margin0.5%
2000Net margin-1.5%
2000Net margin-1.5%
2001Net margin-7.1%
2001Net margin1.5%
2002Net margin-15.5%
2003Net margin0%
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
2000Free cash flow marginNot reported
2001Free 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 184K 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.2.2M1.3M370.5K-541.6K-1.5M199620002003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow975000
1997Operating cash flow785000
1998Operating cash flow-1202000
1999Operating cash flow1038000
2000Operating cash flow1353000
2000Operating cash flow1353000
2001Operating cash flow1943000
2001Operating cash flow-148000
2002Operating cash flow1651000
2003Operating cash flow184000

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
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free 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.

95.8% 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.107%80%53%27%0%199620002003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996Liabilities / assets60.6%
1997Liabilities / assets54.7%
1998Liabilities / assets62.6%
1999Liabilities / assets64.7%
2000Liabilities / assets66.7%
2000Liabilities / assets66.3%
2001Liabilities / assets70.5%
2001Liabilities / assets70.8%
2002Liabilities / assets98.9%
2003Liabilities / assets95.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.75× 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.1.85×1.39×0.93×0.46×0.00×199620002003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities1.29×
1997Current assets / current liabilities1.71×
1998Current assets / current liabilities1.36×
1999Current assets / current liabilities1.05×
2000Current assets / current liabilities1.02×
2000Current assets / current liabilities1.11×
2001Current assets / current liabilities1.03×
2001Current assets / current liabilities0.96×
2002Current assets / current liabilities0.66×
2003Current assets / current liabilities0.75×

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
1996 1995-10-01 – 1996-09-30
−USD 623,000
Exact value

Exact value: -623000 USD

1995-10-01 – 1996-09-30: -623000 USD Inspect Net Income Open source
Share or cite

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

USD 975,000
Exact value

Exact value: 975000 USD

1995-10-01 – 1996-09-30: 975000 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 1996-10-01 – 1997-09-30
USD 1.1 million
Exact value

Exact value: 1103000 USD

1996-10-01 – 1997-09-30: 1103000 USD Inspect Net Income Open source
Share or cite

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

USD 785,000
Exact value

Exact value: 785000 USD

1996-10-01 – 1997-09-30: 785000 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 1997-10-01 – 1998-09-30
−USD 1.5 million
Exact value

Exact value: -1499000 USD

1997-10-01 – 1998-09-30: -1499000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.2 million
Exact value

Exact value: -1202000 USD

1997-10-01 – 1998-09-30: -1202000 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 1998-10-01 – 1999-09-30
USD 87,000
Exact value

Exact value: 87000 USD

1998-10-01 – 1999-09-30: 87000 USD Inspect Net Income 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: 1038000 USD

1998-10-01 – 1999-09-30: 1038000 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 1999-10-01 – 2000-09-30
−USD 267,000
Exact value

Exact value: -267000 USD

1999-10-01 – 2000-09-30: -267000 USD Inspect Net Income Open source
Share or cite

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

USD 1.35 million
Exact value

Exact value: 1353000 USD

1999-10-01 – 2000-09-30: 1353000 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 267,000
Exact value

Exact value: -267000 USD

2000-01-01 – 2000-12-31: -267000 USD Inspect Net Income Open source
Share or cite

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

USD 1.35 million
Exact value

Exact value: 1353000 USD

2000-01-01 – 2000-12-31: 1353000 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 2000-10-01 – 2001-09-30
−USD 1.09 million
Exact value

Exact value: -1091000 USD

2000-10-01 – 2001-09-30: -1091000 USD Inspect Net Income Open source
Share or cite

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

USD 1.94 million
Exact value

Exact value: 1943000 USD

2000-10-01 – 2001-09-30: 1943000 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 62,000
Exact value

Exact value: 62000 USD

2001-01-01 – 2001-12-31: 62000 USD Inspect Net Income Open source
Share or cite

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

−USD 148,000
Exact value

Exact value: -148000 USD

2001-01-01 – 2001-12-31: -148000 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 1.89 million
Exact value

Exact value: -1889000 USD

2002-01-01 – 2002-12-31: -1889000 USD Inspect Net Income Open source
Share or cite

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

USD 1.65 million
Exact value

Exact value: 1651000 USD

2002-01-01 – 2002-12-31: 1651000 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 1,000
Exact value

Exact value: 1000 USD

2003-01-01 – 2003-12-31: 1000 USD Inspect Net Income Open source
Share or cite

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

USD 184,000
Exact value

Exact value: 184000 USD

2003-01-01 – 2003-12-31: 184000 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.

43 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000714540, 714540, edgar:714540