INTEGRAL VISION INC

EDGAR

85 filing records in this dataset, filed from 1995-05-12 to 2012-10-01. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

530 thousand USD

2010-03-31 · USD

Exact inputs and evidence

Operating margin

-40.19%

2010-03-31 · %

Exact inputs and evidence
  • Operating Income: -213000 USD Source
  • Revenue: 530000 USD Source

Operating cash flow

-355 thousand USD

2010-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -355000 USD Source
Cash and cash equivalents
14 thousand USD Source
Exact value

14000 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

1.48 million USD

2009-04-01 – 2010-03-31

Exact inputs and evidence
  • Revenue: 443000 USD · 2009-04-01 – 2009-06-30 Source
  • Revenue: 234000 USD · 2009-07-01 – 2009-09-30 Source
  • Revenue: 1754000 USD · 2009-01-01 – 2009-12-31 Source
  • Revenue: 1479000 USD · 2009-01-01 – 2009-09-30 Source
  • Revenue: 530000 USD · 2010-01-01 – 2010-03-31 Source

Net income

-2.91 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Net income: -2439000 USD · 2010-01-01 – 2010-12-31 Source
  • Net income: -1688000 USD · 2010-01-01 – 2010-09-30 Source
  • Net income: -854000 USD · 2011-01-01 – 2011-03-31 Source
  • Net income: -745000 USD · 2011-04-01 – 2011-06-30 Source
  • Net income: -557000 USD · 2011-07-01 – 2011-09-30 Source

Operating cash flow

-1.47 million USD

2010-10-01 – 2011-09-30

Exact inputs and evidence
  • Operating cash flow: -1016000 USD · 2010-01-01 – 2010-12-31 Source
  • Operating cash flow: -757000 USD · 2010-01-01 – 2010-09-30 Source
  • Operating cash flow: -455000 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: -790000 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: -455000 USD · 2011-01-01 – 2011-03-31 Source
  • Operating cash flow: -1206000 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: -790000 USD · 2011-01-01 – 2011-06-30 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: 2012-10-01.

Financial data available through: 2009-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2009-12-31
  • Operating income: 11 of 11 periods available· newest 2009-12-31
  • Net income: 11 of 11 periods available· newest 2009-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2009-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2009-12-31
  • Total assets: 3 of 11 periods available· newest 2009-12-31
  • Total liabilities: 9 of 11 periods available· newest 2009-12-31
  • Current assets: 10 of 11 periods available· newest 2009-12-31
  • Current liabilities: 10 of 11 periods available· newest 2009-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2009-12-31
  • 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

    +70.8%

    Prior period

    USD 1.03 million

    –

    Current period

    USD 1.75 million

    –

    Exact inputs and evidence

    1754000 − 1027000 = 727000 USD

    1027000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    1754000 USD · 2009-01-01 – 2009-12-31

    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 7.97 million

    Prior period

    −USD 10.73 million

    –

    Current period

    −USD 2.76 million

    –

    Exact inputs and evidence

    -2761000 − -10733000 = 7972000 USD

    -10733000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    -2761000 USD · 2009-01-01 – 2009-12-31

    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

    +USD 101,000

    Prior period

    −USD 1.77 million

    –

    Current period

    −USD 1.67 million

    –

    Exact inputs and evidence

    -1665000 − -1766000 = 101000 USD

    -1766000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    -1665000 USD · 2009-01-01 – 2009-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +200%

    Prior period

    USD 3,000

    –

    Current period

    USD 9,000

    –

    Exact inputs and evidence

    9000 − 3000 = 6000 USD

    3000 USD · 2008-01-01 – 2008-12-31

    Inspect prior input Prior source

    9000 USD · 2009-01-01 – 2009-12-31

    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.

2009 2009-01-01 – 2009-12-31

  • Revenue USD 1.75 million 100% of revenue
  • Operating costs Derived USD 3.68 million 210% of revenue
  • Operating income −USD 1.93 million −110% of revenue
  • Tax, interest and other Derived USD 835,000 48% of revenue
  • Net income −USD 2.76 million −157% of revenue

Cash

  • Operating cash flow −USD 1.67 million −95% of revenue
  • Capital expenditure USD 9,000 0.5% of revenue
  • Free cash flow Derived −USD 1.67 million −95% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 231% of revenue.
  • 2003 Operating loss: operating costs were 358% of revenue.
  • 2004 Operating loss: operating costs were 240% of revenue.
  • 2005 Operating loss: operating costs were 490% of revenue.
  • 2006 Operating loss: operating costs were 462% of revenue.
  • 2006 Operating loss: operating costs were 462% of revenue.
  • 2007 Operating loss: operating costs were 345% of revenue.
  • 2007 Operating loss: operating costs were 345% of revenue.
  • 2008 Operating loss: operating costs were 390% of revenue.
  • 2009 Operating loss: operating costs were 210% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-311579000 3640000 Derived -2061000 142000 Derived -2203000 -1574000 Derived
Source
2003 2003-01-01 – 2003-12-31641000 2292000 Derived -1651000 286000 Derived -1937000 -1532000 Derived
Source
2004 2004-01-01 – 2004-12-311542000 3695000 Derived -2153000 306000 Derived -2459000 -2207000 Derived
Source
2005 2005-01-01 – 2005-12-31686000 3358000 Derived -2672000 7000 Derived -2679000 -2870000 Derived
Source
2006 2005-11-01 – 2006-10-31835000 3858000 Derived -3023000 -49000 Derived -2974000 -2782000 Derived
Source
2006 2006-01-01 – 2006-12-31835000 3858000 Derived -3023000 -49000 Derived -2974000 -2782000 Derived
Source
2007 2006-11-01 – 2007-10-311151000 3976000 Derived -2825000 216000 Derived -3041000 -2660000 Derived
Source
2007 2007-01-01 – 2007-12-311151000 3976000 Derived -2825000 216000 Derived -3041000 -2681000 Derived
Source
2008 2008-01-01 – 2008-12-311027000 4008000 Derived -2981000 7752000 Derived -10733000 -1769000 Derived
Source
2009 2009-01-01 – 2009-12-311754000 3680000 Derived -1926000 835000 Derived -2761000 -1674000 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 1.8M 2009
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.1.9M1.4M947.2K473.6K0.0200220062009
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue1579000
2003Revenue641000
2004Revenue1542000
2005Revenue686000
2006Revenue835000
2006Revenue835000
2007Revenue1151000
2007Revenue1151000
2008Revenue1027000
2009Revenue1754000

Revenue growth

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

70.8% 2009
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.157%99%41%-17%-75%200220062009
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over year-40%
2003Year over year-59.4%
2004Year over year140.6%
2005Year over year-55.5%
2006Year over yearNo prior comparable period
2006Year over year21.7%
2007Year over year37.8%
2007Year over year37.8%
2008Year over year-10.8%
2009Year over year70.8%

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 -109.8% 2009
Net margin -157.4% 2009
Free cash flow margin -95.4% 2009
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.84%-219%-523%-826%-1,129%200220062009
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-130.5%
2003Operating margin-257.6%
2004Operating margin-139.6%
2005Operating margin-389.5%
2006Operating margin-362%
2006Operating margin-362%
2007Operating margin-245.4%
2007Operating margin-245.4%
2008Operating margin-290.3%
2009Operating margin-109.8%
2002Net margin-139.5%
2003Net margin-302.2%
2004Net margin-159.5%
2005Net margin-390.5%
2006Net margin-356.2%
2006Net margin-356.2%
2007Net margin-264.2%
2007Net margin-264.2%
2008Net margin-1,045.1%
2009Net margin-157.4%
2002Free cash flow margin-99.7%
2003Free cash flow margin-239%
2004Free cash flow margin-143.1%
2005Free cash flow margin-418.4%
2006Free cash flow margin-333.2%
2006Free cash flow margin-333.2%
2007Free cash flow margin-231.1%
2007Free cash flow margin-232.9%
2008Free cash flow margin-172.2%
2009Free cash flow margin-95.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.7M 2009
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.221.3K-580.9K-1.4M-2.2M-3.0M200220062009
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-1531000
2003Operating cash flow-1525000
2004Operating cash flow-2192000
2005Operating cash flow-2766000
2006Operating cash flow-2733000
2006Operating cash flow-2733000
2007Operating cash flow-2625000
2007Operating cash flow-2646000
2008Operating cash flow-1766000
2009Operating cash flow-1665000

Free cash flow

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

USD -1.7M 2009
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.229.6K-602.7K-1.4M-2.3M-3.1M200220062009
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow-1574000
2003Free cash flow-1532000
2004Free cash flow-2207000
2005Free cash flow-2870000
2006Free cash flow-2782000
2006Free cash flow-2782000
2007Free cash flow-2660000
2007Free cash flow-2681000
2008Free cash flow-1769000
2009Free cash flow-1674000

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.

1,469.2% 2009
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.1,587%1,190%793%397%0%200220062009
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assetsNot reported
2003Liabilities / assetsNot reported
2004Liabilities / assetsNot reported
2005Liabilities / assetsNot reported
2006-10-31Liabilities / assetsNot reportedNo source recorded
2006Liabilities / assetsNot reported
2007Liabilities / assetsNot reported
2007Liabilities / assets577.8%
2008Liabilities / assets686.7%
2009Liabilities / assets1,469.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.04× 2009
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.7.07×5.30×3.53×1.77×0.00×200220062009
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities0.24×
2003Current assets / current liabilities0.09×
2004Current assets / current liabilities0.27×
2005Current assets / current liabilities6.54×
2006-10-31Current assets / current liabilitiesNot reportedNo source recorded
2006Current assets / current liabilities0.63×
2007Current assets / current liabilities0.11×
2007Current assets / current liabilities0.11×
2008Current assets / current liabilities0.23×
2009Current assets / current liabilities0.04×

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 2.2 million
Exact value

Exact value: -2203000 USD

2002-01-01 – 2002-12-31: -2203000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.53 million
Exact value

Exact value: -1531000 USD

2002-01-01 – 2002-12-31: -1531000 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 43,000
Exact value

Exact value: 43000 USD

2002-01-01 – 2002-12-31: 43000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.57 million
Calculation and evidence

-1531000 − 43000 USD

Exact free cash flow: -1574000 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 1.94 million
Exact value

Exact value: -1937000 USD

2003-01-01 – 2003-12-31: -1937000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.53 million
Exact value

Exact value: -1525000 USD

2003-01-01 – 2003-12-31: -1525000 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 7,000
Exact value

Exact value: 7000 USD

2003-01-01 – 2003-12-31: 7000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.53 million
Calculation and evidence

-1525000 − 7000 USD

Exact free cash flow: -1532000 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 2.46 million
Exact value

Exact value: -2459000 USD

2004-01-01 – 2004-12-31: -2459000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.19 million
Exact value

Exact value: -2192000 USD

2004-01-01 – 2004-12-31: -2192000 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 15,000
Exact value

Exact value: 15000 USD

2004-01-01 – 2004-12-31: 15000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.21 million
Calculation and evidence

-2192000 − 15000 USD

Exact free cash flow: -2207000 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 2.68 million
Exact value

Exact value: -2679000 USD

2005-01-01 – 2005-12-31: -2679000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.77 million
Exact value

Exact value: -2766000 USD

2005-01-01 – 2005-12-31: -2766000 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 104,000
Exact value

Exact value: 104000 USD

2005-01-01 – 2005-12-31: 104000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.87 million
Calculation and evidence

-2766000 − 104000 USD

Exact free cash flow: -2870000 USD

Share or cite

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

2006 2005-11-01 – 2006-10-31
−USD 2.97 million
Exact value

Exact value: -2974000 USD

2005-11-01 – 2006-10-31: -2974000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.73 million
Exact value

Exact value: -2733000 USD

2005-11-01 – 2006-10-31: -2733000 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 49,000
Exact value

Exact value: 49000 USD

2005-11-01 – 2006-10-31: 49000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.78 million
Calculation and evidence

-2733000 − 49000 USD

Exact free cash flow: -2782000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 2.97 million
Exact value

Exact value: -2974000 USD

2006-01-01 – 2006-12-31: -2974000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.73 million
Exact value

Exact value: -2733000 USD

2006-01-01 – 2006-12-31: -2733000 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 49,000
Exact value

Exact value: 49000 USD

2006-01-01 – 2006-12-31: 49000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.78 million
Calculation and evidence

-2733000 − 49000 USD

Exact free cash flow: -2782000 USD

Share or cite

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

2007 2006-11-01 – 2007-10-31
−USD 3.04 million
Exact value

Exact value: -3041000 USD

2006-11-01 – 2007-10-31: -3041000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.63 million
Exact value

Exact value: -2625000 USD

2006-11-01 – 2007-10-31: -2625000 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 35,000
Exact value

Exact value: 35000 USD

2006-11-01 – 2007-10-31: 35000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.66 million
Calculation and evidence

-2625000 − 35000 USD

Exact free cash flow: -2660000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 3.04 million
Exact value

Exact value: -3041000 USD

2007-01-01 – 2007-12-31: -3041000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.65 million
Exact value

Exact value: -2646000 USD

2007-01-01 – 2007-12-31: -2646000 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 35,000
Exact value

Exact value: 35000 USD

2007-01-01 – 2007-12-31: 35000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.68 million
Calculation and evidence

-2646000 − 35000 USD

Exact free cash flow: -2681000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 10.73 million
Exact value

Exact value: -10733000 USD

2008-01-01 – 2008-12-31: -10733000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.77 million
Exact value

Exact value: -1766000 USD

2008-01-01 – 2008-12-31: -1766000 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 3,000
Exact value

Exact value: 3000 USD

2008-01-01 – 2008-12-31: 3000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.77 million
Calculation and evidence

-1766000 − 3000 USD

Exact free cash flow: -1769000 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 2.76 million
Exact value

Exact value: -2761000 USD

2009-01-01 – 2009-12-31: -2761000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.67 million
Exact value

Exact value: -1665000 USD

2009-01-01 – 2009-12-31: -1665000 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 9,000
Exact value

Exact value: 9000 USD

2009-01-01 – 2009-12-31: 9000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.67 million
Calculation and evidence

-1665000 − 9000 USD

Exact free cash flow: -1674000 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.

85 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000719152, 719152, edgar:719152

Also known as MEDAR INC