IMAGE SOFTWARE INC

EDGAR

45 filing records in this dataset, filed from 1995-05-15 to 2005-08-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

390 thousand USD

2005-06-30 · USD

Exact inputs and evidence

Operating margin

-4.5%

2005-06-30 · %

Exact inputs and evidence
  • Operating Income: -17529 USD Source
  • Revenue: 389804 USD Source

Operating cash flow

-117 thousand USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -146472 USD Source
  • Operating Cash Flow: -29395 USD Source

Free cash flow

-117 thousand USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -146472 USD Source
  • Operating Cash Flow: -29395 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
11.8 thousand USD Source
Exact value

11781 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2005-08-15.

Financial data available through: 2003-12-31.

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: 5 of 11 periods available· newest 2003-12-31
  • Operating income: 5 of 11 periods available· newest 2003-12-31
  • Net income: 5 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2003-12-31
  • Total assets: 5 of 11 periods available· newest 2003-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2003-12-31
  • Current liabilities: 5 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 5 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

    -6.1%

    Prior period

    USD 2.24 million

    –

    Current period

    USD 2.1 million

    –

    Exact inputs and evidence

    2104367 − 2242089 = -137722 USD

    2242089 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    2104367 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 377,897

    Prior period

    −USD 282,357

    –

    Current period

    USD 95,540

    –

    Exact inputs and evidence

    95540 − -282357 = 377897 USD

    -282357 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    95540 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

    +610.2%

    Prior period

    USD 38,071

    –

    Current period

    USD 270,367

    –

    Exact inputs and evidence

    270367 − 38071 = 232296 USD

    38071 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    270367 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.

  • Capital expenditure

    +116%

    Prior period

    USD 6,103

    –

    Current period

    USD 13,180

    –

    Exact inputs and evidence

    13180 − 6103 = 7077 USD

    6103 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    13180 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.

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 2.1 million 100% of revenue
  • Operating costs Derived USD 2.13 million 101% of revenue
  • Operating income −USD 25,213 −1.2% of revenue
  • Tax, interest and other Derived −USD 120,753 −5.7% of revenue
  • Net income USD 95,540 4.5% of revenue

Cash

  • Operating cash flow USD 270,367 13% of revenue
  • Capital expenditure USD 13,180 0.6% of revenue
  • Free cash flow Derived USD 257,187 12% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 119% of revenue.
  • 2000 99%
  • 2001 Net income was higher than operating income, so the split is not drawn.
  • 2002 Operating loss: operating costs were 112% of revenue.
  • 2003 Operating loss: operating costs were 101% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-311806348 2150326 Derived -343978 23215 Derived -367193 247312 Derived
Source
2000 2000-01-01 – 2000-12-312162663 2149660 Derived 13003 4849 Derived 8154 91443 Derived
Source
2001 2001-01-01 – 2001-12-312775931 2609459 Derived 166472 -44685 Derived 211157 535069 Derived
Source
2002 2002-01-01 – 2002-12-312242089 2518247 Derived -276158 6199 Derived -282357 31968 Derived
Source
2003 2003-01-01 – 2003-12-312104367 2129580 Derived -25213 -120753 Derived 95540 257187 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 2.1M 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.3.0M2.2M1.5M749.5K0.019992000200120022003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue1806348
2000Revenue2162663
2001Revenue2775931
2002Revenue2242089
2003Revenue2104367

Revenue growth

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

-6.1% 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.32%18%5%-9%-23%19992000200120022003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
2000Year over year19.7%
2001Year over year28.4%
2002Year over year-19.2%
2003Year over year-6.1%

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 4.5% 2003
Free cash flow margin 12.2% 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.22%11%-1%-12%-23%19992000200120022003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-19%
2000Operating margin0.6%
2001Operating margin6%
2002Operating margin-12.3%
2003Operating margin-1.2%
1999Net margin-20.3%
2000Net margin0.4%
2001Net margin7.6%
2002Net margin-12.6%
2003Net margin4.5%
1999Free cash flow margin13.7%
2000Free cash flow margin4.2%
2001Free cash flow margin19.3%
2002Free cash flow margin1.4%
2003Free cash flow margin12.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 270.4K 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.610.6K457.9K305.3K152.6K0.019992000200120022003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow273182
2000Operating cash flow105568
2001Operating cash flow565332
2002Operating cash flow38071
2003Operating cash flow270367

Free cash flow

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

USD 257.2K 2003
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.577.9K433.4K288.9K144.5K0.019992000200120022003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow247312
2000Free cash flow91443
2001Free cash flow535069
2002Free cash flow31968
2003Free cash flow257187

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.26× 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.1.36×1.02×0.68×0.34×0.00×19992000200120022003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities0.74×
2000Current assets / current liabilities0.87×
2001Current assets / current liabilities1.25×
2002Current assets / current liabilities1.04×
2003Current assets / current liabilities1.26×

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
1999 1999-01-01 – 1999-12-31
−USD 367,193
Exact value

Exact value: -367193 USD

1999-01-01 – 1999-12-31: -367193 USD Inspect Net Income Open source
Share or cite

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

USD 273,182
Exact value

Exact value: 273182 USD

1999-01-01 – 1999-12-31: 273182 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 25,870
Exact value

Exact value: 25870 USD

1999-01-01 – 1999-12-31: 25870 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 247,312
Calculation and evidence

273182 − 25870 USD

Exact free cash flow: 247312 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 8,154
Exact value

Exact value: 8154 USD

2000-01-01 – 2000-12-31: 8154 USD Inspect Net Income Open source
Share or cite

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

USD 105,568
Exact value

Exact value: 105568 USD

2000-01-01 – 2000-12-31: 105568 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 14,125
Exact value

Exact value: 14125 USD

2000-01-01 – 2000-12-31: 14125 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 91,443
Calculation and evidence

105568 − 14125 USD

Exact free cash flow: 91443 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 211,157
Exact value

Exact value: 211157 USD

2001-01-01 – 2001-12-31: 211157 USD Inspect Net Income Open source
Share or cite

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

USD 565,332
Exact value

Exact value: 565332 USD

2001-01-01 – 2001-12-31: 565332 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 30,263
Exact value

Exact value: 30263 USD

2001-01-01 – 2001-12-31: 30263 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 535,069
Calculation and evidence

565332 − 30263 USD

Exact free cash flow: 535069 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 282,357
Exact value

Exact value: -282357 USD

2002-01-01 – 2002-12-31: -282357 USD Inspect Net Income Open source
Share or cite

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

USD 38,071
Exact value

Exact value: 38071 USD

2002-01-01 – 2002-12-31: 38071 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 6,103
Exact value

Exact value: 6103 USD

2002-01-01 – 2002-12-31: 6103 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 31,968
Calculation and evidence

38071 − 6103 USD

Exact free cash flow: 31968 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 95,540
Exact value

Exact value: 95540 USD

2003-01-01 – 2003-12-31: 95540 USD Inspect Net Income Open source
Share or cite

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

USD 270,367
Exact value

Exact value: 270367 USD

2003-01-01 – 2003-12-31: 270367 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 13,180
Exact value

Exact value: 13180 USD

2003-01-01 – 2003-12-31: 13180 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 257,187
Calculation and evidence

270367 − 13180 USD

Exact free cash flow: 257187 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.

45 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000723574, 723574, edgar:723574