INTELLICORP INC

EDGAR

27 filing records in this dataset, filed from 1996-09-30 to 2002-05-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.58 million USD

2002-03-31 · USD

Exact inputs and evidence

Operating margin

-91.42%

2002-03-31 · %

Exact inputs and evidence
  • Operating Income: -2354000 USD Source
  • Revenue: 2575000 USD Source

Operating cash flow

-2.17 million USD

2002-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6298000 USD Source
  • Operating Cash Flow: -4125000 USD Source

Free cash flow

-2.19 million USD

2002-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6298000 USD Source
  • Operating Cash Flow: -4125000 USD Source
  • Capital Expenditure: 47000 USD Source
  • Capital Expenditure: 28000 USD Source
Cash and cash equivalents
326 thousand USD Source
Exact value

326000 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

15.4 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Revenue: 25613000 USD · 2000-07-01 – 2001-06-30 Source
  • Revenue: 19552000 USD · 2000-07-01 – 2001-03-31 Source
  • Revenue: 3727000 USD · 2001-07-01 – 2001-09-30 Source
  • Revenue: 3023000 USD · 2001-10-01 – 2001-12-31 Source
  • Revenue: 2575000 USD · 2002-01-01 – 2002-03-31 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: 2002-05-20.

Financial data available through: 2001-06-30.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2001-06-30
  • Operating income: 7 of 11 periods available· newest 2001-06-30
  • Net income: 7 of 11 periods available· newest 2001-06-30
  • Operating cash flow: 4 of 11 periods available· newest 1997-06-30
  • Capital expenditure: 5 of 11 periods available· newest 1998-06-30
  • Total assets: 3 of 11 periods available· newest 2000-06-30
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2001-06-30
  • Current liabilities: 7 of 11 periods available· newest 2001-06-30
  • Cash and cash equivalents: 7 of 11 periods available· newest 2001-06-30
  • 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

    +13%

    Prior period

    USD 22.67 million

    –

    Current period

    USD 25.61 million

    –

    Exact inputs and evidence

    25613000 − 22666000 = 2947000 USD

    22666000 USD · 1999-07-01 – 2000-06-30

    Inspect prior input Prior source

    25613000 USD · 2000-07-01 – 2001-06-30

    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 133,000

    Prior period

    −USD 7.11 million

    –

    Current period

    −USD 7.25 million

    –

    Exact inputs and evidence

    -7246000 − -7113000 = -133000 USD

    -7113000 USD · 1999-07-01 – 2000-06-30

    Inspect prior input Prior source

    -7246000 USD · 2000-07-01 – 2001-06-30

    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: Operating cash flow, 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.

2001 2000-07-01 – 2001-06-30

  • Revenue USD 25.61 million 100% of revenue
  • Operating costs Derived USD 32.61 million 127% of revenue
  • Operating income −USD 7 million −27% of revenue
  • Tax, interest and other Derived USD 250,000 1% of revenue
  • Net income −USD 7.25 million −28% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • 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
  • 1995 Operating loss: operating costs were 112% of revenue.
  • 1996 Operating loss: operating costs were 130% of revenue.
  • 1997 Operating loss: operating costs were 114% of revenue.
  • 1998 Operating loss: operating costs were 103% of revenue.
  • 1999 Operating loss: operating costs were 128% of revenue.
  • 2000 Operating loss: operating costs were 130% of revenue.
  • 2001 Operating loss: operating costs were 127% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-07-01 – 1995-06-3017357000 19455000 Derived -2098000 29000 Derived -2127000 -3083000 Derived
Source
1996 1995-07-01 – 1996-06-3010992000 14261000 Derived -3269000 1230000 Derived -4499000 -1826000 Derived
Source
1997 1996-07-01 – 1997-06-3012686000 14439000 Derived -1753000 131000 Derived -1884000 -3177000 Derived
Source
1998 1997-07-01 – 1998-06-3024445000 25070000 Derived -625000 73000 Derived -698000 Unavailable
Source
1999 1998-07-01 – 1999-06-3021961000 28043000 Derived -6082000 120000 Derived -6202000 Unavailable
Source
2000 1999-07-01 – 2000-06-3022666000 29488000 Derived -6822000 291000 Derived -7113000 Unavailable
Source
2001 2000-07-01 – 2001-06-3025613000 32609000 Derived -6996000 250000 Derived -7246000 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 25.6M 2001
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.27.7M20.7M13.8M6.9M0.0199519982001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue17357000
1996Revenue10992000
1997Revenue12686000
1998Revenue24445000
1999Revenue21961000
2000Revenue22666000
2001Revenue25613000

Revenue growth

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

13% 2001
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.103%66%28%-10%-47%199519982001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year-36.7%
1997Year over year15.4%
1998Year over year92.7%
1999Year over year-10.2%
2000Year over year3.2%
2001Year over year13%

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 -27.3% 2001
Net margin -28.3% 2001
Free cash flow margin -25% 1997
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.3%-9%-20%-32%-44%199519982001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-12.1%
1996Operating margin-29.7%
1997Operating margin-13.8%
1998Operating margin-2.6%
1999Operating margin-27.7%
2000Operating margin-30.1%
2001Operating margin-27.3%
1995Net margin-12.3%
1996Net margin-40.9%
1997Net margin-14.9%
1998Net margin-2.9%
1999Net margin-28.2%
2000Net margin-31.4%
2001Net margin-28.3%
1995Free cash flow margin-17.8%
1996Free cash flow margin-16.6%
1997Free cash flow margin-25%
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.8M 1997
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.227.2K-596.4K-1.4M-2.2M-3.1M199519982001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-2514000
1996Operating cash flow-1549000
1997Operating cash flow-2840000
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD -3.2M 1997
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.254.2K-667.2K-1.6M-2.5M-3.4M199519982001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-3083000
1996Free cash flow-1826000
1997Free cash flow-3177000
1998Free cash flowUnavailable
1999Free cash flowUnavailableNo source recorded
2000Free cash flowUnavailableNo source recorded
2001Free cash flowUnavailableNo source recorded

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
1995-06-30Liabilities / assetsNot reportedNo source recorded
1996-06-30Liabilities / assetsNot reportedNo source recorded
1997-06-30Liabilities / assetsNot reported
1998-06-30Liabilities / assetsNot reportedNo source recorded
1999-06-30Liabilities / assetsNot reported
2000-06-30Liabilities / assetsNot reported
2001-06-30Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

1.06× 2001
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.2.72×2.04×1.36×0.68×0.00×199519982001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities1.47×
1996Current assets / current liabilities1.77×
1997Current assets / current liabilities2.51×
1998Current assets / current liabilities2.04×
1999Current assets / current liabilities1.47×
2000Current assets / current liabilities1.16×
2001Current assets / current liabilities1.06×

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 1993-07-01 – 1994-06-30
Unavailable Not reported for this period.
−USD 4.08 million
Exact value

Exact value: -4076000 USD

1993-07-01 – 1994-06-30: -4076000 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 525,000
Exact value

Exact value: 525000 USD

1993-07-01 – 1994-06-30: 525000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.6 million
Calculation and evidence

-4076000 − 525000 USD

Exact free cash flow: -4601000 USD

Share or cite

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

1995 1994-07-01 – 1995-06-30
−USD 2.13 million
Exact value

Exact value: -2127000 USD

1994-07-01 – 1995-06-30: -2127000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.51 million
Exact value

Exact value: -2514000 USD

1994-07-01 – 1995-06-30: -2514000 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 569,000
Exact value

Exact value: 569000 USD

1994-07-01 – 1995-06-30: 569000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.08 million
Calculation and evidence

-2514000 − 569000 USD

Exact free cash flow: -3083000 USD

Share or cite

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

1996 1995-07-01 – 1996-06-30
−USD 4.5 million
Exact value

Exact value: -4499000 USD

1995-07-01 – 1996-06-30: -4499000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.55 million
Exact value

Exact value: -1549000 USD

1995-07-01 – 1996-06-30: -1549000 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 277,000
Exact value

Exact value: 277000 USD

1995-07-01 – 1996-06-30: 277000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.83 million
Calculation and evidence

-1549000 − 277000 USD

Exact free cash flow: -1826000 USD

Share or cite

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

1997 1996-07-01 – 1997-06-30
−USD 1.88 million
Exact value

Exact value: -1884000 USD

1996-07-01 – 1997-06-30: -1884000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.84 million
Exact value

Exact value: -2840000 USD

1996-07-01 – 1997-06-30: -2840000 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 337,000
Exact value

Exact value: 337000 USD

1996-07-01 – 1997-06-30: 337000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.18 million
Calculation and evidence

-2840000 − 337000 USD

Exact free cash flow: -3177000 USD

Share or cite

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

1998 1997-07-01 – 1998-06-30
−USD 698,000
Exact value

Exact value: -698000 USD

1997-07-01 – 1998-06-30: -698000 USD Inspect Net Income 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.
USD 1.16 million
Exact value

Exact value: 1158000 USD

1997-07-01 – 1998-06-30: 1158000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

1999 1998-07-01 – 1999-06-30
−USD 6.2 million
Exact value

Exact value: -6202000 USD

1998-07-01 – 1999-06-30: -6202000 USD Inspect Net Income 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 Not reported for this period.
Unavailable

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

2000 1999-07-01 – 2000-06-30
−USD 7.11 million
Exact value

Exact value: -7113000 USD

1999-07-01 – 2000-06-30: -7113000 USD Inspect Net Income 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 Not reported for this period.
Unavailable

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

2001 2000-07-01 – 2001-06-30
−USD 7.25 million
Exact value

Exact value: -7246000 USD

2000-07-01 – 2001-06-30: -7246000 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + 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.

27 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000730169, 730169, edgar:730169