BAKBONE SOFTWARE INC

EDGAR

15 filing records in this dataset, filed from 2004-06-30 to 2010-11-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

14.5 million USD

2010-09-30 · USD

Exact inputs and evidence

Operating margin

26.14%

2010-09-30 · %

Exact inputs and evidence
  • Operating Income: 3796000 USD Source
  • Revenue: 14521000 USD Source
Cash and cash equivalents
5.55 million USD Source
Exact value

5550000 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

58.5 million USD

2009-10-01 – 2010-09-30

Exact inputs and evidence
  • Revenue: 15199000 USD · 2009-10-01 – 2009-12-31 Source
  • Revenue: 61868000 USD · 2009-04-01 – 2010-03-31 Source
  • Revenue: 47119000 USD · 2009-04-01 – 2009-12-31 Source
  • Revenue: 13983000 USD · 2010-04-01 – 2010-06-30 Source
  • Revenue: 14521000 USD · 2010-07-01 – 2010-09-30 Source

Net income

-7.58 million USD

2009-10-01 – 2010-09-30

Exact inputs and evidence
  • Net income: 609000 USD · 2009-10-01 – 2009-12-31 Source
  • Net income: -9752000 USD · 2009-04-01 – 2010-03-31 Source
  • Net income: 2431000 USD · 2009-04-01 – 2009-12-31 Source
  • Net income: -3000 USD · 2010-04-01 – 2010-06-30 Source
  • Net income: 3993000 USD · 2010-07-01 – 2010-09-30 Source

Operating cash flow

-2.13 million USD

2009-04-01 – 2010-03-31

Exact inputs and evidence
  • Operating cash flow: -90000 USD · 2009-04-01 – 2009-06-30 Source
  • Operating cash flow: -1173000 USD · 2009-04-01 – 2009-09-30 Source
  • Operating cash flow: -90000 USD · 2009-04-01 – 2009-06-30 Source
  • Operating cash flow: -1677000 USD · 2009-04-01 – 2009-12-31 Source
  • Operating cash flow: -1173000 USD · 2009-04-01 – 2009-09-30 Source
  • Operating cash flow: -2127000 USD · 2009-04-01 – 2010-03-31 Source
  • Operating cash flow: -1677000 USD · 2009-04-01 – 2009-12-31 Source

Capital expenditure

400 thousand USD

2009-10-01 – 2010-09-30

Exact inputs and evidence
  • Capital expenditure: 256000 USD · 2009-04-01 – 2009-12-31 Source
  • Capital expenditure: 161000 USD · 2009-04-01 – 2009-09-30 Source
  • Capital expenditure: 423000 USD · 2009-04-01 – 2010-03-31 Source
  • Capital expenditure: 256000 USD · 2009-04-01 – 2009-12-31 Source
  • Capital expenditure: 89000 USD · 2010-04-01 – 2010-06-30 Source
  • Capital expenditure: 138000 USD · 2010-04-01 – 2010-09-30 Source
  • Capital expenditure: 89000 USD · 2010-04-01 – 2010-06-30 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: 2010-11-15.

Financial data available through: 2010-03-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2010-03-31
  • Operating income: 9 of 11 periods available· newest 2010-03-31
  • Net income: 9 of 11 periods available· newest 2010-03-31
  • Operating cash flow: 9 of 11 periods available· newest 2010-03-31
  • Capital expenditure: 9 of 11 periods available· newest 2010-03-31
  • Total assets: 8 of 11 periods available· newest 2010-03-31
  • Total liabilities: 8 of 11 periods available· newest 2010-03-31
  • Current assets: 8 of 11 periods available· newest 2010-03-31
  • Current liabilities: 8 of 11 periods available· newest 2010-03-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2010-03-31
  • 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

    +10.4%

    Prior period

    USD 56.02 million

    –

    Current period

    USD 61.87 million

    –

    Exact inputs and evidence

    61868000 − 56020000 = 5848000 USD

    56020000 USD · 2008-04-01 – 2009-03-31

    Inspect prior input Prior source

    61868000 USD · 2009-04-01 – 2010-03-31

    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 4.3 million

    Prior period

    −USD 5.45 million

    –

    Current period

    −USD 9.75 million

    –

    Exact inputs and evidence

    -9752000 − -5451000 = -4301000 USD

    -5451000 USD · 2008-04-01 – 2009-03-31

    Inspect prior input Prior source

    -9752000 USD · 2009-04-01 – 2010-03-31

    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

    -243.1%

    Prior period

    USD 1.49 million

    –

    Current period

    −USD 2.13 million

    –

    Exact inputs and evidence

    -2127000 − 1486000 = -3613000 USD

    1486000 USD · 2008-04-01 – 2009-03-31

    Inspect prior input Prior source

    -2127000 USD · 2009-04-01 – 2010-03-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -49.4%

    Prior period

    USD 836,000

    –

    Current period

    USD 423,000

    –

    Exact inputs and evidence

    423000 − 836000 = -413000 USD

    836000 USD · 2008-04-01 – 2009-03-31

    Inspect prior input Prior source

    423000 USD · 2009-04-01 – 2010-03-31

    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.

2010 2009-04-01 – 2010-03-31

  • Revenue USD 61.87 million 100% of revenue
  • Cost of revenue USD 6.57 million 11% of revenue
  • Operating expenses USD 64.4 million 104% of revenue
  • Operating income −USD 9.11 million −15% of revenue
  • Tax, interest and other Derived USD 646,000 1% of revenue
  • Net income −USD 9.75 million −16% of revenue

Cash

  • Operating cash flow −USD 2.13 million −3.4% of revenue
  • Capital expenditure USD 423,000 0.7% of revenue
  • Free cash flow Derived −USD 2.55 million −4.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 718% of revenue.
  • 2003 Operating loss: operating costs were 210% of revenue.
  • 2004 Operating loss: operating costs were 241% of revenue.
  • 2005 Operating loss: operating costs were 185% of revenue.
  • 2006 Operating loss: operating costs were 140% of revenue.
  • 2007 Operating loss: operating costs were 130% of revenue.
  • 2008 Operating loss: operating costs were 119% of revenue.
  • 2009 Operating loss: operating costs were 111% of revenue.
  • 2010 Operating loss: operating costs were 115% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-04-01 – 2002-03-316609000 47485000 Derived -40876000 388000 Derived -41264000 -13234000 Derived
Source
2003 2002-04-01 – 2003-03-3117918000 37702000 Derived -19784000 770000 Derived -20554000 -3472000 Derived
Source
2004 2003-04-01 – 2004-03-3112251000 29474000 Derived -17223000 524000 Derived -17747000 307000 Derived
Source
2005 2004-04-01 – 2005-03-3122086000 40778000 Derived -18692000 190000 Derived -18882000 239000 Derived
Source
2006 2005-04-01 – 2006-03-3135052000 48945000 Derived -13893000 942000 Derived -14835000 -3803000 Derived
Source
2007 2006-04-01 – 2007-03-3143065000 56120000 Derived -13055000 -61000 Derived -12994000 1668000 Derived
Source
2008 2007-04-01 – 2008-03-3150869000 60705000 Derived -9836000 -1753000 Derived -8083000 -1992000 Derived
Source
2009 2008-04-01 – 2009-03-3156020000 62102000 Derived -6082000 -631000 Derived -5451000 650000 Derived
Source
2010 2009-04-01 – 2010-03-3161868000 70974000 Derived -9106000 646000 Derived -9752000 -2550000 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 61.9M 2010
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.66.8M50.1M33.4M16.7M0.0200220062010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue6609000
2003Revenue17918000
2004Revenue12251000
2005Revenue22086000
2006Revenue35052000
2007Revenue43065000
2008Revenue50869000
2009Revenue56020000
2010Revenue61868000

Revenue growth

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

10.4% 2010
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.187%129%70%11%-48%200220062010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year171.1%
2004Year over year-31.6%
2005Year over year80.3%
2006Year over year58.7%
2007Year over year22.9%
2008Year over year18.1%
2009Year over year10.1%
2010Year over year10.4%

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 -14.7% 2010
Net margin -15.8% 2010
Free cash flow margin -4.1% 2010
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.54%-128%-310%-492%-675%200220062010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-618.5%
2003Operating margin-110.4%
2004Operating margin-140.6%
2005Operating margin-84.6%
2006Operating margin-39.6%
2007Operating margin-30.3%
2008Operating margin-19.3%
2009Operating margin-10.9%
2010Operating margin-14.7%
2002Net margin-624.4%
2003Net margin-114.7%
2004Net margin-144.9%
2005Net margin-85.5%
2006Net margin-42.3%
2007Net margin-30.2%
2008Net margin-15.9%
2009Net margin-9.7%
2010Net margin-15.8%
2002Free cash flow margin-200.2%
2003Free cash flow margin-19.4%
2004Free cash flow margin2.5%
2005Free cash flow margin1.1%
2006Free cash flow margin-10.8%
2007Free cash flow margin3.9%
2008Free cash flow margin-3.9%
2009Free cash flow margin1.2%
2010Free cash flow margin-4.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.1M 2010
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.3.8M-684.8K-5.1M-9.6M-14.0M200220062010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow-12801000
2003Operating cash flow-3057000
2004Operating cash flow841000
2005Operating cash flow862000
2006Operating cash flow-2247000
2007Operating cash flow2536000
2008Operating cash flow-1003000
2009Operating cash flow1486000
2010Operating cash flow-2127000

Free cash flow

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

USD -2.6M 2010
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.2.9M-1.5M-5.8M-10.1M-14.4M200220062010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow-13234000
2003Free cash flow-3472000
2004Free cash flow307000
2005Free cash flow239000
2006Free cash flow-3803000
2007Free cash flow1668000
2008Free cash flow-1992000
2009Free cash flow650000
2010Free cash flow-2550000

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.

365.1% 2010
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.394%296%197%99%0%2002-03-3120062010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-03-31Liabilities / assetsNot reportedNo source recorded
2003Liabilities / assets60.9%
2004Liabilities / assets142.5%
2005Liabilities / assets195.7%
2006Liabilities / assets230.6%
2007Liabilities / assets262.9%
2008Liabilities / assets287.5%
2009Liabilities / assets325.4%
2010Liabilities / assets365.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.31× 2010
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.1.44×1.08×0.72×0.36×0.00×2002-03-3120062010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002-03-31Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities1.33×
2004Current assets / current liabilities1.33×
2005Current assets / current liabilities0.85×
2006Current assets / current liabilities0.48×
2007Current assets / current liabilities0.47×
2008Current assets / current liabilities0.44×
2009Current assets / current liabilities0.36×
2010Current assets / current liabilities0.31×

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 2001-04-01 – 2002-03-31
−USD 41.26 million
Exact value

Exact value: -41264000 USD

2001-04-01 – 2002-03-31: -41264000 USD Inspect Net Income Open source
Share or cite

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

−USD 12.8 million
Exact value

Exact value: -12801000 USD

2001-04-01 – 2002-03-31: -12801000 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 433,000
Exact value

Exact value: 433000 USD

2001-04-01 – 2002-03-31: 433000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.23 million
Calculation and evidence

-12801000 − 433000 USD

Exact free cash flow: -13234000 USD

Share or cite

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

2003 2002-04-01 – 2003-03-31
−USD 20.55 million
Exact value

Exact value: -20554000 USD

2002-04-01 – 2003-03-31: -20554000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.06 million
Exact value

Exact value: -3057000 USD

2002-04-01 – 2003-03-31: -3057000 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 415,000
Exact value

Exact value: 415000 USD

2002-04-01 – 2003-03-31: 415000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.47 million
Calculation and evidence

-3057000 − 415000 USD

Exact free cash flow: -3472000 USD

Share or cite

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

2004 2003-04-01 – 2004-03-31
−USD 17.75 million
Exact value

Exact value: -17747000 USD

2003-04-01 – 2004-03-31: -17747000 USD Inspect Net Income Open source
Share or cite

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

USD 841,000
Exact value

Exact value: 841000 USD

2003-04-01 – 2004-03-31: 841000 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 534,000
Exact value

Exact value: 534000 USD

2003-04-01 – 2004-03-31: 534000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 307,000
Calculation and evidence

841000 − 534000 USD

Exact free cash flow: 307000 USD

Share or cite

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

2005 2004-04-01 – 2005-03-31
−USD 18.88 million
Exact value

Exact value: -18882000 USD

2004-04-01 – 2005-03-31: -18882000 USD Inspect Net Income Open source
Share or cite

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

USD 862,000
Exact value

Exact value: 862000 USD

2004-04-01 – 2005-03-31: 862000 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 623,000
Exact value

Exact value: 623000 USD

2004-04-01 – 2005-03-31: 623000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 239,000
Calculation and evidence

862000 − 623000 USD

Exact free cash flow: 239000 USD

Share or cite

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

2006 2005-04-01 – 2006-03-31
−USD 14.84 million
Exact value

Exact value: -14835000 USD

2005-04-01 – 2006-03-31: -14835000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.25 million
Exact value

Exact value: -2247000 USD

2005-04-01 – 2006-03-31: -2247000 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 1.56 million
Exact value

Exact value: 1556000 USD

2005-04-01 – 2006-03-31: 1556000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.8 million
Calculation and evidence

-2247000 − 1556000 USD

Exact free cash flow: -3803000 USD

Share or cite

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

2007 2006-04-01 – 2007-03-31
−USD 12.99 million
Exact value

Exact value: -12994000 USD

2006-04-01 – 2007-03-31: -12994000 USD Inspect Net Income Open source
Share or cite

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

USD 2.54 million
Exact value

Exact value: 2536000 USD

2006-04-01 – 2007-03-31: 2536000 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 868,000
Exact value

Exact value: 868000 USD

2006-04-01 – 2007-03-31: 868000 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

2536000 − 868000 USD

Exact free cash flow: 1668000 USD

Share or cite

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

2008 2007-04-01 – 2008-03-31
−USD 8.08 million
Exact value

Exact value: -8083000 USD

2007-04-01 – 2008-03-31: -8083000 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 million
Exact value

Exact value: -1003000 USD

2007-04-01 – 2008-03-31: -1003000 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 989,000
Exact value

Exact value: 989000 USD

2007-04-01 – 2008-03-31: 989000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.99 million
Calculation and evidence

-1003000 − 989000 USD

Exact free cash flow: -1992000 USD

Share or cite

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

2009 2008-04-01 – 2009-03-31
−USD 5.45 million
Exact value

Exact value: -5451000 USD

2008-04-01 – 2009-03-31: -5451000 USD Inspect Net Income Open source
Share or cite

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

USD 1.49 million
Exact value

Exact value: 1486000 USD

2008-04-01 – 2009-03-31: 1486000 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 836,000
Exact value

Exact value: 836000 USD

2008-04-01 – 2009-03-31: 836000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 650,000
Calculation and evidence

1486000 − 836000 USD

Exact free cash flow: 650000 USD

Share or cite

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

2010 2009-04-01 – 2010-03-31
−USD 9.75 million
Exact value

Exact value: -9752000 USD

2009-04-01 – 2010-03-31: -9752000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.13 million
Exact value

Exact value: -2127000 USD

2009-04-01 – 2010-03-31: -2127000 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 423,000
Exact value

Exact value: 423000 USD

2009-04-01 – 2010-03-31: 423000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.55 million
Calculation and evidence

-2127000 − 423000 USD

Exact free cash flow: -2550000 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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000735993, 735993, edgar:735993