BROOKTROUT INC

EDGAR

46 filing records in this dataset, filed from 1996-05-09 to 2005-08-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

18.7 million USD

2005-06-30 · USD

Exact inputs and evidence

Operating margin

0.23%

2005-06-30 · %

Exact inputs and evidence
  • Operating Income: 42000 USD Source
  • Revenue: 18654000 USD Source

Operating cash flow

237 thousand USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1282000 USD Source
  • Operating Cash Flow: 1045000 USD Source
Cash and cash equivalents
14.7 million USD Source
Exact value

14721000 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

78.9 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Revenue: 20369000 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 80273000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 58255000 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 17850000 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 18654000 USD · 2005-04-01 – 2005-06-30 Source

Net income

1.27 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Net income: 425000 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: -1457000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: -2320000 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: -488000 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: 473000 USD · 2005-04-01 – 2005-06-30 Source

Operating cash flow

6.8 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Operating cash flow: 4829000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 1940000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 7453000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 4829000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 1045000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 1282000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 1045000 USD · 2005-01-01 – 2005-03-31 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: 2005-08-09.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2004-12-31
  • Operating income: 10 of 11 periods available· newest 2004-12-31
  • Net income: 11 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2004-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 10 of 11 periods available· newest 2004-12-31
  • Total liabilities: 4 of 11 periods available· newest 2004-12-31
  • Current assets: 10 of 11 periods available· newest 2004-12-31
  • Current liabilities: 10 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2004-12-31
  • 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

    +7.5%

    Prior period

    USD 74.66 million

    –

    Current period

    USD 80.27 million

    –

    Exact inputs and evidence

    80273000 − 74656000 = 5617000 USD

    74656000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    80273000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -362.5%

    Prior period

    USD 555,000

    –

    Current period

    −USD 1.46 million

    –

    Exact inputs and evidence

    -1457000 − 555000 = -2012000 USD

    555000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -1457000 USD · 2004-01-01 – 2004-12-31

    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

    -31.7%

    Prior period

    USD 10.91 million

    –

    Current period

    USD 7.45 million

    –

    Exact inputs and evidence

    7453000 − 10911000 = -3458000 USD

    10911000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    7453000 USD · 2004-01-01 – 2004-12-31

    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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 80.27 million 100% of revenue
  • Operating costs Derived USD 81.72 million 102% of revenue
  • Operating income −USD 1.45 million −1.8% of revenue
  • Tax, interest and other Derived USD 12,000 0% of revenue
  • Net income −USD 1.46 million −1.8% of revenue

Cash

  • Operating cash flow USD 7.45 million 9.3% 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
  • 1995 13%82%
  • 1996 12%82%
  • 1997 Net income was higher than operating income, so the split is not drawn.
  • 1998 92%
  • 1999 15%82%
  • 2000 Net loss: net income was −2.4% of revenue.
  • 2001 Operating loss: operating costs were 112% of revenue.
  • 2002 Operating loss: operating costs were 113% of revenue.
  • 2003 Operating loss: operating costs were 100% of revenue.
  • 2004 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-3138673000 31725000 Derived 6948000 1745000 Derived 5203000 Unavailable
Source
1996 1996-01-01 – 1996-12-3158827000 48136000 Derived 10691000 3826000 Derived 6865000 Unavailable
Source
1997 1997-01-01 – 1997-12-3172192000 69724000 Derived 2468000 -183000 Derived 2651000 Unavailable
Source
1998 1998-01-01 – 1998-12-3194959000 87808000 Derived 7151000 6818000 Derived 333000 Unavailable
Source
1999 1999-01-01 – 1999-12-31128036000 104380000 Derived 23656000 4502000 Derived 19154000 Unavailable
Source
2000 2000-01-01 – 2000-12-31141748000 118904000 Derived 22844000 26195000 Derived -3351000 Unavailable
Source
2001 2001-01-01 – 2001-12-3179774000 89234000 Derived -9460000 -6143000 Derived -3317000 Unavailable
Source
2002 2002-01-01 – 2002-12-3173491000 82688000 Derived -9197000 -4406000 Derived -4791000 Unavailable
Source
2003 2003-01-01 – 2003-12-3174656000 74755000 Derived -99000 -654000 Derived 555000 Unavailable
Source
2004 2004-01-01 – 2004-12-3180273000 81718000 Derived -1445000 12000 Derived -1457000 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 80.3M 2004
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.153.1M114.8M76.5M38.3M0.0199520002004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue38673000
1996Revenue58827000
1997Revenue72192000
1998Revenue94959000
1999Revenue128036000
2000Revenue141748000
2001Revenue79774000
2002Revenue73491000
2003Revenue74656000
2004Revenue80273000

Revenue growth

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

7.5% 2004
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.60%32%4%-24%-51%199520002004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year52.1%
1997Year over year22.7%
1998Year over year31.5%
1999Year over year34.8%
2000Year over year10.7%
2001Year over year-43.7%
2002Year over year-7.9%
2003Year over year1.6%
2004Year over year7.5%

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 -1.8% 2004
Net margin -1.8% 2004
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.21.0%12.0%3.0%-6.0%-15.0%199520002004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin18%
1996Operating margin18.2%
1997Operating margin3.4%
1998Operating margin7.5%
1999Operating margin18.5%
2000Operating margin16.1%
2001Operating margin-11.9%
2002Operating margin-12.5%
2003Operating margin-0.1%
2004Operating margin-1.8%
1995Net margin13.5%
1996Net margin11.7%
1997Net margin3.7%
1998Net margin0.4%
1999Net margin15%
2000Net margin-2.4%
2001Net margin-4.2%
2002Net margin-6.5%
2003Net margin0.7%
2004Net margin-1.8%
1995Free cash flow marginNot reported
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
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 7.5M 2004
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.13.7M5.1M-3.5M-12.1M-20.7M199520002004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow3983000
1996Operating cash flow6722000
1997Operating cash flow9553000
1998Operating cash flow10510000
1999Operating cash flow-3482000
2000Operating cash flow-18364000
2001Operating cash flow11346000
2002Operating cash flow4193000
2003Operating cash flow10911000
2004Operating cash flow7453000

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
1995Free cash flowUnavailable
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free 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.

17.5% 2004
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.21.1%15.8%10.5%5.3%0.0%1995-12-312000-12-312004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001Liabilities / assets19.5%
2002Liabilities / assets16.9%
2003Liabilities / assets15.5%
2004Liabilities / assets17.5%

Current assets to current liabilities

Current assets divided by current liabilities.

4.27× 2004
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.5.62×4.21×2.81×1.40×0.00×199520002004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities4.05×
1996Current assets / current liabilities5.12×
1997Current assets / current liabilities3.84×
1998Current assets / current liabilities1.93×
1999Current assets / current liabilities3.29×
2000Current assets / current liabilities2.74×
2001Current assets / current liabilities3.87×
2002Current assets / current liabilities4.57×
2003Current assets / current liabilities5.2×
2004Current assets / current liabilities4.27×

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
1995 1995-01-01 – 1995-12-31
USD 5.2 million
Exact value

Exact value: 5203000 USD

1995-01-01 – 1995-12-31: 5203000 USD Inspect Net Income Open source
Share or cite

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

USD 3.98 million
Exact value

Exact value: 3983000 USD

1995-01-01 – 1995-12-31: 3983000 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.

1996 1996-01-01 – 1996-12-31
USD 6.87 million
Exact value

Exact value: 6865000 USD

1996-01-01 – 1996-12-31: 6865000 USD Inspect Net Income Open source
Share or cite

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

USD 6.72 million
Exact value

Exact value: 6722000 USD

1996-01-01 – 1996-12-31: 6722000 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 1997-01-01 – 1997-12-31
USD 2.65 million
Exact value

Exact value: 2651000 USD

1997-01-01 – 1997-12-31: 2651000 USD Inspect Net Income Open source
Share or cite

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

USD 9.55 million
Exact value

Exact value: 9553000 USD

1997-01-01 – 1997-12-31: 9553000 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 1998-01-01 – 1998-12-31
USD 333,000
Exact value

Exact value: 333000 USD

1998-01-01 – 1998-12-31: 333000 USD Inspect Net Income Open source
Share or cite

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

USD 10.51 million
Exact value

Exact value: 10510000 USD

1998-01-01 – 1998-12-31: 10510000 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 1999-01-01 – 1999-12-31
USD 19.15 million
Exact value

Exact value: 19154000 USD

1999-01-01 – 1999-12-31: 19154000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.48 million
Exact value

Exact value: -3482000 USD

1999-01-01 – 1999-12-31: -3482000 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 3.35 million
Exact value

Exact value: -3351000 USD

2000-01-01 – 2000-12-31: -3351000 USD Inspect Net Income Open source
Share or cite

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

−USD 18.36 million
Exact value

Exact value: -18364000 USD

2000-01-01 – 2000-12-31: -18364000 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 3.32 million
Exact value

Exact value: -3317000 USD

2001-01-01 – 2001-12-31: -3317000 USD Inspect Net Income Open source
Share or cite

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

USD 11.35 million
Exact value

Exact value: 11346000 USD

2001-01-01 – 2001-12-31: 11346000 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 4.79 million
Exact value

Exact value: -4791000 USD

2002-01-01 – 2002-12-31: -4791000 USD Inspect Net Income Open source
Share or cite

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

USD 4.19 million
Exact value

Exact value: 4193000 USD

2002-01-01 – 2002-12-31: 4193000 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 555,000
Exact value

Exact value: 555000 USD

2003-01-01 – 2003-12-31: 555000 USD Inspect Net Income Open source
Share or cite

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

USD 10.91 million
Exact value

Exact value: 10911000 USD

2003-01-01 – 2003-12-31: 10911000 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.

2004 2004-01-01 – 2004-12-31
−USD 1.46 million
Exact value

Exact value: -1457000 USD

2004-01-01 – 2004-12-31: -1457000 USD Inspect Net Income Open source
Share or cite

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

USD 7.45 million
Exact value

Exact value: 7453000 USD

2004-01-01 – 2004-12-31: 7453000 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.

46 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000754516, 754516, edgar:754516

Also known as BROOKTROUT TECHNOLOGY INC