ICF CORP

EDGAR

45 filing records in this dataset, filed from 1996-09-13 to 2005-11-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.4 million USD

2005-09-30 · USD

Exact inputs and evidence

Operating margin

-18.14%

2005-09-30 · %

Exact inputs and evidence
  • Operating Income: -617200 USD Source
  • Revenue: 3403000 USD Source

Operating cash flow

-1.52 million USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2524900 USD Source
  • Operating Cash Flow: -1007700 USD Source

Free cash flow

-1.52 million USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2524900 USD Source
  • Operating Cash Flow: -1007700 USD Source
  • Capital Expenditure: 19900 USD Source
  • Capital Expenditure: 18900 USD Source
Cash and cash equivalents
42 thousand USD Source
Exact value

42000 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: 2005-11-21.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2004-12-31
  • Operating income: 8 of 11 periods available· newest 2004-12-31
  • Net income: 9 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2004-12-31
  • Total assets: 8 of 11 periods available· newest 2004-12-31
  • Total liabilities: 7 of 11 periods available· newest 2004-12-31
  • Current assets: 8 of 11 periods available· newest 2004-12-31
  • Current liabilities: 8 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 8 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

    -0.5%

    Prior period

    USD 11.89 million

    –

    Current period

    USD 11.83 million

    –

    Exact inputs and evidence

    11830800 − 11888200 = -57400 USD

    11888200 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    11830800 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

    −USD 5.56 million

    Prior period

    −USD 1.39 million

    –

    Current period

    −USD 6.95 million

    –

    Exact inputs and evidence

    -6952300 − -1389000 = -5563300 USD

    -1389000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -6952300 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

    +USD 1.83 million

    Prior period

    −USD 2 million

    –

    Current period

    −USD 166,700

    –

    Exact inputs and evidence

    -166700 − -1997200 = 1830500 USD

    -1997200 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -166700 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.

  • Capital expenditure

    +57.3%

    Prior period

    USD 24,100

    –

    Current period

    USD 37,900

    –

    Exact inputs and evidence

    37900 − 24100 = 13800 USD

    24100 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    37900 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.

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 11.83 million 100% of revenue
  • Cost of revenue USD 7.67 million 65% of revenue
  • Operating expenses USD 6.38 million 54% of revenue
  • Operating income −USD 2.22 million −19% of revenue
  • Tax, interest and other Derived USD 4.73 million 40% of revenue
  • Net income −USD 6.95 million −59% of revenue

Cash

  • Operating cash flow −USD 166,700 −1.4% of revenue
  • Capital expenditure USD 37,900 0.3% of revenue
  • Free cash flow Derived −USD 204,600 −1.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 104% of revenue.
  • 1998 Operating loss: operating costs were 100% of revenue.
  • 1999 Operating loss: operating costs were 151% of revenue.
  • 2000 93%
  • 2001 Operating loss: operating costs were 103% of revenue.
  • 2002 Operating loss: operating costs were 118% of revenue.
  • 2003 Operating loss: operating costs were 106% of revenue.
  • 2004 Operating loss: operating costs were 119% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-312650400 2759000 Derived -108600 37600 Derived -146200 Unavailable
Source
1998 1998-01-01 – 1998-12-317927200 7937000 Derived -9800 321100 Derived -330900 Unavailable
Source
1999 1999-01-01 – 1999-12-3121095500 31847300 Derived -10751800 853200 Derived -11605000 -1141200 Derived
Source
2000 2000-01-01 – 2000-12-3130377800 28122100 Derived 2255700 1275400 Derived 980300 1321500 Derived
Source
2001 2001-01-01 – 2001-12-3123329500 24009000 Derived -679500 149200 Derived -828700 -802300 Derived
Source
2002 2002-01-01 – 2002-12-3112132800 14350800 Derived -2218000 -173800 Derived -2044200 879200 Derived
Source
2003 2003-01-01 – 2003-12-3111888200 12618200 Derived -730000 659000 Derived -1389000 -2021300 Derived
Source
2004 2004-01-01 – 2004-12-3111830800 14052800 Derived -2222000 4730300 Derived -6952300 -204600 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 11.8M 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.32.8M24.6M16.4M8.2M0.0199720012004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue2650400
1998Revenue7927200
1999Revenue21095500
2000Revenue30377800
2001Revenue23329500
2002Revenue12132800
2003Revenue11888200
2004Revenue11830800

Revenue growth

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

-0.5% 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.219%147%76%4%-68%199720012004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year199.1%
1999Year over year166.1%
2000Year over year44%
2001Year over year-23.2%
2002Year over year-48%
2003Year over year-2%
2004Year over year-0.5%

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 -18.8% 2004
Net margin -58.8% 2004
Free cash flow margin -1.7% 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.13%-6%-26%-45%-64%199720012004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-4.1%
1998Operating margin-0.1%
1999Operating margin-51%
2000Operating margin7.4%
2001Operating margin-2.9%
2002Operating margin-18.3%
2003Operating margin-6.1%
2004Operating margin-18.8%
1997Net margin-5.5%
1998Net margin-4.2%
1999Net margin-55%
2000Net margin3.2%
2001Net margin-3.6%
2002Net margin-16.8%
2003Net margin-11.7%
2004Net margin-58.8%
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow margin-5.4%
2000Free cash flow margin4.4%
2001Free cash flow margin-3.4%
2002Free cash flow margin7.2%
2003Free cash flow margin-17%
2004Free cash flow margin-1.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -166.7K 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.2.5M1.3M67.6K-1.1M-2.3M199720012004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flowNot reportedNo source recorded
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flow-1112600
2000Operating cash flow2132300
2001Operating cash flow-708500
2002Operating cash flow896000
2003Operating cash flow-1997200
2004Operating cash flow-166700

Free cash flow

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

USD -204.6K 2004
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.1.6M619.5K-349.9K-1.3M-2.3M199720012004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flowUnavailableNo source recorded
1998Free cash flowUnavailableNo source recorded
1999Free cash flow-1141200
2000Free cash flow1321500
2001Free cash flow-802300
2002Free cash flow879200
2003Free cash flow-2021300
2004Free cash flow-204600

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.

181.9% 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.196%147%98%49%0%1997-12-3120012004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Liabilities / assetsNot reported
1998Liabilities / assets48.9%
1999Liabilities / assets96.2%
2000Liabilities / assets76.3%
2001Liabilities / assets76.8%
2002Liabilities / assets76.3%
2003Liabilities / assets112.5%
2004Liabilities / assets181.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.27× 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.2.38×1.78×1.19×0.59×0.00×199720012004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities1.26×
1998Current assets / current liabilities0.8×
1999Current assets / current liabilities2.2×
2000Current assets / current liabilities1.3×
2001Current assets / current liabilities1.42×
2002Current assets / current liabilities1.18×
2003Current assets / current liabilities1.12×
2004Current assets / current liabilities0.27×

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 1994-10-01 – 1995-09-30
USD 0
Exact value

Exact value: 0 USD

1994-10-01 – 1995-09-30: 0 USD Inspect Net Income Open source
Share or cite

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

USD 0
Exact value

Exact value: 0 USD

1994-10-01 – 1995-09-30: 0 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 146,200
Exact value

Exact value: -146200 USD

1997-01-01 – 1997-12-31: -146200 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.

1998 1998-01-01 – 1998-12-31
−USD 330,900
Exact value

Exact value: -330900 USD

1998-01-01 – 1998-12-31: -330900 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.

1999 1999-01-01 – 1999-12-31
−USD 11.61 million
Exact value

Exact value: -11605000 USD

1999-01-01 – 1999-12-31: -11605000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.11 million
Exact value

Exact value: -1112600 USD

1999-01-01 – 1999-12-31: -1112600 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 28,600
Exact value

Exact value: 28600 USD

1999-01-01 – 1999-12-31: 28600 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.14 million
Calculation and evidence

-1112600 − 28600 USD

Exact free cash flow: -1141200 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 980,300
Exact value

Exact value: 980300 USD

2000-01-01 – 2000-12-31: 980300 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: 2132300 USD

2000-01-01 – 2000-12-31: 2132300 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 810,800
Exact value

Exact value: 810800 USD

2000-01-01 – 2000-12-31: 810800 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.32 million
Calculation and evidence

2132300 − 810800 USD

Exact free cash flow: 1321500 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 828,700
Exact value

Exact value: -828700 USD

2001-01-01 – 2001-12-31: -828700 USD Inspect Net Income Open source
Share or cite

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

−USD 708,500
Exact value

Exact value: -708500 USD

2001-01-01 – 2001-12-31: -708500 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 93,800
Exact value

Exact value: 93800 USD

2001-01-01 – 2001-12-31: 93800 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 802,300
Calculation and evidence

-708500 − 93800 USD

Exact free cash flow: -802300 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 2.04 million
Exact value

Exact value: -2044200 USD

2002-01-01 – 2002-12-31: -2044200 USD Inspect Net Income Open source
Share or cite

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

USD 896,000
Exact value

Exact value: 896000 USD

2002-01-01 – 2002-12-31: 896000 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 16,800
Exact value

Exact value: 16800 USD

2002-01-01 – 2002-12-31: 16800 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 879,200
Calculation and evidence

896000 − 16800 USD

Exact free cash flow: 879200 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 1.39 million
Exact value

Exact value: -1389000 USD

2003-01-01 – 2003-12-31: -1389000 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 million
Exact value

Exact value: -1997200 USD

2003-01-01 – 2003-12-31: -1997200 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 24,100
Exact value

Exact value: 24100 USD

2003-01-01 – 2003-12-31: 24100 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.02 million
Calculation and evidence

-1997200 − 24100 USD

Exact free cash flow: -2021300 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 6.95 million
Exact value

Exact value: -6952300 USD

2004-01-01 – 2004-12-31: -6952300 USD Inspect Net Income Open source
Share or cite

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

−USD 166,700
Exact value

Exact value: -166700 USD

2004-01-01 – 2004-12-31: -166700 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 37,900
Exact value

Exact value: 37900 USD

2004-01-01 – 2004-12-31: 37900 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 204,600
Calculation and evidence

-166700 − 37900 USD

Exact free cash flow: -204600 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: 0000754568, 754568, edgar:754568

Also known as AUTOMEDIX SCIENCES INC, COMC INC