MAI SYSTEMS CORP

EDGAR

50 filing records in this dataset, filed from 1995-11-14 to 2005-11-18. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

5.63 million USD

2005-09-30 · USD

Exact inputs and evidence

Operating margin

10.61%

2005-09-30 · %

Exact inputs and evidence
  • Operating Income: 597000 USD Source
  • Revenue: 5629000 USD Source

Operating cash flow

15 thousand USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 228000 USD Source
  • Operating Cash Flow: 213000 USD Source

Free cash flow

-23 thousand USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 228000 USD Source
  • Operating Cash Flow: 213000 USD Source
  • Capital Expenditure: 65000 USD Source
  • Capital Expenditure: 27000 USD Source
Cash and cash equivalents
429 thousand USD Source
Exact value

429000 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.

Capital expenditure

313 thousand USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Capital expenditure: 346000 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 98000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 10000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 27000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 10000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 65000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 27000 USD · 2005-01-01 – 2005-06-30 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: 2005-11-18.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2004-12-31
  • Operating income: 11 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: 11 of 11 periods available· newest 2004-12-31
  • Total assets: 10 of 11 periods available· newest 2004-12-31
  • Total liabilities: 10 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: 11 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

    -11.8%

    Prior period

    USD 21.94 million

    –

    Current period

    USD 19.35 million

    –

    Exact inputs and evidence

    19346000 − 21937000 = -2591000 USD

    21937000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    19346000 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 1.7 million

    Prior period

    −USD 1.35 million

    –

    Current period

    USD 353,000

    –

    Exact inputs and evidence

    353000 − -1350000 = 1703000 USD

    -1350000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    353000 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

    +177.3%

    Prior period

    USD 519,000

    –

    Current period

    USD 1.44 million

    –

    Exact inputs and evidence

    1439000 − 519000 = 920000 USD

    519000 USD · 2003-01-02 – 2004-01-01

    Inspect prior input Prior source

    1439000 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

    +242.6%

    Prior period

    USD 101,000

    –

    Current period

    USD 346,000

    –

    Exact inputs and evidence

    346000 − 101000 = 245000 USD

    101000 USD · 2003-01-02 – 2004-01-01

    Inspect prior input Prior source

    346000 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 19.35 million 100% of revenue
  • Cost of revenue USD 5.52 million 29% of revenue
  • Operating expenses USD 12.42 million 64% of revenue
  • Operating income USD 1.34 million 6.9% of revenue
  • Tax, interest and other Derived USD 987,000 5.1% of revenue
  • Net income USD 353,000 1.8% of revenue

Cash

  • Operating cash flow USD 1.44 million 7.4% of revenue
  • Capital expenditure USD 346,000 1.8% of revenue
  • Free cash flow Derived USD 1.09 million 5.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 112% of revenue.
  • 1998 Operating loss: operating costs were 102% of revenue.
  • 1999 Operating loss: operating costs were 132% of revenue.
  • 2000 90%
  • 2001 14%77%
  • 2002 Net loss: net income was −6.2% of revenue.
  • 2003 Net loss: net income was −6.2% of revenue.
  • 2004 Net loss: net income was −7.1% of revenue.
  • 2004 93%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-3170978000 79653000 Derived -8675000 1497000 Derived -10172000 -6917000 Derived
Source
1998 1998-01-01 – 1998-12-3162238000 63304000 Derived -1066000 1250000 Derived -2316000 145000 Derived
Source
1999 1999-01-01 – 1999-12-3137335000 49179000 Derived -11844000 -1071000 Derived -10773000 Unavailable
Source
2000 2000-01-01 – 2000-12-3127321000 24455000 Derived 2866000 2049000 Derived 817000 Unavailable
Source
2001 2001-01-01 – 2001-12-3123768000 18407000 Derived 5361000 3229000 Derived 2132000 Unavailable
Source
2002 2002-01-01 – 2002-12-3121937000 19936000 Derived 2001000 3351000 Derived -1350000 Unavailable
Source
2003 2003-01-01 – 2003-12-3121937000 19936000 Derived 2001000 3351000 Derived -1350000 Unavailable
Source
2004 2003-11-02 – 2004-11-0116317000 15469000 Derived 848000 2006000 Derived -1158000 158000 Derived
Source
2004 2004-01-01 – 2004-12-3119346000 18006000 Derived 1340000 987000 Derived 353000 1093000 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 19.3M 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.76.7M57.5M38.3M19.2M0.0199720012004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue64164000
1997Revenue70978000
1998Revenue62238000
1999Revenue37335000
2000Revenue27321000
2001Revenue23768000
2002Revenue21937000
2003Revenue21937000
2004Revenue16317000
2004Revenue19346000

Revenue growth

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

-11.8% 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.15%-0%-15%-29%-44%199720012004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1997Year over year10.6%
1998Year over year-12.3%
1999Year over year-40%
2000Year over year-26.8%
2001Year over year-13%
2002Year over year-7.7%
2003Year over year0%
2004Year over yearNo prior comparable period
2004Year over year-11.8%

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 6.9% 2004
Net margin 1.8% 2004
Free cash flow margin 5.6% 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.27%11%-5%-20%-36%199720012004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-19.9%
1997Operating margin-12.2%
1998Operating margin-1.7%
1999Operating margin-31.7%
2000Operating margin10.5%
2001Operating margin22.6%
2002Operating margin9.1%
2003Operating margin9.1%
2004Operating margin5.2%
2004Operating margin6.9%
1997Net margin-21%
1997Net margin-14.3%
1998Net margin-3.7%
1999Net margin-28.9%
2000Net margin3%
2001Net margin9%
2002Net margin-6.2%
2003Net margin-6.2%
2004Net margin-7.1%
2004Net margin1.8%
1997Free cash flow marginNot reported
1997Free cash flow margin-9.7%
1998Free cash flow margin0.2%
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 margin1%
2004Free cash flow margin5.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.4M 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.2.0M-72.8K-2.2M-4.2M-6.3M199720012004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flowNot reportedNo source recorded
1997Operating cash flow-5760000
1998Operating cash flow1065000
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flowNot reportedNo source recorded
2004Operating cash flow287000
2004Operating cash flow1439000

Free cash flow

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

USD 1.1M 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.1.7M-589.1K-2.9M-5.2M-7.6M199720012004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flowUnavailableNo source recorded
1997Free cash flow-6917000
1998Free cash flow145000
1999Free cash flowUnavailableNo source recorded
2000Free cash flowUnavailableNo source recorded
2001Free cash flowUnavailableNo source recorded
2002Free cash flowUnavailableNo source recorded
2003Free cash flowUnavailableNo source recorded
2004Free cash flow158000
2004Free cash flow1093000

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.

113.9% 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.366%275%183%92%0%199720012004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997Liabilities / assets100%
1997Liabilities / assets101.9%
1998Liabilities / assets106.6%
1999Liabilities / assets151%
2000Liabilities / assets173.6%
2001Liabilities / assets256.8%
2002Liabilities / assets339.3%
2003Liabilities / assets295.4%
2004-11-01Liabilities / assetsNot reportedNo source recorded
2004Liabilities / assets113.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.3× 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.0.89×0.67×0.45×0.22×0.00×199720012004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities0.83×
1997Current assets / current liabilities0.61×
1998Current assets / current liabilities0.72×
1999Current assets / current liabilities0.49×
2000Current assets / current liabilities0.46×
2001Current assets / current liabilities0.58×
2002Current assets / current liabilities0.28×
2003Current assets / current liabilities0.27×
2004-11-01Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilities0.3×

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
1997 1997-01-01 – 1997-12-31
−USD 10.17 million
Exact value

Exact value: -10172000 USD

1997-01-01 – 1997-12-31: -10172000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.76 million
Exact value

Exact value: -5760000 USD

1997-01-01 – 1997-12-31: -5760000 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 1.16 million
Exact value

Exact value: 1157000 USD

1997-01-01 – 1997-12-31: 1157000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.92 million
Calculation and evidence

-5760000 − 1157000 USD

Exact free cash flow: -6917000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 2.32 million
Exact value

Exact value: -2316000 USD

1998-01-01 – 1998-12-31: -2316000 USD Inspect Net Income Open source
Share or cite

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

USD 1.07 million
Exact value

Exact value: 1065000 USD

1998-01-01 – 1998-12-31: 1065000 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 920,000
Exact value

Exact value: 920000 USD

1998-01-01 – 1998-12-31: 920000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 145,000
Calculation and evidence

1065000 − 920000 USD

Exact free cash flow: 145000 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 10.77 million
Exact value

Exact value: -10773000 USD

1999-01-01 – 1999-12-31: -10773000 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 2000-01-01 – 2000-12-31
USD 817,000
Exact value

Exact value: 817000 USD

2000-01-01 – 2000-12-31: 817000 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 2001-01-01 – 2001-12-31
USD 2.13 million
Exact value

Exact value: 2132000 USD

2001-01-01 – 2001-12-31: 2132000 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.

2002 2002-01-01 – 2002-12-31
−USD 1.35 million
Exact value

Exact value: -1350000 USD

2002-01-01 – 2002-12-31: -1350000 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.

2003 2003-01-01 – 2003-12-31
−USD 1.35 million
Exact value

Exact value: -1350000 USD

2003-01-01 – 2003-12-31: -1350000 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.

2004 2003-01-02 – 2004-01-01
Unavailable Not reported for this period.
USD 519,000
Exact value

Exact value: 519000 USD

2003-01-02 – 2004-01-01: 519000 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 101,000
Exact value

Exact value: 101000 USD

2003-01-02 – 2004-01-01: 101000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 418,000
Calculation and evidence

519000 − 101000 USD

Exact free cash flow: 418000 USD

Share or cite

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

2004 2003-11-02 – 2004-11-01
−USD 1.16 million
Exact value

Exact value: -1158000 USD

2003-11-02 – 2004-11-01: -1158000 USD Inspect Net Income Open source
Share or cite

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

USD 287,000
Exact value

Exact value: 287000 USD

2003-11-02 – 2004-11-01: 287000 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 129,000
Exact value

Exact value: 129000 USD

2003-11-02 – 2004-11-01: 129000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 158,000
Calculation and evidence

287000 − 129000 USD

Exact free cash flow: 158000 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 353,000
Exact value

Exact value: 353000 USD

2004-01-01 – 2004-12-31: 353000 USD Inspect Net Income Open source
Share or cite

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

USD 1.44 million
Exact value

Exact value: 1439000 USD

2004-01-01 – 2004-12-31: 1439000 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 346,000
Exact value

Exact value: 346000 USD

2004-01-01 – 2004-12-31: 346000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.09 million
Calculation and evidence

1439000 − 346000 USD

Exact free cash flow: 1093000 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.

50 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000760436, 760436, edgar:760436