PARADYNE NETWORKS INC

EDGAR

29 filing records in this dataset, filed from 1999-08-27 to 2005-11-10. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

28 million USD

2005-06-30 · USD

Exact inputs and evidence

Operating margin

1.66%

2005-06-30 · %

Exact inputs and evidence
  • Operating Income: 465000 USD Source
  • Revenue: 27993000 USD Source

Operating cash flow

307 thousand USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1335000 USD Source
  • Operating Cash Flow: -1642000 USD Source

Free cash flow

160 thousand USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1335000 USD Source
  • Operating Cash Flow: -1642000 USD Source
  • Capital Expenditure: 277000 USD Source
  • Capital Expenditure: 130000 USD Source
Cash and cash equivalents
42.7 million USD Source
Exact value

42714000 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

110 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Revenue: 27179000 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 102288000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 73722000 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 26694000 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 27993000 USD · 2005-04-01 – 2005-06-30 Source

Net income

-2.31 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Net income: -2529000 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: -3144000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: -2636000 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: -64000 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: 788000 USD · 2005-04-01 – 2005-06-30 Source

Operating cash flow

-1.29 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Operating cash flow: -1662000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -2907000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -2863000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: -1662000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -1642000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: -1335000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: -1642000 USD · 2005-01-01 – 2005-03-31 Source

Capital expenditure

790 thousand USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Capital expenditure: 471000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 203000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 716000 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 471000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 130000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 277000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 130000 USD · 2005-01-01 – 2005-03-31 Source

Free cash flow

-2.08 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Operating cash flow: -1662000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -2907000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -2863000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: -1662000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -1642000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: -1335000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: -1642000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 471000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 203000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 716000 USD · 2004-01-01 – 2004-12-31 Source
  • Capital expenditure: 471000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 130000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 277000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 130000 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: 2005-11-10.

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: 8 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2004-12-31
  • Total assets: 7 of 11 periods available· newest 2004-12-31
  • Total liabilities: 7 of 11 periods available· newest 2004-12-31
  • Current assets: 7 of 11 periods available· newest 2004-12-31
  • Current liabilities: 7 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

    +25.9%

    Prior period

    USD 81.28 million

    –

    Current period

    USD 102.29 million

    –

    Exact inputs and evidence

    102288000 − 81275000 = 21013000 USD

    81275000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    102288000 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 8.89 million

    Prior period

    −USD 12.03 million

    –

    Current period

    −USD 3.14 million

    –

    Exact inputs and evidence

    -3144000 − -12030000 = 8886000 USD

    -12030000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -3144000 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 287,000

    Prior period

    −USD 3.15 million

    –

    Current period

    −USD 2.86 million

    –

    Exact inputs and evidence

    -2863000 − -3150000 = 287000 USD

    -3150000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -2863000 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

    -2.6%

    Prior period

    USD 735,000

    –

    Current period

    USD 716,000

    –

    Exact inputs and evidence

    716000 − 735000 = -19000 USD

    735000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    716000 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 102.29 million 100% of revenue
  • Cost of revenue USD 0 0% of revenue
  • Operating expenses USD 43.99 million 43% of revenue
  • Other operating costs Derived USD 62.14 million 61% of revenue
  • Operating income −USD 3.84 million −3.8% of revenue
  • Tax, interest and other Derived −USD 694,000 −0.7% of revenue
  • Net income −USD 3.14 million −3.1% of revenue

Cash

  • Operating cash flow −USD 2.86 million −2.8% of revenue
  • Capital expenditure USD 716,000 0.7% of revenue
  • Free cash flow Derived −USD 3.58 million −3.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 109% of revenue.
  • 1998 Operating loss: operating costs were 101% of revenue.
  • 1999 Net income was higher than operating income, so the split is not drawn.
  • 2000 Operating loss: operating costs were 115% of revenue.
  • 2001 Operating loss: operating costs were 117% of revenue.
  • 2002 Operating loss: operating costs were 117% of revenue.
  • 2003 Operating loss: operating costs were 115% of revenue.
  • 2004 Operating loss: operating costs were 104% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-31181303000 196883000 Derived -15580000 -36922000 Derived 21342000 Unavailable
Source
1998 1998-01-01 – 1998-12-31199228000 201053000 Derived -1825000 1820000 Derived -3645000 Unavailable
Source
1999 1999-01-01 – 1999-12-31226458000 219406000 Derived 7052000 -837000 Derived 7889000 7689000 Derived
Source
2000 2000-01-01 – 2000-12-31247682000 285079000 Derived -37397000 -3110000 Derived -34287000 -43711000 Derived
Source
2001 2001-01-01 – 2001-12-31146705000 171383000 Derived -24678000 -1064000 Derived -23614000 17520000 Derived
Source
2002 2002-01-01 – 2002-12-31112264000 131736000 Derived -19472000 -2315000 Derived -17157000 852000 Derived
Source
2003 2003-01-01 – 2003-12-3181275000 93820000 Derived -12545000 -515000 Derived -12030000 -3885000 Derived
Source
2004 2004-01-01 – 2004-12-31102288000 106126000 Derived -3838000 -694000 Derived -3144000 -3579000 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 102.3M 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.267.5M200.6M133.7M66.9M0.0199720012004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue181303000
1998Revenue199228000
1999Revenue226458000
2000Revenue247682000
2001Revenue146705000
2002Revenue112264000
2003Revenue81275000
2004Revenue102288000

Revenue growth

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

25.9% 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.31%12%-7%-27%-46%199720012004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year9.9%
1999Year over year13.7%
2000Year over year9.4%
2001Year over year-40.8%
2002Year over year-23.5%
2003Year over year-27.6%
2004Year over year25.9%

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 -3.8% 2004
Net margin -3.1% 2004
Free cash flow margin -3.5% 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.14.3%5.7%-2.9%-11.4%-20.0%199720012004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-8.6%
1998Operating margin-0.9%
1999Operating margin3.1%
2000Operating margin-15.1%
2001Operating margin-16.8%
2002Operating margin-17.3%
2003Operating margin-15.4%
2004Operating margin-3.8%
1997Net margin11.8%
1998Net margin-1.8%
1999Net margin3.5%
2000Net margin-13.8%
2001Net margin-16.1%
2002Net margin-15.3%
2003Net margin-14.8%
2004Net margin-3.1%
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow margin3.4%
2000Free cash flow margin-17.6%
2001Free cash flow margin11.9%
2002Free cash flow margin0.8%
2003Free cash flow margin-4.8%
2004Free cash flow margin-3.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.9M 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.22.9M7.5M-7.9M-23.3M-38.7M199720012004
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 flow14409000
2000Operating cash flow-34493000
2001Operating cash flow18641000
2002Operating cash flow2637000
2003Operating cash flow-3150000
2004Operating cash flow-2863000

Free cash flow

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

USD -3.6M 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.22.4M4.7M-13.1M-30.9M-48.6M199720012004
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 flow7689000
2000Free cash flow-43711000
2001Free cash flow17520000
2002Free cash flow852000
2003Free cash flow-3885000
2004Free cash flow-3579000

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.

18.1% 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.69%51%34%17%0%1997-12-3120012004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998Liabilities / assets63.6%
1999Liabilities / assets19%
2000Liabilities / assets29.5%
2001Liabilities / assets28.9%
2002Liabilities / assets19.8%
2003Liabilities / assets15.6%
2004Liabilities / assets18.1%

Current assets to current liabilities

Current assets divided by current liabilities.

4.85× 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.6.03×4.53×3.02×1.51×0.00×1997-12-3120012004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities1.18×
1999Current assets / current liabilities4.52×
2000Current assets / current liabilities2.62×
2001Current assets / current liabilities2.96×
2002Current assets / current liabilities4.17×
2003Current assets / current liabilities5.59×
2004Current assets / current liabilities4.85×

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 21.34 million
Exact value

Exact value: 21342000 USD

1997-01-01 – 1997-12-31: 21342000 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 3.65 million
Exact value

Exact value: -3645000 USD

1998-01-01 – 1998-12-31: -3645000 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 7.89 million
Exact value

Exact value: 7889000 USD

1999-01-01 – 1999-12-31: 7889000 USD Inspect Net Income Open source
Share or cite

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

USD 14.41 million
Exact value

Exact value: 14409000 USD

1999-01-01 – 1999-12-31: 14409000 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 6.72 million
Exact value

Exact value: 6720000 USD

1999-01-01 – 1999-12-31: 6720000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.69 million
Calculation and evidence

14409000 − 6720000 USD

Exact free cash flow: 7689000 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 34.29 million
Exact value

Exact value: -34287000 USD

2000-01-01 – 2000-12-31: -34287000 USD Inspect Net Income Open source
Share or cite

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

−USD 34.49 million
Exact value

Exact value: -34493000 USD

2000-01-01 – 2000-12-31: -34493000 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 9.22 million
Exact value

Exact value: 9218000 USD

2000-01-01 – 2000-12-31: 9218000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 43.71 million
Calculation and evidence

-34493000 − 9218000 USD

Exact free cash flow: -43711000 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 23.61 million
Exact value

Exact value: -23614000 USD

2001-01-01 – 2001-12-31: -23614000 USD Inspect Net Income Open source
Share or cite

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

USD 18.64 million
Exact value

Exact value: 18641000 USD

2001-01-01 – 2001-12-31: 18641000 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 1.12 million
Exact value

Exact value: 1121000 USD

2001-01-01 – 2001-12-31: 1121000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 17.52 million
Calculation and evidence

18641000 − 1121000 USD

Exact free cash flow: 17520000 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 17.16 million
Exact value

Exact value: -17157000 USD

2002-01-01 – 2002-12-31: -17157000 USD Inspect Net Income Open source
Share or cite

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

USD 2.64 million
Exact value

Exact value: 2637000 USD

2002-01-01 – 2002-12-31: 2637000 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 1.79 million
Exact value

Exact value: 1785000 USD

2002-01-01 – 2002-12-31: 1785000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 852,000
Calculation and evidence

2637000 − 1785000 USD

Exact free cash flow: 852000 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 12.03 million
Exact value

Exact value: -12030000 USD

2003-01-01 – 2003-12-31: -12030000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.15 million
Exact value

Exact value: -3150000 USD

2003-01-01 – 2003-12-31: -3150000 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 735,000
Exact value

Exact value: 735000 USD

2003-01-01 – 2003-12-31: 735000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.89 million
Calculation and evidence

-3150000 − 735000 USD

Exact free cash flow: -3885000 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 3.14 million
Exact value

Exact value: -3144000 USD

2004-01-01 – 2004-12-31: -3144000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.86 million
Exact value

Exact value: -2863000 USD

2004-01-01 – 2004-12-31: -2863000 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 716,000
Exact value

Exact value: 716000 USD

2004-01-01 – 2004-12-31: 716000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.58 million
Calculation and evidence

-2863000 − 716000 USD

Exact free cash flow: -3579000 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.

29 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000076174, 76174, edgar:76174

Also known as PARADYNE CORP