MATRIXONE INC

EDGAR

32 filing records in this dataset, filed from 2000-05-10 to 2006-05-03. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

43.7 million USD

2006-04-01 · USD

Exact inputs and evidence

Operating margin

4.95%

2006-04-01 · %

Exact inputs and evidence
  • Operating Income: 2161000 USD Source
  • Revenue: 43692000 USD Source
Cash and cash equivalents
99.7 million USD Source
Exact value

99662000 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: 2006-05-03.

Financial data available through: 2005-07-02.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2005-07-02
  • Operating income: 8 of 11 periods available· newest 2005-07-02
  • Net income: 8 of 11 periods available· newest 2005-07-02
  • Operating cash flow: 4 of 11 periods available· newest 2005-07-02
  • Capital expenditure: 8 of 11 periods available· newest 2005-07-02
  • Total assets: 6 of 11 periods available· newest 2005-07-02
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2005-07-02
  • Current liabilities: 6 of 11 periods available· newest 2005-07-02
  • Cash and cash equivalents: 6 of 11 periods available· newest 2005-07-02
  • 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

    +13.2%

    Prior period

    USD 109.58 million

    –

    Current period

    USD 124.05 million

    –

    Exact inputs and evidence

    124054000 − 109577000 = 14477000 USD

    109577000 USD · 2003-07-04 – 2004-07-03

    Inspect prior input Prior source

    124054000 USD · 2004-07-03 – 2005-07-02

    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 7.92 million

    Prior period

    −USD 12.41 million

    –

    Current period

    −USD 20.32 million

    –

    Exact inputs and evidence

    -20321000 − -12406000 = -7915000 USD

    -12406000 USD · 2003-07-04 – 2004-07-03

    Inspect prior input Prior source

    -20321000 USD · 2004-07-03 – 2005-07-02

    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 8.93 million

    Prior period

    −USD 11.51 million

    –

    Current period

    −USD 2.58 million

    –

    Exact inputs and evidence

    -2580000 − -11510000 = 8930000 USD

    -11510000 USD · 2003-07-04 – 2004-07-03

    Inspect prior input Prior source

    -2580000 USD · 2004-07-03 – 2005-07-02

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +75.7%

    Prior period

    USD 1.06 million

    –

    Current period

    USD 1.86 million

    –

    Exact inputs and evidence

    1857000 − 1057000 = 800000 USD

    1057000 USD · 2003-07-04 – 2004-07-03

    Inspect prior input Prior source

    1857000 USD · 2004-07-03 – 2005-07-02

    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.

2005 2004-07-03 – 2005-07-02

  • Revenue USD 124.05 million 100% of revenue
  • Cost of revenue USD 54.49 million 44% of revenue
  • Operating expenses USD 90.16 million 73% of revenue
  • Operating income −USD 20.6 million −17% of revenue
  • Tax, interest and other Derived −USD 277,000 −0.2% of revenue
  • Net income −USD 20.32 million −16% of revenue

Cash

  • Operating cash flow −USD 2.58 million −2.1% of revenue
  • Capital expenditure USD 1.86 million 1.5% of revenue
  • Free cash flow Derived −USD 4.44 million −3.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 161% of revenue.
  • 1999 Operating loss: operating costs were 119% of revenue.
  • 2000 Operating loss: operating costs were 112% of revenue.
  • 2001 Net income was higher than operating income, so the split is not drawn.
  • 2002 Operating loss: operating costs were 126% of revenue.
  • 2003 Operating loss: operating costs were 128% of revenue.
  • 2004 Operating loss: operating costs were 113% of revenue.
  • 2005 Operating loss: operating costs were 117% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-07-02 – 1998-07-0121179000 34031000 Derived -12852000 -10660000 Derived -2192000 Unavailable
Source
1999 1998-07-02 – 1999-07-0141346000 49294000 Derived -7948000 -244000 Derived -7704000 Unavailable
Source
2000 1999-07-02 – 2000-07-0176451000 85945000 Derived -9494000 -3041000 Derived -6453000 Unavailable
Source
2001 2000-07-01 – 2001-06-30145390000 144519000 Derived 871000 -7975000 Derived 8846000 Unavailable
Source
2002 2001-06-30 – 2002-06-29121463000 153481000 Derived -32018000 -3313000 Derived -28705000 -20656000 Derived
Source
2003 2002-06-29 – 2003-06-28105021000 134840000 Derived -29819000 -1617000 Derived -28202000 -14042000 Derived
Source
2004 2003-07-04 – 2004-07-03109577000 123344000 Derived -13767000 -1361000 Derived -12406000 -12567000 Derived
Source
2005 2004-07-03 – 2005-07-02124054000 144652000 Derived -20598000 -277000 Derived -20321000 -4437000 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 124.1M 2005
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.157.0M117.8M78.5M39.3M0.0199820022005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue21179000
1999Revenue41346000
2000Revenue76451000
2001Revenue145390000
2002Revenue121463000
2003Revenue105021000
2004Revenue109577000
2005Revenue124054000

Revenue growth

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

13.2% 2005
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.104%72%39%7%-25%199820022005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year95.2%
2000Year over year84.9%
2001Year over year90.2%
2002Year over year-16.5%
2003Year over year-13.5%
2004Year over year4.3%
2005Year over year13.2%

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 -16.6% 2005
Net margin -16.4% 2005
Free cash flow margin -3.6% 2005
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.11%-8%-27%-47%-66%199820022005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-60.7%
1999Operating margin-19.2%
2000Operating margin-12.4%
2001Operating margin0.6%
2002Operating margin-26.4%
2003Operating margin-28.4%
2004Operating margin-12.6%
2005Operating margin-16.6%
1998Net margin-10.3%
1999Net margin-18.6%
2000Net margin-8.4%
2001Net margin6.1%
2002Net margin-23.6%
2003Net margin-26.9%
2004Net margin-11.3%
2005Net margin-16.4%
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow margin-17%
2003Free cash flow margin-13.4%
2004Free cash flow margin-11.5%
2005Free cash flow margin-3.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.6M 2005
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.1.1M-2.9M-6.9M-10.9M-14.9M199820022005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flow-13836000
2003Operating cash flow-11820000
2004Operating cash flow-11510000
2005Operating cash flow-2580000

Free cash flow

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

USD -4.4M 2005
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-4.3M-10.3M-16.3M-22.3M199820022005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flow-20656000
2003Free cash flow-14042000
2004Free cash flow-12567000
2005Free cash flow-4437000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-07-01Liabilities / assetsNot reportedNo source recorded
1999-07-01Liabilities / assetsNot reportedNo source recorded
2000-07-01Liabilities / assetsNot reported
2001-06-30Liabilities / assetsNot reported
2002-06-29Liabilities / assetsNot reported
2003-06-28Liabilities / assetsNot reported
2004-07-03Liabilities / assetsNot reported
2005-07-02Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.21× 2005
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.5.88×4.41×2.94×1.47×0.00×1998-07-0120022005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-07-01Current assets / current liabilitiesNot reportedNo source recorded
1999-07-01Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities5.45×
2001Current assets / current liabilities4.19×
2002Current assets / current liabilities3.54×
2003Current assets / current liabilities3.93×
2004Current assets / current liabilities3.02×
2005Current assets / current liabilities2.21×

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
1998 1997-07-02 – 1998-07-01
−USD 2.19 million
Exact value

Exact value: -2192000 USD

1997-07-02 – 1998-07-01: -2192000 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.
USD 1.53 million
Exact value

Exact value: 1527000 USD

1997-07-02 – 1998-07-01: 1527000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

1999 1998-07-02 – 1999-07-01
−USD 7.7 million
Exact value

Exact value: -7704000 USD

1998-07-02 – 1999-07-01: -7704000 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.
USD 1.31 million
Exact value

Exact value: 1306000 USD

1998-07-02 – 1999-07-01: 1306000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2000 1999-07-02 – 2000-07-01
−USD 6.45 million
Exact value

Exact value: -6453000 USD

1999-07-02 – 2000-07-01: -6453000 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.
USD 3.14 million
Exact value

Exact value: 3139000 USD

1999-07-02 – 2000-07-01: 3139000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2001 2000-07-01 – 2001-06-30
USD 8.85 million
Exact value

Exact value: 8846000 USD

2000-07-01 – 2001-06-30: 8846000 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.
USD 10.02 million
Exact value

Exact value: 10017000 USD

2000-07-01 – 2001-06-30: 10017000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2002 2001-06-30 – 2002-06-29
−USD 28.71 million
Exact value

Exact value: -28705000 USD

2001-06-30 – 2002-06-29: -28705000 USD Inspect Net Income Open source
Share or cite

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

−USD 13.84 million
Exact value

Exact value: -13836000 USD

2001-06-30 – 2002-06-29: -13836000 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 6.82 million
Exact value

Exact value: 6820000 USD

2001-06-30 – 2002-06-29: 6820000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20.66 million
Calculation and evidence

-13836000 − 6820000 USD

Exact free cash flow: -20656000 USD

Share or cite

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

2003 2002-06-29 – 2003-06-28
−USD 28.2 million
Exact value

Exact value: -28202000 USD

2002-06-29 – 2003-06-28: -28202000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.82 million
Exact value

Exact value: -11820000 USD

2002-06-29 – 2003-06-28: -11820000 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 2.22 million
Exact value

Exact value: 2222000 USD

2002-06-29 – 2003-06-28: 2222000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.04 million
Calculation and evidence

-11820000 − 2222000 USD

Exact free cash flow: -14042000 USD

Share or cite

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

2004 2003-07-04 – 2004-07-03
−USD 12.41 million
Exact value

Exact value: -12406000 USD

2003-07-04 – 2004-07-03: -12406000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.51 million
Exact value

Exact value: -11510000 USD

2003-07-04 – 2004-07-03: -11510000 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 1.06 million
Exact value

Exact value: 1057000 USD

2003-07-04 – 2004-07-03: 1057000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.57 million
Calculation and evidence

-11510000 − 1057000 USD

Exact free cash flow: -12567000 USD

Share or cite

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

2005 2004-07-03 – 2005-07-02
−USD 20.32 million
Exact value

Exact value: -20321000 USD

2004-07-03 – 2005-07-02: -20321000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.58 million
Exact value

Exact value: -2580000 USD

2004-07-03 – 2005-07-02: -2580000 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 1.86 million
Exact value

Exact value: 1857000 USD

2004-07-03 – 2005-07-02: 1857000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.44 million
Calculation and evidence

-2580000 − 1857000 USD

Exact free cash flow: -4437000 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.

32 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000786998, 786998, edgar:786998