VITALSTREAM HOLDINGS INC

EDGAR

66 filing records in this dataset, filed from 1995-05-15 to 2006-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

7.05 million USD

2006-09-30 · USD

Exact inputs and evidence

Operating margin

-33.87%

2006-09-30 · %

Exact inputs and evidence
  • Operating Income: -2387794 USD Source
  • Revenue: 7049692 USD Source
Cash and cash equivalents
1.47 million USD Source
Exact value

1465660 USD

Long-term debt including current maturities
Not available
Shares outstanding
5.69 million shares Source
Exact value

5693514 shares

Reported share-count change

12.22% · 620 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 5073463 shares · 1998-12-31· Source
  • 5693514 shares · 1999-12-31· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Operating cash flow

-489 thousand USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Operating cash flow: -250662 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -135210 USD · 2001-01-01 – 2001-03-31 Source
  • Operating cash flow: -353913 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -250662 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -493561 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -353913 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -130694 USD · 2002-01-01 – 2002-03-31 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: 2006-11-14.

Financial data available through: 2001-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2001-12-31
  • Operating income: 5 of 11 periods available· newest 2001-12-31
  • Net income: 11 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2001-12-31
  • Total assets: 6 of 11 periods available· newest 2001-12-31
  • Total liabilities: 4 of 11 periods available· newest 1996-12-31
  • Current assets: 7 of 11 periods available· newest 2001-12-31
  • Current liabilities: 7 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2001-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 3 of 11 periods available· newest 1999-12-31

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

    -72.6%

    Prior period

    USD 359,405

    –

    Current period

    USD 98,627

    –

    Exact inputs and evidence

    98627 − 359405 = -260778 USD

    359405 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    98627 USD · 2001-01-01 – 2001-12-31

    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 1.85 million

    Prior period

    −USD 952,283

    –

    Current period

    −USD 2.8 million

    –

    Exact inputs and evidence

    -2802633 − -952283 = -1850350 USD

    -952283 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -2802633 USD · 2001-01-01 – 2001-12-31

    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 785,011

    Prior period

    −USD 1.28 million

    –

    Current period

    −USD 493,561

    –

    Exact inputs and evidence

    -493561 − -1278572 = 785011 USD

    -1278572 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -493561 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -59.3%

    Prior period

    USD 518,426

    –

    Current period

    USD 210,943

    –

    Exact inputs and evidence

    210943 − 518426 = -307483 USD

    518426 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    210943 USD · 2001-01-01 – 2001-12-31

    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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 98,627 100% of revenue
  • Operating costs Derived USD 2.81 million 2,854% of revenue
  • Operating income −USD 2.72 million −2,754% of revenue
  • Tax, interest and other Derived USD 86,713 88% of revenue
  • Net income −USD 2.8 million −2,842% of revenue

Cash

  • Operating cash flow −USD 493,561 −500% of revenue
  • Capital expenditure USD 210,943 214% of revenue
  • Free cash flow Derived −USD 704,504 −714% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 105% of revenue.
  • 1995 Not shown: operating income or net income is not reported.
  • 1995 Net loss: net income was −4.8% of revenue.
  • 1996 Operating loss: operating costs were 115% of revenue.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Operating loss: operating costs were 391% of revenue.
  • 2001 Operating loss: operating costs were 2,854% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-315137638 5416363 Derived -278725 1589426 Derived -1868151 449093 Derived
Source
1995 1994-07-01 – 1995-06-308890527 UnavailableUnavailableUnavailable-311617 -416313 Derived
Source
1995 1995-01-01 – 1995-12-316515830 5757030 Derived 758800 1070417 Derived -311617 -416313 Derived
Source
1996 1996-01-01 – 1996-12-318255607 9479973 Derived -1224366 481882 Derived -1706248 -2580805 Derived
Source
1999 1999-01-01 – 1999-12-31147944 UnavailableUnavailableUnavailable-8704380 Unavailable
Source
2000 2000-01-01 – 2000-12-31359405 1404977 Derived -1045572 -93289 Derived -952283 -1796998 Derived
Source
2001 2001-01-01 – 2001-12-3198627 2814547 Derived -2715920 86713 Derived -2802633 -704504 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 98.6K 2001
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.9.6M7.2M4.8M2.4M0.0199419962001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue6410155
1994Revenue5137638
1995Revenue8890527
1995Revenue6515830
1996Revenue8255607
1999Revenue147944
2000Revenue359405
2001Revenue98627

Revenue growth

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

-72.6% 2001
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.160%98%35%-27%-90%199419962001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1994Year over yearNo prior comparable period
1995Year over year38.7%
1995Year over year26.8%
1996Year over year26.7%
1999Year over yearNo prior comparable period
2000Year over year142.9%
2001Year over year-72.6%

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 -2,753.7% 2001
Net margin -2,841.6% 2001
Free cash flow margin -714.3% 2001
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.483%-1,226%-2,936%-4,646%-6,355%1994-06-3019962001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994-06-30Operating marginNot reported
1994Operating margin-5.4%
1995-06-30Operating marginNot reported
1995Operating margin11.6%
1996Operating margin-14.8%
1999-12-31Operating marginNot reported
2000Operating margin-290.9%
2001Operating margin-2,753.7%
1994Net margin-2.1%
1994Net margin-36.4%
1995Net margin-3.5%
1995Net margin-4.8%
1996Net margin-20.7%
1999Net margin-5,883.6%
2000Net margin-265%
2001Net margin-2,841.6%
1994Free cash flow marginNot reported
1994Free cash flow margin8.7%
1995Free cash flow margin-4.7%
1995Free cash flow margin-6.4%
1996Free cash flow margin-31.3%
1999Free cash flow marginNot reported
2000Free cash flow margin-500%
2001Free cash flow margin-714.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -493.6K 2001
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.871.5K95.1K-681.3K-1.5M-2.2M199419962001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flowNot reportedNo source recorded
1994Operating cash flow657287
1995Operating cash flow33604
1995Operating cash flow33604
1996Operating cash flow-2019944
1999Operating cash flow-1089815
2000Operating cash flow-1278572
2001Operating cash flow-493561

Free cash flow

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

USD -704.5K 2001
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.691.5K-187.2K-1.1M-1.9M-2.8M199419962001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailableNo source recorded
1994Free cash flow449093
1995Free cash flow-416313
1995Free cash flow-416313
1996Free cash flow-2580805
1999Free cash flowUnavailable
2000Free cash flow-1796998
2001Free cash flow-704504

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.

26.9% 1996
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.82%61%41%20%0%199419962001-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994Liabilities / assets54.7%
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets75.7%
1995Liabilities / assets44.6%
1996Liabilities / assets26.9%
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reportedNo source recorded
2001-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.46× 2001
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.55.87×41.90×27.93×13.97×0.00×199419962001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994Current assets / current liabilities1.11×
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.19×
1995Current assets / current liabilities1.19×
1996Current assets / current liabilities3.23×
1999Current assets / current liabilities28.7×
2000Current assets / current liabilities51.73×
2001Current assets / current liabilities0.46×

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
1994 1994-01-01 – 1994-12-31
−USD 1.87 million
Exact value

Exact value: -1868151 USD

1994-01-01 – 1994-12-31: -1868151 USD Inspect Net Income Open source
Share or cite

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

USD 657,287
Exact value

Exact value: 657287 USD

1994-01-01 – 1994-12-31: 657287 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 208,194
Exact value

Exact value: 208194 USD

1994-01-01 – 1994-12-31: 208194 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 449,093
Calculation and evidence

657287 − 208194 USD

Exact free cash flow: 449093 USD

Share or cite

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

1995 1994-07-01 – 1995-06-30
−USD 311,617
Exact value

Exact value: -311617 USD

1994-07-01 – 1995-06-30: -311617 USD Inspect Net Income Open source
Share or cite

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

USD 33,604
Exact value

Exact value: 33604 USD

1994-07-01 – 1995-06-30: 33604 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 449,917
Exact value

Exact value: 449917 USD

1994-07-01 – 1995-06-30: 449917 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 416,313
Calculation and evidence

33604 − 449917 USD

Exact free cash flow: -416313 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
−USD 311,617
Exact value

Exact value: -311617 USD

1995-01-01 – 1995-12-31: -311617 USD Inspect Net Income Open source
Share or cite

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

USD 33,604
Exact value

Exact value: 33604 USD

1995-01-01 – 1995-12-31: 33604 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 449,917
Exact value

Exact value: 449917 USD

1995-01-01 – 1995-12-31: 449917 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 416,313
Calculation and evidence

33604 − 449917 USD

Exact free cash flow: -416313 USD

Share or cite

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

1996 1995-07-01 – 1996-06-30
−USD 1.71 million
Exact value

Exact value: -1706248 USD

1995-07-01 – 1996-06-30: -1706248 USD Inspect Net Income Open source
Share or cite

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

−USD 1.63 million
Exact value

Exact value: -1631798 USD

1995-07-01 – 1996-06-30: -1631798 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 560,861
Exact value

Exact value: 560861 USD

1995-07-01 – 1996-06-30: 560861 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.19 million
Calculation and evidence

-1631798 − 560861 USD

Exact free cash flow: -2192659 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
−USD 1.71 million
Exact value

Exact value: -1706248 USD

1996-01-01 – 1996-12-31: -1706248 USD Inspect Net Income Open source
Share or cite

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

−USD 2.02 million
Exact value

Exact value: -2019944 USD

1996-01-01 – 1996-12-31: -2019944 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 560,861
Exact value

Exact value: 560861 USD

1996-01-01 – 1996-12-31: 560861 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.58 million
Calculation and evidence

-2019944 − 560861 USD

Exact free cash flow: -2580805 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
−USD 14.82 million
Exact value

Exact value: -14817811 USD

1997-01-01 – 1997-12-31: -14817811 USD Inspect Net Income Open source
Share or cite

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

−USD 5.12 million
Exact value

Exact value: -5122057 USD

1997-01-01 – 1997-12-31: -5122057 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 6.92 million
Exact value

Exact value: -6923444 USD

1998-01-01 – 1998-12-31: -6923444 USD Inspect Net Income Open source
Share or cite

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

−USD 2.71 million
Exact value

Exact value: -2709872 USD

1998-01-01 – 1998-12-31: -2709872 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 8.7 million
Exact value

Exact value: -8704380 USD

1999-01-01 – 1999-12-31: -8704380 USD Inspect Net Income Open source
Share or cite

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

−USD 1.09 million
Exact value

Exact value: -1089815 USD

1999-01-01 – 1999-12-31: -1089815 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 952,283
Exact value

Exact value: -952283 USD

2000-01-01 – 2000-12-31: -952283 USD Inspect Net Income Open source
Share or cite

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

−USD 1.28 million
Exact value

Exact value: -1278572 USD

2000-01-01 – 2000-12-31: -1278572 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 518,426
Exact value

Exact value: 518426 USD

2000-01-01 – 2000-12-31: 518426 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.8 million
Calculation and evidence

-1278572 − 518426 USD

Exact free cash flow: -1796998 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 2.8 million
Exact value

Exact value: -2802633 USD

2001-01-01 – 2001-12-31: -2802633 USD Inspect Net Income Open source
Share or cite

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

−USD 493,561
Exact value

Exact value: -493561 USD

2001-01-01 – 2001-12-31: -493561 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 210,943
Exact value

Exact value: 210943 USD

2001-01-01 – 2001-12-31: 210943 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 704,504
Calculation and evidence

-493561 − 210943 USD

Exact free cash flow: -704504 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.

66 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000789851, 789851, edgar:789851

Also known as LARSON DAVIS INC, SENSAR CORP /NV/