NAVTECH INC

EDGAR

64 filing records in this dataset, filed from 1995-11-24 to 2007-09-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.02 million USD

2004-10-31 · USD

Exact inputs and evidence

Operating margin

1.27%

2004-10-31 · %

Exact inputs and evidence
  • Operating Income: 232330 USD Source
  • Operating Income: 206818 USD Source
  • Revenue: 7900615 USD Source
  • Revenue: 5884822 USD Source
Cash and cash equivalents
3.41 million USD Source
Exact value

3409000 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

7.9 million USD

2003-11-01 – 2004-10-31

Exact inputs and evidence
  • Revenue: 1853495 USD · 2003-11-01 – 2004-01-31 Source
  • Revenue: 2019488 USD · 2004-02-01 – 2004-04-30 Source
  • Revenue: 2011836 USD · 2004-05-01 – 2004-07-31 Source
  • Revenue: 7900615 USD · 2003-11-01 – 2004-10-31 Source
  • Revenue: 5884822 USD · 2003-11-01 – 2004-07-31 Source

Net income

-386 thousand USD

2006-08-01 – 2007-07-31

Exact inputs and evidence
  • Net income: 438000 USD · 2005-11-01 – 2006-10-31 Source
  • Net income: 616000 USD · 2005-11-01 – 2006-07-31 Source
  • Net income: 256000 USD · 2006-11-01 – 2007-01-31 Source
  • Net income: -397000 USD · 2007-02-01 – 2007-04-30 Source
  • Net income: -67000 USD · 2007-05-01 – 2007-07-31 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: 2007-09-13.

Financial data available through: 2006-10-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2006-10-31
  • Operating income: 11 of 11 periods available· newest 2006-10-31
  • Net income: 11 of 11 periods available· newest 2006-10-31
  • Operating cash flow: 3 of 11 periods available· newest 1998-10-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 10 of 11 periods available· newest 2006-10-31
  • liabilities: No compatible figures in this window
  • Current assets: 11 of 11 periods available· newest 2006-10-31
  • Current liabilities: 11 of 11 periods available· newest 2006-10-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2006-10-31
  • 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

    +230.5%

    Prior period

    USD 11.14 million

    –

    Current period

    USD 36.82 million

    –

    Exact inputs and evidence

    36823000 − 11143000 = 25680000 USD

    11143000 USD · 2004-11-01 – 2005-10-31

    Inspect prior input Prior source

    36823000 USD · 2005-11-01 – 2006-10-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -34.9%

    Prior period

    USD 673,000

    –

    Current period

    USD 438,000

    –

    Exact inputs and evidence

    438000 − 673000 = -235000 USD

    673000 USD · 2004-11-01 – 2005-10-31

    Inspect prior input Prior source

    438000 USD · 2005-11-01 – 2006-10-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Operating cash flow, Capital expenditure.

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.

2006 2005-11-01 – 2006-10-31

  • Revenue USD 36.82 million 100% of revenue
  • Operating costs Derived USD 34.26 million 93% of revenue
  • Operating income USD 2.57 million 7% of revenue
  • Tax, interest and other Derived USD 2.13 million 5.8% of revenue
  • Net income USD 438,000 1.2% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 164% of revenue.
  • 1998 Net loss: net income was −14% of revenue.
  • 1999 Operating loss: operating costs were 104% of revenue.
  • 2000 16%79%
  • 2001 Operating loss: operating costs were 129% of revenue.
  • 2002 92%
  • 2003 Net income was higher than operating income, so the split is not drawn.
  • 2004 Net income was higher than operating income, so the split is not drawn.
  • 2005 Net income was higher than operating income, so the split is not drawn.
  • 2006 93%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-11-01 – 1997-10-312790367 4583188 Derived -1792821 26831 Derived -1819652 Unavailable
Source
1998 1997-11-01 – 1998-10-313849746 3843525 Derived 6221 544994 Derived -538773 Unavailable
Source
1999 1998-11-01 – 1999-10-315253576 5443072 Derived -189496 190748 Derived -380244 Unavailable
Source
2000 1999-11-01 – 2000-10-317008124 5522859 Derived 1485265 381011 Derived 1104254 Unavailable
Source
2001 2000-11-01 – 2001-10-316341299 8174711 Derived -1833412 14494 Derived -1847906 Unavailable
Source
2002 2001-11-01 – 2002-10-316264534 5786259 Derived 478275 68951 Derived 409324 Unavailable
Source
2003 2002-11-01 – 2003-10-316933555 6499110 Derived 434445 -270460 Derived 704905 Unavailable
Source
2004 2003-11-01 – 2004-10-317900615 7668285 Derived 232330 -161478 Derived 393808 Unavailable
Source
2005 2004-11-01 – 2005-10-3111143000 10530000 Derived 613000 -60000 Derived 673000 Unavailable
Source
2006 2005-11-01 – 2006-10-3136823000 34255000 Derived 2568000 2130000 Derived 438000 Unavailable
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 36.8M 2006
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.39.8M29.8M19.9M9.9M0.0199720022006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue2790367
1998Revenue3849746
1999Revenue5253576
2000Revenue7008124
2001Revenue6341299
2002Revenue6264534
2003Revenue6933555
2004Revenue7900615
2005Revenue11143000
2006Revenue36823000

Revenue growth

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

230.5% 2006
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.251%177%104%31%-42%199720022006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over year-21.9%
1998Year over year38%
1999Year over year36.5%
2000Year over year33.4%
2001Year over year-9.5%
2002Year over year-1.2%
2003Year over year10.7%
2004Year over year13.9%
2005Year over year41%
2006Year over year230.5%

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 7% 2006
Net margin 1.2% 2006
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.28%3%-22%-47%-72%199720022006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-64.3%
1998Operating margin0.2%
1999Operating margin-3.6%
2000Operating margin21.2%
2001Operating margin-28.9%
2002Operating margin7.6%
2003Operating margin6.3%
2004Operating margin2.9%
2005Operating margin5.5%
2006Operating margin7%
1997Net margin-65.2%
1998Net margin-14%
1999Net margin-7.2%
2000Net margin15.8%
2001Net margin-29.1%
2002Net margin6.5%
2003Net margin10.2%
2004Net margin5%
2005Net margin6%
2006Net margin1.2%
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
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 marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 166.3K 1998
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.197.3K84.8K-27.6K-140.1K-252.6K199720022006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-221574
1998Operating cash flow166302
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 flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flowNot reportedNo source recorded

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flowUnavailable
1998Free cash flowUnavailable
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 flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded
2006Free cash flowUnavailableNo source recorded

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
1997-10-31Liabilities / assetsNot reported
1998-10-31Liabilities / assetsNot reported
1999-10-31Liabilities / assetsNot reported
2000-10-31Liabilities / assetsNot reported
2001-10-31Liabilities / assetsNot reportedNo source recorded
2002-10-31Liabilities / assetsNot reported
2003-10-31Liabilities / assetsNot reported
2004-10-31Liabilities / assetsNot reported
2005-10-31Liabilities / assetsNot reported
2006-10-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.4× 2006
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.1.26×0.95×0.63×0.32×0.00×199720022006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities0.21×
1998Current assets / current liabilities0.29×
1999Current assets / current liabilities0.28×
2000Current assets / current liabilities0.81×
2001Current assets / current liabilities0.44×
2002Current assets / current liabilities0.67×
2003Current assets / current liabilities0.87×
2004Current assets / current liabilities1.07×
2005Current assets / current liabilities1.17×
2006Current assets / current liabilities0.4×

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 1996-11-01 – 1997-10-31
−USD 1.82 million
Exact value

Exact value: -1819652 USD

1996-11-01 – 1997-10-31: -1819652 USD Inspect Net Income Open source
Share or cite

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

−USD 221,574
Exact value

Exact value: -221574 USD

1996-11-01 – 1997-10-31: -221574 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 1997-11-01 – 1998-10-31
−USD 538,773
Exact value

Exact value: -538773 USD

1997-11-01 – 1998-10-31: -538773 USD Inspect Net Income Open source
Share or cite

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

USD 166,302
Exact value

Exact value: 166302 USD

1997-11-01 – 1998-10-31: 166302 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 1998-11-01 – 1999-10-31
−USD 380,244
Exact value

Exact value: -380244 USD

1998-11-01 – 1999-10-31: -380244 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 1999-11-01 – 2000-10-31
USD 1.1 million
Exact value

Exact value: 1104254 USD

1999-11-01 – 2000-10-31: 1104254 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 2000-11-01 – 2001-10-31
−USD 1.85 million
Exact value

Exact value: -1847906 USD

2000-11-01 – 2001-10-31: -1847906 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 2001-11-01 – 2002-10-31
USD 409,324
Exact value

Exact value: 409324 USD

2001-11-01 – 2002-10-31: 409324 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 2002-11-01 – 2003-10-31
USD 704,905
Exact value

Exact value: 704905 USD

2002-11-01 – 2003-10-31: 704905 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 2003-11-01 – 2004-10-31
USD 393,808
Exact value

Exact value: 393808 USD

2003-11-01 – 2004-10-31: 393808 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.

2005 2004-11-01 – 2005-10-31
USD 673,000
Exact value

Exact value: 673000 USD

2004-11-01 – 2005-10-31: 673000 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.

2006 2005-11-01 – 2006-10-31
USD 438,000
Exact value

Exact value: 438000 USD

2005-11-01 – 2006-10-31: 438000 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.

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.

64 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000790272, 790272, edgar:790272

Also known as COMPUFLIGHT INC