LOGIC DEVICES INC

EDGAR

87 filing records in this dataset, filed from 1995-05-12 to 2012-08-21. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

393 thousand USD

2012 Q3 · USD

Exact inputs and evidence

Operating margin

-35.8%

2012 Q3 · %

Exact inputs and evidence
  • Operating Income: -140800 USD Source
  • Revenue: 393300 USD Source

Operating cash flow

-324 thousand USD

2012 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -961500 USD Source
  • Operating Cash Flow: -637400 USD Source
Cash and cash equivalents
100 USD Source
Exact value

100 USD

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

10486348 shares

Reported share-count change

34.53% · 2.69 million 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
  • 7794839 shares · 2011-06-30· Source
  • 10486348 shares · 2012-06-30· Source

Trailing twelve months

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

Revenue

895 thousand USD

2011-07-01 – 2012-06-30

Exact inputs and evidence
  • Revenue: 1404700 USD · 2010-10-01 – 2011-09-30 Source
  • Revenue: 1184600 USD · 2010-10-01 – 2011-06-30 Source
  • Revenue: 171900 USD · 2011-10-01 – 2011-12-31 Source
  • Revenue: 110000 USD · 2012-01-01 – 2012-03-31 Source
  • Revenue: 393300 USD · 2012-04-01 – 2012-06-30 Source

Operating cash flow

-1.01 million USD

2011-07-01 – 2012-06-30

Exact inputs and evidence
  • Operating cash flow: -754000 USD · 2010-10-01 – 2011-09-30 Source
  • Operating cash flow: -701100 USD · 2010-10-01 – 2011-06-30 Source
  • Operating cash flow: -312900 USD · 2011-10-01 – 2011-12-31 Source
  • Operating cash flow: -637400 USD · 2011-10-01 – 2012-03-31 Source
  • Operating cash flow: -312900 USD · 2011-10-01 – 2011-12-31 Source
  • Operating cash flow: -961500 USD · 2011-10-01 – 2012-06-30 Source
  • Operating cash flow: -637400 USD · 2011-10-01 – 2012-03-31 Source

Capital expenditure

82.6 thousand USD

2011-04-01 – 2012-03-31

Exact inputs and evidence
  • Capital expenditure: 70200 USD · 2010-10-01 – 2011-06-30 Source
  • Capital expenditure: 62000 USD · 2010-10-01 – 2011-03-31 Source
  • Capital expenditure: 102300 USD · 2010-10-01 – 2011-09-30 Source
  • Capital expenditure: 70200 USD · 2010-10-01 – 2011-06-30 Source
  • Capital expenditure: 40500 USD · 2011-10-01 – 2011-12-31 Source
  • Capital expenditure: 42300 USD · 2011-10-01 – 2012-03-31 Source
  • Capital expenditure: 40500 USD · 2011-10-01 – 2011-12-31 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: 2012-08-21.

Financial data available through: 2011-09-30.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2011-09-30
  • Operating income: 11 of 11 periods available· newest 2011-09-30
  • Net income: 11 of 11 periods available· newest 2011-09-30
  • Operating cash flow: 11 of 11 periods available· newest 2011-09-30
  • Capital expenditure: 11 of 11 periods available· newest 2011-09-30
  • Total assets: 8 of 11 periods available· newest 2011-09-30
  • Total liabilities: 11 of 11 periods available· newest 2011-09-30
  • Current assets: 11 of 11 periods available· newest 2011-09-30
  • Current liabilities: 11 of 11 periods available· newest 2011-09-30
  • Cash and cash equivalents: 11 of 11 periods available· newest 2011-09-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2011-09-30

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

    -36%

    Prior period

    USD 2.19 million

    –

    Current period

    USD 1.4 million

    –

    Exact inputs and evidence

    1404700 − 2193300 = -788600 USD

    2193300 USD · 2009-10-01 – 2010-09-30

    Inspect prior input Prior source

    1404700 USD · 2010-10-01 – 2011-09-30

    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 14,000

    Prior period

    −USD 1.08 million

    –

    Current period

    −USD 1.07 million

    –

    Exact inputs and evidence

    -1070500 − -1084500 = 14000 USD

    -1084500 USD · 2009-10-01 – 2010-09-30

    Inspect prior input Prior source

    -1070500 USD · 2010-10-01 – 2011-09-30

    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 277,300

    Prior period

    −USD 476,700

    –

    Current period

    −USD 754,000

    –

    Exact inputs and evidence

    -754000 − -476700 = -277300 USD

    -476700 USD · 2009-10-01 – 2010-09-30

    Inspect prior input Prior source

    -754000 USD · 2010-10-01 – 2011-09-30

    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 421,600

    –

    Current period

    USD 102,300

    –

    Exact inputs and evidence

    102300 − 421600 = -319300 USD

    421600 USD · 2009-10-01 – 2010-09-30

    Inspect prior input Prior source

    102300 USD · 2010-10-01 – 2011-09-30

    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.

2011 2010-10-01 – 2011-09-30

  • Revenue USD 1.4 million 100% of revenue
  • Operating costs Derived USD 2.46 million 175% of revenue
  • Operating income −USD 1.05 million −75% of revenue
  • Tax, interest and other Derived USD 16,000 1.1% of revenue
  • Net income −USD 1.07 million −76% of revenue

Cash

  • Operating cash flow −USD 754,000 −54% of revenue
  • Capital expenditure USD 102,300 7.3% of revenue
  • Free cash flow Derived −USD 856,300 −61% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 132% of revenue.
  • 2003 Operating loss: operating costs were 150% of revenue.
  • 2004 Operating loss: operating costs were 134% of revenue.
  • 2005 Operating loss: operating costs were 139% of revenue.
  • 2006 Net income was higher than operating income, so the split is not drawn.
  • 2007 Operating loss: operating costs were 132% of revenue.
  • 2008 Operating loss: operating costs were 216% of revenue.
  • 2009 Operating loss: operating costs were 127% of revenue.
  • 2010 Operating loss: operating costs were 151% of revenue.
  • 2011 Operating loss: operating costs were 175% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-09-30 – 2002-09-296572600 8694100 Derived -2121500 2200 Derived -2123700 895900 Derived
Source
2003 2002-09-29 – 2003-09-285009000 7492700 Derived -2483700 -22400 Derived -2461300 991300 Derived
Source
2004 2003-10-01 – 2004-09-304414600 5909600 Derived -1495000 -22700 Derived -1472300 6800 Derived
Source
2005 2004-10-01 – 2005-09-303508800 4890100 Derived -1381300 -18400 Derived -1362900 -173600 Derived
Source
2006 2005-10-01 – 2006-09-304640600 4557300 Derived 83300 -46100 Derived 129400 781000 Derived
Source
2007 2006-10-01 – 2007-09-304686400 6204900 Derived -1518500 -30800 Derived -1487700 -118500 Derived
Source
2008 2007-10-01 – 2008-09-303352100 7243200 Derived -3891100 73900 Derived -3965000 -660500 Derived
Source
2009 2008-10-01 – 2009-09-303013200 3827900 Derived -814700 -3400 Derived -811300 -49000 Derived
Source
2010 2009-10-01 – 2010-09-302193300 3319200 Derived -1125900 -41400 Derived -1084500 -898300 Derived
Source
2011 2010-10-01 – 2011-09-301404700 2459200 Derived -1054500 16000 Derived -1070500 -856300 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 1.4M 2011
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.7.1M5.3M3.5M1.8M0.0200220072011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue6572600
2003Revenue5009000
2004Revenue4414600
2005Revenue3508800
2006Revenue4640600
2007Revenue4686400
2008Revenue3352100
2009Revenue3013200
2010Revenue2193300
2011Revenue1404700

Revenue growth

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

-36% 2011
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.38%18%-2%-22%-41%200220072011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over year-34.3%
2003Year over year-23.8%
2004Year over year-11.9%
2005Year over year-20.5%
2006Year over year32.3%
2007Year over year1%
2008Year over year-28.5%
2009Year over year-10.1%
2010Year over year-27.2%
2011Year over year-36%

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 -75.1% 2011
Net margin -76.2% 2011
Free cash flow margin -61% 2011
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.31%-9%-49%-89%-129%200220072011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-32.3%
2003Operating margin-49.6%
2004Operating margin-33.9%
2005Operating margin-39.4%
2006Operating margin1.8%
2007Operating margin-32.4%
2008Operating margin-116.1%
2009Operating margin-27%
2010Operating margin-51.3%
2011Operating margin-75.1%
2002Net margin-32.3%
2003Net margin-49.1%
2004Net margin-33.4%
2005Net margin-38.8%
2006Net margin2.8%
2007Net margin-31.7%
2008Net margin-118.3%
2009Net margin-26.9%
2010Net margin-49.4%
2011Net margin-76.2%
2002Free cash flow margin13.6%
2003Free cash flow margin19.8%
2004Free cash flow margin0.2%
2005Free cash flow margin-4.9%
2006Free cash flow margin16.8%
2007Free cash flow margin-2.5%
2008Free cash flow margin-19.7%
2009Free cash flow margin-1.6%
2010Free cash flow margin-41%
2011Free cash flow margin-61%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -754K 2011
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.1.5M883.0K282.1K-318.8K-919.8K200220072011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow938900
2003Operating cash flow1318200
2004Operating cash flow292500
2005Operating cash flow367100
2006Operating cash flow977700
2007Operating cash flow272600
2008Operating cash flow-386300
2009Operating cash flow261300
2010Operating cash flow-476700
2011Operating cash flow-754000

Free cash flow

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

USD -856.3K 2011
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.1.1M594.5K46.5K-501.5K-1.0M200220072011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow895900
2003Free cash flow991300
2004Free cash flow6800
2005Free cash flow-173600
2006Free cash flow781000
2007Free cash flow-118500
2008Free cash flow-660500
2009Free cash flow-49000
2010Free cash flow-898300
2011Free cash flow-856300

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.

23.5% 2011
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.25.4%19.1%12.7%6.4%0.0%200220072011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets2%
2003Liabilities / assets2.5%
2004Liabilities / assets2.3%
2005Liabilities / assets3.2%
2006Liabilities / assets3.3%
2007Liabilities / assetsNot reported
2008Liabilities / assetsNot reported
2009Liabilities / assetsNot reported
2010Liabilities / assets10.2%
2011Liabilities / assets23.5%

Current assets to current liabilities

Current assets divided by current liabilities.

2.41× 2011
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.51.52×38.64×25.76×12.88×0.00×200220072011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities46.63×
2003Current assets / current liabilities42.72×
2004Current assets / current liabilities47.7×
2005Current assets / current liabilities28.54×
2006Current assets / current liabilities27.32×
2007Current assets / current liabilities29.34×
2008Current assets / current liabilities11.05×
2009Current assets / current liabilities9.81×
2010Current assets / current liabilities6.26×
2011Current assets / current liabilities2.41×

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
2002 2001-09-30 – 2002-09-29
−USD 2.12 million
Exact value

Exact value: -2123700 USD

2001-09-30 – 2002-09-29: -2123700 USD Inspect Net Income Open source
Share or cite

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

USD 938,900
Exact value

Exact value: 938900 USD

2001-09-30 – 2002-09-29: 938900 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 43,000
Exact value

Exact value: 43000 USD

2001-09-30 – 2002-09-29: 43000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 895,900
Calculation and evidence

938900 − 43000 USD

Exact free cash flow: 895900 USD

Share or cite

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

2003 2002-09-29 – 2003-09-28
−USD 2.46 million
Exact value

Exact value: -2461300 USD

2002-09-29 – 2003-09-28: -2461300 USD Inspect Net Income Open source
Share or cite

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

USD 1.32 million
Exact value

Exact value: 1318200 USD

2002-09-29 – 2003-09-28: 1318200 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 326,900
Exact value

Exact value: 326900 USD

2002-09-29 – 2003-09-28: 326900 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 991,300
Calculation and evidence

1318200 − 326900 USD

Exact free cash flow: 991300 USD

Share or cite

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

2004 2003-10-01 – 2004-09-30
−USD 1.47 million
Exact value

Exact value: -1472300 USD

2003-10-01 – 2004-09-30: -1472300 USD Inspect Net Income Open source
Share or cite

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

USD 292,500
Exact value

Exact value: 292500 USD

2003-10-01 – 2004-09-30: 292500 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 285,700
Exact value

Exact value: 285700 USD

2003-10-01 – 2004-09-30: 285700 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6,800
Calculation and evidence

292500 − 285700 USD

Exact free cash flow: 6800 USD

Share or cite

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

2005 2004-10-01 – 2005-09-30
−USD 1.36 million
Exact value

Exact value: -1362900 USD

2004-10-01 – 2005-09-30: -1362900 USD Inspect Net Income Open source
Share or cite

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

USD 367,100
Exact value

Exact value: 367100 USD

2004-10-01 – 2005-09-30: 367100 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 540,700
Exact value

Exact value: 540700 USD

2004-10-01 – 2005-09-30: 540700 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 173,600
Calculation and evidence

367100 − 540700 USD

Exact free cash flow: -173600 USD

Share or cite

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

2006 2005-10-01 – 2006-09-30
USD 129,400
Exact value

Exact value: 129400 USD

2005-10-01 – 2006-09-30: 129400 USD Inspect Net Income Open source
Share or cite

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

USD 977,700
Exact value

Exact value: 977700 USD

2005-10-01 – 2006-09-30: 977700 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 196,700
Exact value

Exact value: 196700 USD

2005-10-01 – 2006-09-30: 196700 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 781,000
Calculation and evidence

977700 − 196700 USD

Exact free cash flow: 781000 USD

Share or cite

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

2007 2006-10-01 – 2007-09-30
−USD 1.49 million
Exact value

Exact value: -1487700 USD

2006-10-01 – 2007-09-30: -1487700 USD Inspect Net Income Open source
Share or cite

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

USD 272,600
Exact value

Exact value: 272600 USD

2006-10-01 – 2007-09-30: 272600 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 391,100
Exact value

Exact value: 391100 USD

2006-10-01 – 2007-09-30: 391100 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 118,500
Calculation and evidence

272600 − 391100 USD

Exact free cash flow: -118500 USD

Share or cite

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

2008 2007-10-01 – 2008-09-30
−USD 3.97 million
Exact value

Exact value: -3965000 USD

2007-10-01 – 2008-09-30: -3965000 USD Inspect Net Income Open source
Share or cite

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

−USD 386,300
Exact value

Exact value: -386300 USD

2007-10-01 – 2008-09-30: -386300 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 274,200
Exact value

Exact value: 274200 USD

2007-10-01 – 2008-09-30: 274200 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 660,500
Calculation and evidence

-386300 − 274200 USD

Exact free cash flow: -660500 USD

Share or cite

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

2009 2008-10-01 – 2009-09-30
−USD 811,300
Exact value

Exact value: -811300 USD

2008-10-01 – 2009-09-30: -811300 USD Inspect Net Income Open source
Share or cite

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

USD 261,300
Exact value

Exact value: 261300 USD

2008-10-01 – 2009-09-30: 261300 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 310,300
Exact value

Exact value: 310300 USD

2008-10-01 – 2009-09-30: 310300 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 49,000
Calculation and evidence

261300 − 310300 USD

Exact free cash flow: -49000 USD

Share or cite

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

2010 2009-10-01 – 2010-09-30
−USD 1.08 million
Exact value

Exact value: -1084500 USD

2009-10-01 – 2010-09-30: -1084500 USD Inspect Net Income Open source
Share or cite

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

−USD 476,700
Exact value

Exact value: -476700 USD

2009-10-01 – 2010-09-30: -476700 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 421,600
Exact value

Exact value: 421600 USD

2009-10-01 – 2010-09-30: 421600 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 898,300
Calculation and evidence

-476700 − 421600 USD

Exact free cash flow: -898300 USD

Share or cite

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

2011 2010-10-01 – 2011-09-30
−USD 1.07 million
Exact value

Exact value: -1070500 USD

2010-10-01 – 2011-09-30: -1070500 USD Inspect Net Income Open source
Share or cite

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

−USD 754,000
Exact value

Exact value: -754000 USD

2010-10-01 – 2011-09-30: -754000 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 102,300
Exact value

Exact value: 102300 USD

2010-10-01 – 2011-09-30: 102300 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 856,300
Calculation and evidence

-754000 − 102300 USD

Exact free cash flow: -856300 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.

87 filings · 458 latest values · 458 originally reported values

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

Identifiers: 0000802851, 802851, edgar:802851, logc

Also known as LOGIC DEVICES INC, LOGIC DEVICES Inc