POLYVISION CORP

EDGAR

28 filing records in this dataset, filed from 1995-12-15 to 2001-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

44.6 million USD

2001-09-30 · USD

Exact inputs and evidence

Operating margin

18.62%

2001-09-30 · %

Exact inputs and evidence
  • Operating Income: 8313000 USD Source
  • Revenue: 44640000 USD Source
Cash and cash equivalents
978 thousand USD Source
Exact value

978000 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

152 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Revenue: 152709000 USD · 2000-01-01 – 2000-12-31 Source
  • Revenue: 119182000 USD · 2000-01-01 – 2000-09-30 Source
  • Revenue: 34767000 USD · 2001-01-01 – 2001-03-31 Source
  • Revenue: 39528000 USD · 2001-04-01 – 2001-06-30 Source
  • Revenue: 44640000 USD · 2001-07-01 – 2001-09-30 Source

Net income

193 thousand USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Net income: 2211000 USD · 2000-01-01 – 2000-12-31 Source
  • Net income: 5682000 USD · 2000-01-01 – 2000-09-30 Source
  • Net income: -1959000 USD · 2001-01-01 – 2001-03-31 Source
  • Net income: 2051000 USD · 2001-04-01 – 2001-06-30 Source
  • Net income: 3572000 USD · 2001-07-01 – 2001-09-30 Source

Capital expenditure

2.38 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Capital expenditure: 2611000 USD · 2000-01-01 – 2000-12-31 Source
  • Capital expenditure: 1966000 USD · 2000-01-01 – 2000-09-30 Source
  • Capital expenditure: 654000 USD · 2001-01-01 – 2001-03-31 Source
  • Capital expenditure: 1245000 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 654000 USD · 2001-01-01 – 2001-03-31 Source
  • Capital expenditure: 1736000 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 1245000 USD · 2001-01-01 – 2001-06-30 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: 2001-11-14.

Financial data available through: 2000-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2000-12-31
  • Operating income: 10 of 11 periods available· newest 2000-12-31
  • Net income: 10 of 11 periods available· newest 2000-12-31
  • Operating cash flow: 7 of 11 periods available· newest 1998-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2000-12-31
  • Total assets: 7 of 11 periods available· newest 2000-12-31
  • Total liabilities: 5 of 11 periods available· newest 2000-12-31
  • Current assets: 7 of 11 periods available· newest 2000-12-31
  • Current liabilities: 7 of 11 periods available· newest 2000-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2000-12-31
  • 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

    +32.9%

    Prior period

    USD 114.9 million

    –

    Current period

    USD 152.71 million

    –

    Exact inputs and evidence

    152709000 − 114899000 = 37810000 USD

    114899000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    152709000 USD · 2000-01-01 – 2000-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -28.4%

    Prior period

    USD 3.09 million

    –

    Current period

    USD 2.21 million

    –

    Exact inputs and evidence

    2211000 − 3087000 = -876000 USD

    3087000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    2211000 USD · 2000-01-01 – 2000-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +18.2%

    Prior period

    USD 2.21 million

    –

    Current period

    USD 2.61 million

    –

    Exact inputs and evidence

    2611000 − 2209000 = 402000 USD

    2209000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    2611000 USD · 2000-01-01 – 2000-12-31

    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.

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.

2000 2000-01-01 – 2000-12-31

  • Revenue USD 152.71 million 100% of revenue
  • Cost of revenue USD 102.07 million 67% of revenue
  • Operating expenses USD 30.45 million 20% of revenue
  • Other operating costs Derived USD 5.58 million 3.7% of revenue
  • Operating income USD 14.61 million 9.6% of revenue
  • Tax, interest and other Derived USD 12.4 million 8.1% of revenue
  • Net income USD 2.21 million 1.4% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure USD 2.61 million 1.7% of revenue
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 603% of revenue.
  • 1995 Operating loss: operating costs were 142% of revenue.
  • 1996 Operating loss: operating costs were 115% of revenue.
  • 1996 Operating loss: operating costs were 115% of revenue.
  • 1997 Operating loss: operating costs were 113% of revenue.
  • 1997 Operating loss: operating costs were 113% of revenue.
  • 1998 96%
  • 1998 94%
  • 1999 89%
  • 2000 90%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-05-01 – 1994-04-305108000 30800000 Derived -25692000 40000 Derived -25732000 Unavailable
Source
1995 1994-05-01 – 1995-04-3013572000 19216000 Derived -5644000 84000 Derived -5728000 -5411000 Derived
Source
1996 1995-05-01 – 1996-04-3035627000 40872000 Derived -5245000 524000 Derived -5769000 -2482000 Derived
Source
1996 1996-01-01 – 1996-12-3135627000 40872000 Derived -5245000 524000 Derived -5769000 Unavailable
Source
1997 1996-05-01 – 1997-04-3032233000 36522000 Derived -4289000 820000 Derived -5109000 -1085000 Derived
Source
1997 1997-01-01 – 1997-12-3132233000 36522000 Derived -4289000 820000 Derived -5109000 Unavailable
Source
1998 1997-05-01 – 1998-04-3034167000 32775000 Derived 1392000 382000 Derived 1010000 -15000 Derived
Source
1998 1998-01-01 – 1998-12-3133877000 31827000 Derived 2050000 1459000 Derived 591000 883000 Derived
Source
1999 1999-01-01 – 1999-12-31114899000 102042000 Derived 12857000 9770000 Derived 3087000 Unavailable
Source
2000 2000-01-01 – 2000-12-31152709000 138096000 Derived 14613000 12402000 Derived 2211000 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 152.7M 2000
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.164.9M123.7M82.5M41.2M0.0199419972000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue5108000
1995Revenue13572000
1996Revenue35627000
1996Revenue35627000
1997Revenue32233000
1997Revenue32233000
1998Revenue34167000
1998Revenue33877000
1999Revenue114899000
2000Revenue152709000

Revenue growth

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

32.9% 2000
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.259%187%115%43%-29%199419972000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year165.7%
1996Year over year162.5%
1996Year over yearNo prior comparable period
1997Year over year-9.5%
1997Year over year-9.5%
1998Year over year6%
1998Year over year5.1%
1999Year over year239.2%
2000Year over year32.9%

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 9.6% 2000
Net margin 1.4% 2000
Free cash flow margin 2.6% 1998
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.52%-97%-246%-396%-545%199419972000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-503%
1995Operating margin-41.6%
1996Operating margin-14.7%
1996Operating margin-14.7%
1997Operating margin-13.3%
1997Operating margin-13.3%
1998Operating margin4.1%
1998Operating margin6.1%
1999Operating margin11.2%
2000Operating margin9.6%
1994Net margin-503.8%
1995Net margin-42.2%
1996Net margin-16.2%
1996Net margin-16.2%
1997Net margin-15.9%
1997Net margin-15.9%
1998Net margin3%
1998Net margin1.7%
1999Net margin2.7%
2000Net margin1.4%
1994Free cash flow marginNot reported
1995Free cash flow margin-39.9%
1996Free cash flow margin-7%
1996Free cash flow marginNot reported
1997Free cash flow margin-3.4%
1997Free cash flow marginNot reported
1998Free cash flow margin-0%
1998Free cash flow margin2.6%
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.5M 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.2.0M114.9K-1.8M-3.6M-5.5M199419972000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flowNot reportedNo source recorded
1995Operating cash flow-4979000
1996Operating cash flow-1957000
1996Operating cash flow-3641000
1997Operating cash flow-1085000
1997Operating cash flow-3157000
1998Operating cash flow-15000
1998Operating cash flow1469000
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 883K 1998
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.1.4M-438.7K-2.3M-4.1M-5.9M199419972000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailableNo source recorded
1995Free cash flow-5411000
1996Free cash flow-2482000
1996Free cash flowUnavailable
1997Free cash flow-1085000
1997Free cash flowUnavailable
1998Free cash flow-15000
1998Free cash flow883000
1999Free cash flowUnavailable
2000Free cash flowUnavailable

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.

83.1% 2000
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.128%96%64%32%0%1994-04-301997-12-312000
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-04-30Liabilities / assetsNot reportedNo source recorded
1995-04-30Liabilities / assetsNot reported
1996-04-30Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reportedNo source recorded
1997Liabilities / assets117.7%
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998Liabilities / assets118.8%
1998Liabilities / assets82.9%
1999Liabilities / assets81.4%
2000Liabilities / assets83.1%

Current assets to current liabilities

Current assets divided by current liabilities.

1.48× 2000
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.2.05×1.54×1.03×0.51×0.00×1994-04-301997-12-312000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-04-30Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.76×
1996Current assets / current liabilities1.42×
1996-12-31Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities1.38×
1997-12-31Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities1.64×
1998Current assets / current liabilities1.9×
1999Current assets / current liabilities1.72×
2000Current assets / current liabilities1.48×

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 1993-05-01 – 1994-04-30
−USD 25.73 million
Exact value

Exact value: -25732000 USD

1993-05-01 – 1994-04-30: -25732000 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.

1995 1994-05-01 – 1995-04-30
−USD 5.73 million
Exact value

Exact value: -5728000 USD

1994-05-01 – 1995-04-30: -5728000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.98 million
Exact value

Exact value: -4979000 USD

1994-05-01 – 1995-04-30: -4979000 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 432,000
Exact value

Exact value: 432000 USD

1994-05-01 – 1995-04-30: 432000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.41 million
Calculation and evidence

-4979000 − 432000 USD

Exact free cash flow: -5411000 USD

Share or cite

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

1996 1995-05-01 – 1996-04-30
−USD 5.77 million
Exact value

Exact value: -5769000 USD

1995-05-01 – 1996-04-30: -5769000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.96 million
Exact value

Exact value: -1957000 USD

1995-05-01 – 1996-04-30: -1957000 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 525,000
Exact value

Exact value: 525000 USD

1995-05-01 – 1996-04-30: 525000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.48 million
Calculation and evidence

-1957000 − 525000 USD

Exact free cash flow: -2482000 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 5.77 million
Exact value

Exact value: -5769000 USD

1996-01-01 – 1996-12-31: -5769000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.64 million
Exact value

Exact value: -3641000 USD

1996-01-01 – 1996-12-31: -3641000 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.

1997 1996-05-01 – 1997-04-30
−USD 5.11 million
Exact value

Exact value: -5109000 USD

1996-05-01 – 1997-04-30: -5109000 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: -1085000 USD

1996-05-01 – 1997-04-30: -1085000 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 0
Exact value

Exact value: 0 USD

1996-05-01 – 1997-04-30: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.09 million
Calculation and evidence

-1085000 − 0 USD

Exact free cash flow: -1085000 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 5.11 million
Exact value

Exact value: -5109000 USD

1997-01-01 – 1997-12-31: -5109000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.16 million
Exact value

Exact value: -3157000 USD

1997-01-01 – 1997-12-31: -3157000 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 1997-05-01 – 1998-04-30
USD 1.01 million
Exact value

Exact value: 1010000 USD

1997-05-01 – 1998-04-30: 1010000 USD Inspect Net Income Open source
Share or cite

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

−USD 15,000
Exact value

Exact value: -15000 USD

1997-05-01 – 1998-04-30: -15000 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 0
Exact value

Exact value: 0 USD

1997-05-01 – 1998-04-30: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15,000
Calculation and evidence

-15000 − 0 USD

Exact free cash flow: -15000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
USD 591,000
Exact value

Exact value: 591000 USD

1998-01-01 – 1998-12-31: 591000 USD Inspect Net Income Open source
Share or cite

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

USD 1.47 million
Exact value

Exact value: 1469000 USD

1998-01-01 – 1998-12-31: 1469000 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 586,000
Exact value

Exact value: 586000 USD

1998-01-01 – 1998-12-31: 586000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 883,000
Calculation and evidence

1469000 − 586000 USD

Exact free cash flow: 883000 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
USD 3.09 million
Exact value

Exact value: 3087000 USD

1999-01-01 – 1999-12-31: 3087000 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 2.21 million
Exact value

Exact value: 2209000 USD

1999-01-01 – 1999-12-31: 2209000 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 2000-01-01 – 2000-12-31
USD 2.21 million
Exact value

Exact value: 2211000 USD

2000-01-01 – 2000-12-31: 2211000 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 2.61 million
Exact value

Exact value: 2611000 USD

2000-01-01 – 2000-12-31: 2611000 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.

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.

28 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000835405, 835405, edgar:835405