SAFENET INC

EDGAR

51 filing records in this dataset, filed from 1996-05-15 to 2006-05-10. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

63.5 million USD

2006-03-31 · USD

Exact inputs and evidence

Operating margin

-7.98%

2006-03-31 · %

Exact inputs and evidence
  • Operating Income: -5066000 USD Source
  • Revenue: 63475000 USD Source
Cash and cash equivalents
68.1 million USD Source
Exact value

68094000 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.

Operating cash flow

19.6 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Operating cash flow: 5261000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 6706000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 7149000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 17297000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 7149000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 21022000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 17297000 USD · 2005-01-01 – 2005-06-30 Source

Capital expenditure

7.85 million USD

2005-01-01 – 2005-12-31

Exact inputs and evidence
  • Capital expenditure: 2000000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 4265000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 2000000 USD · 2005-01-01 – 2005-03-31 Source
  • Capital expenditure: 5699000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 4265000 USD · 2005-01-01 – 2005-06-30 Source
  • Capital expenditure: 7849000 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 5699000 USD · 2005-01-01 – 2005-09-30 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: 2006-05-10.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2005-12-31
  • Operating income: 6 of 11 periods available· newest 2005-12-31
  • Net income: 6 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2005-12-31
  • Total assets: 6 of 11 periods available· newest 2005-12-31
  • Total liabilities: 5 of 11 periods available· newest 2005-12-31
  • Current assets: 6 of 11 periods available· newest 2005-12-31
  • Current liabilities: 6 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2005-12-31
  • 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

    +30.5%

    Prior period

    USD 201.6 million

    –

    Current period

    USD 263.06 million

    –

    Exact inputs and evidence

    263061000 − 201600000 = 61461000 USD

    201600000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    263061000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +38.7%

    Prior period

    USD 2.18 million

    –

    Current period

    USD 3.03 million

    –

    Exact inputs and evidence

    3028000 − 2183000 = 845000 USD

    2183000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    3028000 USD · 2005-01-01 – 2005-12-31

    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

    +386.3%

    Prior period

    USD 5.26 million

    –

    Current period

    USD 25.58 million

    –

    Exact inputs and evidence

    25583000 − 5261000 = 20322000 USD

    5261000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    25583000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +15.5%

    Prior period

    USD 6.8 million

    –

    Current period

    USD 7.85 million

    –

    Exact inputs and evidence

    7849000 − 6795000 = 1054000 USD

    6795000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    7849000 USD · 2005-01-01 – 2005-12-31

    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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 263.06 million 100% of revenue
  • Operating costs Derived USD 262.92 million 100% of revenue
  • Operating income USD 146,000 0.1% of revenue
  • Tax, interest and other Derived −USD 2.88 million −1.1% of revenue
  • Net income USD 3.03 million 1.2% of revenue

Cash

  • Operating cash flow USD 25.58 million 9.7% of revenue
  • Capital expenditure USD 7.85 million 3% of revenue
  • Free cash flow Derived USD 17.73 million 6.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 23%77%
  • 2001 Operating loss: operating costs were 109% of revenue.
  • 2002 Operating loss: operating costs were 105% of revenue.
  • 2003 Operating loss: operating costs were 108% of revenue.
  • 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.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-3125278000 19338000 Derived 5940000 183000 Derived 5757000 8565000 Derived
Source
2001 2001-01-01 – 2001-12-3116462000 17907000 Derived -1445000 2117000 Derived -3562000 -2109000 Derived
Source
2002 2002-01-01 – 2002-12-3132235000 33779000 Derived -1544000 3195000 Derived -4739000 5426000 Derived
Source
2003 2003-01-01 – 2003-12-3166194000 71471000 Derived -5277000 811000 Derived -6088000 4543000 Derived
Source
2004 2004-01-01 – 2004-12-31201600000 200523000 Derived 1077000 -1106000 Derived 2183000 -1534000 Derived
Source
2005 2005-01-01 – 2005-12-31263061000 262915000 Derived 146000 -2882000 Derived 3028000 17734000 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 263.1M 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.284.1M213.1M142.1M71.0M0.0200020032005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue25278000
2001Revenue16462000
2002Revenue32235000
2003Revenue66194000
2004Revenue201600000
2005Revenue263061000

Revenue growth

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

30.5% 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.224%154%85%15%-54%200020032005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year-34.9%
2002Year over year95.8%
2003Year over year105.3%
2004Year over year204.6%
2005Year over year30.5%

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 0.1% 2005
Net margin 1.2% 2005
Free cash flow margin 6.7% 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.38%22%6%-10%-26%200020032005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin23.5%
2001Operating margin-8.8%
2002Operating margin-4.8%
2003Operating margin-8%
2004Operating margin0.5%
2005Operating margin0.1%
2000Net margin22.8%
2001Net margin-21.6%
2002Net margin-14.7%
2003Net margin-9.2%
2004Net margin1.1%
2005Net margin1.2%
2000Free cash flow margin33.9%
2001Free cash flow margin-12.8%
2002Free cash flow margin16.8%
2003Free cash flow margin6.9%
2004Free cash flow margin-0.8%
2005Free cash flow margin6.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 25.6M 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.27.8M19.9M11.9M4.0M-3.9M200020032005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow9172000
2001Operating cash flow-1710000
2002Operating cash flow5933000
2003Operating cash flow7171000
2004Operating cash flow5261000
2005Operating cash flow25583000

Free cash flow

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

USD 17.7M 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.19.3M13.6M7.8M2.1M-3.7M200020032005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow8565000
2001Free cash flow-2109000
2002Free cash flow5426000
2003Free cash flow4543000
2004Free cash flow-1534000
2005Free cash flow17734000

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.

38.9% 2005
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.42%31%21%10%0%2000-12-3120032005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-12-31Liabilities / assetsNot reported
2001Liabilities / assets11.1%
2002Liabilities / assets12.5%
2003Liabilities / assets14%
2004Liabilities / assets15.4%
2005Liabilities / assets38.9%

Current assets to current liabilities

Current assets divided by current liabilities.

6.33× 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.9.00×6.75×4.50×2.25×0.00×200020032005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities7.26×
2001Current assets / current liabilities8.33×
2002Current assets / current liabilities5.7×
2003Current assets / current liabilities5.89×
2004Current assets / current liabilities4.74×
2005Current assets / current liabilities6.33×

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
2000 2000-01-01 – 2000-12-31
USD 5.76 million
Exact value

Exact value: 5757000 USD

2000-01-01 – 2000-12-31: 5757000 USD Inspect Net Income Open source
Share or cite

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

USD 9.17 million
Exact value

Exact value: 9172000 USD

2000-01-01 – 2000-12-31: 9172000 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 607,000
Exact value

Exact value: 607000 USD

2000-01-01 – 2000-12-31: 607000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.57 million
Calculation and evidence

9172000 − 607000 USD

Exact free cash flow: 8565000 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 3.56 million
Exact value

Exact value: -3562000 USD

2001-01-01 – 2001-12-31: -3562000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.71 million
Exact value

Exact value: -1710000 USD

2001-01-01 – 2001-12-31: -1710000 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 399,000
Exact value

Exact value: 399000 USD

2001-01-01 – 2001-12-31: 399000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.11 million
Calculation and evidence

-1710000 − 399000 USD

Exact free cash flow: -2109000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 4.74 million
Exact value

Exact value: -4739000 USD

2002-01-01 – 2002-12-31: -4739000 USD Inspect Net Income Open source
Share or cite

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

USD 5.93 million
Exact value

Exact value: 5933000 USD

2002-01-01 – 2002-12-31: 5933000 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 507,000
Exact value

Exact value: 507000 USD

2002-01-01 – 2002-12-31: 507000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.43 million
Calculation and evidence

5933000 − 507000 USD

Exact free cash flow: 5426000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 6.09 million
Exact value

Exact value: -6088000 USD

2003-01-01 – 2003-12-31: -6088000 USD Inspect Net Income Open source
Share or cite

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

USD 7.17 million
Exact value

Exact value: 7171000 USD

2003-01-01 – 2003-12-31: 7171000 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 2.63 million
Exact value

Exact value: 2628000 USD

2003-01-01 – 2003-12-31: 2628000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.54 million
Calculation and evidence

7171000 − 2628000 USD

Exact free cash flow: 4543000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
USD 2.18 million
Exact value

Exact value: 2183000 USD

2004-01-01 – 2004-12-31: 2183000 USD Inspect Net Income Open source
Share or cite

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

USD 5.26 million
Exact value

Exact value: 5261000 USD

2004-01-01 – 2004-12-31: 5261000 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 6.8 million
Exact value

Exact value: 6795000 USD

2004-01-01 – 2004-12-31: 6795000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.53 million
Calculation and evidence

5261000 − 6795000 USD

Exact free cash flow: -1534000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
USD 3.03 million
Exact value

Exact value: 3028000 USD

2005-01-01 – 2005-12-31: 3028000 USD Inspect Net Income Open source
Share or cite

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

USD 25.58 million
Exact value

Exact value: 25583000 USD

2005-01-01 – 2005-12-31: 25583000 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 7.85 million
Exact value

Exact value: 7849000 USD

2005-01-01 – 2005-12-31: 7849000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 17.73 million
Calculation and evidence

25583000 − 7849000 USD

Exact free cash flow: 17734000 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.

51 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000850313, 850313, edgar:850313

Also known as INFORMATION RESOURCE ENGINEERING INC