Versant Corporation

EDGAR

80 filing records in this dataset, filed from 1996-08-14 to 2012-09-13. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

3.04 million USD

2012 Q3 · USD

Exact inputs and evidence

Operating margin

-37.67%

2012 Q3 · %

Exact inputs and evidence
  • Operating Income: -1146000 USD Source
  • Revenue: 3042000 USD Source

Operating cash flow

-120 thousand USD

2012 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1205000 USD Source
  • Operating Cash Flow: 1325000 USD Source
Cash and cash equivalents
21.6 million USD Source
Exact value

21577000 USD

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

2750899 shares

Reported share-count change

-6.86% · -203 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
  • 2953427 shares · 2011-07-31· Source
  • 2750899 shares · 2012-07-31· Source

Trailing twelve months

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

Revenue

15.2 million USD

2011-08-01 – 2012-07-31

Exact inputs and evidence
  • Revenue: 16272000 USD · 2010-11-01 – 2011-10-31 Source
  • Revenue: 12293000 USD · 2010-11-01 – 2011-07-31 Source
  • Revenue: 4343000 USD · 2011-11-01 – 2012-01-31 Source
  • Revenue: 3845000 USD · 2012-02-01 – 2012-04-30 Source
  • Revenue: 3042000 USD · 2012-05-01 – 2012-07-31 Source

Net income

-944 thousand USD

2011-08-01 – 2012-07-31

Exact inputs and evidence
  • Net income: 702000 USD · 2010-11-01 – 2011-10-31 Source
  • Net income: 398000 USD · 2010-11-01 – 2011-07-31 Source
  • Net income: 133000 USD · 2011-11-01 – 2012-01-31 Source
  • Net income: -212000 USD · 2012-02-01 – 2012-04-30 Source
  • Net income: -1169000 USD · 2012-05-01 – 2012-07-31 Source

Operating cash flow

1.57 million USD

2011-08-01 – 2012-07-31

Exact inputs and evidence
  • Operating cash flow: 2625000 USD · 2010-11-01 – 2011-10-31 Source
  • Operating cash flow: 2256000 USD · 2010-11-01 – 2011-07-31 Source
  • Operating cash flow: 243000 USD · 2011-11-01 – 2012-01-31 Source
  • Operating cash flow: 1325000 USD · 2011-11-01 – 2012-04-30 Source
  • Operating cash flow: 243000 USD · 2011-11-01 – 2012-01-31 Source
  • Operating cash flow: 1205000 USD · 2011-11-01 – 2012-07-31 Source
  • Operating cash flow: 1325000 USD · 2011-11-01 – 2012-04-30 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: 2012-09-13.

Financial data available through: 2011-10-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2011-10-31
  • Operating income: 11 of 11 periods available· newest 2011-10-31
  • Net income: 11 of 11 periods available· newest 2011-10-31
  • Operating cash flow: 7 of 11 periods available· newest 2011-10-31
  • Capital expenditure: 7 of 11 periods available· newest 2011-10-31
  • Total assets: 10 of 11 periods available· newest 2011-10-31
  • Total liabilities: 11 of 11 periods available· newest 2011-10-31
  • Current assets: 11 of 11 periods available· newest 2011-10-31
  • Current liabilities: 11 of 11 periods available· newest 2011-10-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2011-10-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2011-10-31

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

    +3.2%

    Prior period

    USD 15.77 million

    –

    Current period

    USD 16.27 million

    –

    Exact inputs and evidence

    16272000 − 15766000 = 506000 USD

    15766000 USD · 2009-11-01 – 2010-10-31

    Inspect prior input Prior source

    16272000 USD · 2010-11-01 – 2011-10-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -57.6%

    Prior period

    USD 1.65 million

    –

    Current period

    USD 702,000

    –

    Exact inputs and evidence

    702000 − 1654000 = -952000 USD

    1654000 USD · 2009-11-01 – 2010-10-31

    Inspect prior input Prior source

    702000 USD · 2010-11-01 – 2011-10-31

    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

    +14.9%

    Prior period

    USD 2.29 million

    –

    Current period

    USD 2.63 million

    –

    Exact inputs and evidence

    2625000 − 2285000 = 340000 USD

    2285000 USD · 2009-11-01 – 2010-10-31

    Inspect prior input Prior source

    2625000 USD · 2010-11-01 – 2011-10-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +61.5%

    Prior period

    USD 480,000

    –

    Current period

    USD 775,000

    –

    Exact inputs and evidence

    775000 − 480000 = 295000 USD

    480000 USD · 2009-11-01 – 2010-10-31

    Inspect prior input Prior source

    775000 USD · 2010-11-01 – 2011-10-31

    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.

2011 2010-11-01 – 2011-10-31

  • Revenue USD 16.27 million 100% of revenue
  • Cost of revenue USD 2 million 12% of revenue
  • Operating expenses USD 13.32 million 82% of revenue
  • Operating income USD 946,000 5.8% of revenue
  • Tax, interest and other Derived USD 244,000 1.5% of revenue
  • Net income USD 702,000 4.3% of revenue

Cash

  • Operating cash flow USD 2.63 million 16% of revenue
  • Capital expenditure USD 775,000 4.8% of revenue
  • Free cash flow Derived USD 1.85 million 11% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Operating loss: operating costs were 118% of revenue.
  • 2003 Operating loss: operating costs were 112% of revenue.
  • 2004 Operating loss: operating costs were 145% of revenue.
  • 2005 Operating loss: operating costs were 198% of revenue.
  • 2006 Net income was higher than operating income, so the split is not drawn.
  • 2007 36%64%
  • 2008 38%61%
  • 2009 Net income was higher than operating income, so the split is not drawn.
  • 2010 10%87%
  • 2011 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2001-11-01 – 2002-10-3119956000 23565000 Derived -3609000 -219000 Derived -3390000 506000 Derived
Source
2003 2002-11-01 – 2003-10-3122059000 24771000 Derived -2712000 -323000 Derived -2389000 -1678000 Derived
Source
2004 2003-11-01 – 2004-10-3117697000 25680000 Derived -7983000 4014000 Derived -11997000 -6785000 Derived
Source
2005 2004-11-01 – 2005-10-3115746000 31197000 Derived -15451000 -897000 Derived -14554000 465000 Derived
Source
2006 2005-11-01 – 2006-10-3116745000 13230000 Derived 3515000 -786000 Derived 4301000 Unavailable
Source
2007 2006-11-01 – 2007-10-3121150000 13486000 Derived 7664000 31000 Derived 7633000 Unavailable
Source
2008 2007-11-01 – 2008-10-3125298000 15347000 Derived 9951000 462000 Derived 9489000 Unavailable
Source
2009 2008-11-01 – 2009-10-3118150000 14105000 Derived 4045000 -794000 Derived 4839000 5607000 Derived
Source
2010 2009-11-01 – 2010-10-3115766000 13795000 Derived 1971000 317000 Derived 1654000 1805000 Derived
Source
2011 2010-11-01 – 2011-10-3116272000 15326000 Derived 946000 244000 Derived 702000 1850000 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 16.3M 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.27.3M20.5M13.7M6.8M0.0200220072011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue19956000
2003Revenue22059000
2004Revenue17697000
2005Revenue15746000
2006Revenue16745000
2007Revenue21150000
2008Revenue25298000
2009Revenue18150000
2010Revenue15766000
2011Revenue16272000

Revenue growth

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

3.2% 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.31%15%-1%-17%-33%200220072011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over year-16.5%
2003Year over year10.5%
2004Year over year-19.8%
2005Year over year-11%
2006Year over year6.3%
2007Year over year26.3%
2008Year over year19.6%
2009Year over year-28.3%
2010Year over year-13.1%
2011Year over year3.2%

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 5.8% 2011
Net margin 4.3% 2011
Free cash flow margin 11.4% 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.50%10%-29%-69%-109%200220072011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin-18.1%
2003Operating margin-12.3%
2004Operating margin-45.1%
2005Operating margin-98.1%
2006Operating margin21%
2007Operating margin36.2%
2008Operating margin39.3%
2009Operating margin22.3%
2010Operating margin12.5%
2011Operating margin5.8%
2002Net margin-17%
2003Net margin-10.8%
2004Net margin-67.8%
2005Net margin-92.4%
2006Net margin25.7%
2007Net margin36.1%
2008Net margin37.5%
2009Net margin26.7%
2010Net margin10.5%
2011Net margin4.3%
2002Free cash flow margin2.5%
2003Free cash flow margin-7.6%
2004Free cash flow margin-38.3%
2005Free cash flow margin3%
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported
2009Free cash flow margin30.9%
2010Free cash flow margin11.4%
2011Free cash flow margin11.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 2.6M 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.6.8M3.2M-376.0K-3.9M-7.5M200220072011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow509000
2003Operating cash flow-1411000
2004Operating cash flow-6523000
2005Operating cash flow485000
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flowNot reportedNo source recorded
2008Operating cash flowNot reportedNo source recorded
2009Operating cash flow5771000
2010Operating cash flow2285000
2011Operating cash flow2625000

Free cash flow

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

USD 1.9M 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.6.6M3.0M-589.0K-4.2M-7.8M200220072011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow506000
2003Free cash flow-1678000
2004Free cash flow-6785000
2005Free cash flow465000
2006Free cash flowUnavailableNo source recorded
2007Free cash flowUnavailableNo source recorded
2008Free cash flowUnavailableNo source recorded
2009Free cash flow5607000
2010Free cash flow1805000
2011Free cash flow1850000

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.

11.2% 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.76%57%38%19%0%200220072011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assetsNot reported
2003Liabilities / assets70%
2004Liabilities / assets29.7%
2005Liabilities / assets44.7%
2006Liabilities / assets31.9%
2007Liabilities / assets24%
2008Liabilities / assets14%
2009Liabilities / assets12.4%
2010Liabilities / assets12%
2011Liabilities / assets11.2%

Current assets to current liabilities

Current assets divided by current liabilities.

6.81× 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.7.35×5.51×3.68×1.84×0.00×200220072011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities1.31×
2003Current assets / current liabilities1.08×
2004Current assets / current liabilities1.16×
2005Current assets / current liabilities1.14×
2006Current assets / current liabilities2.09×
2007Current assets / current liabilities3.31×
2008Current assets / current liabilities6.05×
2009Current assets / current liabilities6.53×
2010Current assets / current liabilities6.56×
2011Current assets / current liabilities6.81×

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 2001-11-01 – 2002-10-31
−USD 3.39 million
Exact value

Exact value: -3390000 USD

2001-11-01 – 2002-10-31: -3390000 USD Inspect Net Income Open source
Share or cite

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

USD 509,000
Exact value

Exact value: 509000 USD

2001-11-01 – 2002-10-31: 509000 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 3,000
Exact value

Exact value: 3000 USD

2001-11-01 – 2002-10-31: 3000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 506,000
Calculation and evidence

509000 − 3000 USD

Exact free cash flow: 506000 USD

Share or cite

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

2003 2002-11-01 – 2003-10-31
−USD 2.39 million
Exact value

Exact value: -2389000 USD

2002-11-01 – 2003-10-31: -2389000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.41 million
Exact value

Exact value: -1411000 USD

2002-11-01 – 2003-10-31: -1411000 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 267,000
Exact value

Exact value: 267000 USD

2002-11-01 – 2003-10-31: 267000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.68 million
Calculation and evidence

-1411000 − 267000 USD

Exact free cash flow: -1678000 USD

Share or cite

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

2004 2003-11-01 – 2004-10-31
−USD 12 million
Exact value

Exact value: -11997000 USD

2003-11-01 – 2004-10-31: -11997000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.52 million
Exact value

Exact value: -6523000 USD

2003-11-01 – 2004-10-31: -6523000 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 262,000
Exact value

Exact value: 262000 USD

2003-11-01 – 2004-10-31: 262000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.79 million
Calculation and evidence

-6523000 − 262000 USD

Exact free cash flow: -6785000 USD

Share or cite

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

2005 2004-11-01 – 2005-10-31
−USD 14.55 million
Exact value

Exact value: -14554000 USD

2004-11-01 – 2005-10-31: -14554000 USD Inspect Net Income Open source
Share or cite

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

USD 485,000
Exact value

Exact value: 485000 USD

2004-11-01 – 2005-10-31: 485000 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 20,000
Exact value

Exact value: 20000 USD

2004-11-01 – 2005-10-31: 20000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 465,000
Calculation and evidence

485000 − 20000 USD

Exact free cash flow: 465000 USD

Share or cite

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

2006 2005-11-01 – 2006-10-31
USD 4.3 million
Exact value

Exact value: 4301000 USD

2005-11-01 – 2006-10-31: 4301000 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.

2007 2006-11-01 – 2007-10-31
USD 7.63 million
Exact value

Exact value: 7633000 USD

2006-11-01 – 2007-10-31: 7633000 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.

2008 2007-11-01 – 2008-10-31
USD 9.49 million
Exact value

Exact value: 9489000 USD

2007-11-01 – 2008-10-31: 9489000 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.

2009 2008-11-01 – 2009-10-31
USD 4.84 million
Exact value

Exact value: 4839000 USD

2008-11-01 – 2009-10-31: 4839000 USD Inspect Net Income Open source
Share or cite

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

USD 5.77 million
Exact value

Exact value: 5771000 USD

2008-11-01 – 2009-10-31: 5771000 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 164,000
Exact value

Exact value: 164000 USD

2008-11-01 – 2009-10-31: 164000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.61 million
Calculation and evidence

5771000 − 164000 USD

Exact free cash flow: 5607000 USD

Share or cite

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

2010 2009-11-01 – 2010-10-31
USD 1.65 million
Exact value

Exact value: 1654000 USD

2009-11-01 – 2010-10-31: 1654000 USD Inspect Net Income Open source
Share or cite

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

USD 2.29 million
Exact value

Exact value: 2285000 USD

2009-11-01 – 2010-10-31: 2285000 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 480,000
Exact value

Exact value: 480000 USD

2009-11-01 – 2010-10-31: 480000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.81 million
Calculation and evidence

2285000 − 480000 USD

Exact free cash flow: 1805000 USD

Share or cite

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

2011 2010-11-01 – 2011-10-31
USD 702,000
Exact value

Exact value: 702000 USD

2010-11-01 – 2011-10-31: 702000 USD Inspect Net Income Open source
Share or cite

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

USD 2.63 million
Exact value

Exact value: 2625000 USD

2010-11-01 – 2011-10-31: 2625000 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 775,000
Exact value

Exact value: 775000 USD

2010-11-01 – 2011-10-31: 775000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.85 million
Calculation and evidence

2625000 − 775000 USD

Exact free cash flow: 1850000 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.

80 filings · 575 latest values · 575 originally reported values

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

Identifiers: 0000865917, 865917, edgar:865917

Also known as VERSANT CORP, VERSANT OBJECT TECHNOLOGY CORP, Versant Corporation