PAMET SYSTEMS INC

EDGAR

35 filing records in this dataset, filed from 1996-05-15 to 2003-11-18. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

488 thousand USD

2002-12-31 · USD

Exact inputs and evidence

Operating margin

-31.84%

2002-12-31 · %

Exact inputs and evidence
  • Operating Income: -1068290 USD Source
  • Operating Income: -912977 USD Source
  • Revenue: 1608101 USD Source
  • Revenue: 1120338 USD Source

Operating cash flow

-247 thousand USD

2002-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -646818 USD Source
  • Operating Cash Flow: -400211 USD Source

Free cash flow

-247 thousand USD

2002-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -646818 USD Source
  • Operating Cash Flow: -400211 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
120 thousand USD Source
Exact value

120074 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

1.61 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Revenue: 407364 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 348947 USD · 2002-04-01 – 2002-06-30 Source
  • Revenue: 364027 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 1608101 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 1120338 USD · 2002-01-01 – 2002-09-30 Source

Net income

-1.38 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Net income: -364954 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -351447 USD · 2002-04-01 – 2002-06-30 Source
  • Net income: -1155960 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -716400 USD · 2002-01-01 – 2002-06-30 Source
  • Net income: -1378215 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -1155960 USD · 2002-01-01 – 2002-09-30 Source

Operating cash flow

-647 thousand USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Operating cash flow: -27746 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -479571 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -27746 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -400211 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -479571 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -646818 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -400211 USD · 2002-01-01 – 2002-09-30 Source

Capital expenditure

0 USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-09-30 Source

Free cash flow

-647 thousand USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Operating cash flow: -27746 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -479571 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -27746 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -400211 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -479571 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: -646818 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -400211 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 0 USD · 2002-01-01 – 2002-09-30 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: 2003-11-18.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2002-12-31
  • Operating income: 8 of 11 periods available· newest 2002-12-31
  • Net income: 9 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2002-12-31
  • Total assets: 7 of 11 periods available· newest 2002-12-31
  • Total liabilities: 4 of 11 periods available· newest 2002-12-31
  • Current assets: 8 of 11 periods available· newest 2002-12-31
  • Current liabilities: 7 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2002-12-31
  • 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

    -19.7%

    Prior period

    USD 2 million

    –

    Current period

    USD 1.61 million

    –

    Exact inputs and evidence

    1608101 − 2003262 = -395161 USD

    2003262 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    1608101 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 230,560

    Prior period

    −USD 1.61 million

    –

    Current period

    −USD 1.38 million

    –

    Exact inputs and evidence

    -1378215 − -1608775 = 230560 USD

    -1608775 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -1378215 USD · 2002-01-01 – 2002-12-31

    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

    +USD 541,203

    Prior period

    −USD 1.19 million

    –

    Current period

    −USD 646,818

    –

    Exact inputs and evidence

    -646818 − -1188021 = 541203 USD

    -1188021 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -646818 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 13,583

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 13583 = -13583 USD

    13583 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    0 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 1.61 million 100% of revenue
  • Cost of revenue USD 144,814 9% of revenue
  • Operating expenses USD 2.53 million 157% of revenue
  • Operating income −USD 1.07 million −66% of revenue
  • Tax, interest and other Derived USD 309,925 19% of revenue
  • Net income −USD 1.38 million −86% of revenue

Cash

  • Operating cash flow −USD 646,818 −40% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 646,818 −40% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 146% of revenue.
  • 1996 9.9%87%
  • 1997 Operating loss: operating costs were 146% of revenue.
  • 1998 Operating loss: operating costs were 160% of revenue.
  • 1999 Operating loss: operating costs were 206% of revenue.
  • 2000 Operating loss: operating costs were 201% of revenue.
  • 2001 Operating loss: operating costs were 167% of revenue.
  • 2002 Operating loss: operating costs were 166% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-311094735 1601986 Derived -507251 61951 Derived -569202 -73383 Derived
Source
1996 1996-01-01 – 1996-12-312468073 2148879 Derived 319194 75513 Derived 243681 -93062 Derived
Source
1997 1997-01-01 – 1997-12-312077896 3024832 Derived -946936 7378 Derived -954314 -800804 Derived
Source
1998 1998-01-01 – 1998-12-312736986 4379913 Derived -1642927 164155 Derived -1807082 -1353870 Derived
Source
1999 1999-01-01 – 1999-12-312413534 4982186 Derived -2568652 267818 Derived -2836470 -2347910 Derived
Source
2000 2000-01-01 – 2000-12-312046007 4113583 Derived -2067576 99459 Derived -2167035 -1126793 Derived
Source
2001 2001-01-01 – 2001-12-312003262 3342391 Derived -1339129 269646 Derived -1608775 -1201604 Derived
Source
2002 2002-01-01 – 2002-12-311608101 2676391 Derived -1068290 309925 Derived -1378215 -646818 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 1.6M 2002
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.3.0M2.2M1.5M739.0K0.0199519992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue1094735
1996Revenue2468073
1997Revenue2077896
1998Revenue2736986
1999Revenue2413534
2000Revenue2046007
2001Revenue2003262
2002Revenue1608101

Revenue growth

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

-19.7% 2002
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.137%95%53%11%-31%199519992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year125.4%
1997Year over year-15.8%
1998Year over year31.7%
1999Year over year-11.8%
2000Year over year-15.2%
2001Year over year-2.1%
2002Year over year-19.7%

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 -66.4% 2002
Net margin -85.7% 2002
Free cash flow margin -40.2% 2002
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.23%-14%-52%-90%-128%199519992002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-46.3%
1996Operating margin12.9%
1997Operating margin-45.6%
1998Operating margin-60%
1999Operating margin-106.4%
2000Operating margin-101.1%
2001Operating margin-66.8%
2002Operating margin-66.4%
1995Net margin-52%
1996Net margin9.9%
1997Net margin-45.9%
1998Net margin-66%
1999Net margin-117.5%
2000Net margin-105.9%
2001Net margin-80.3%
2002Net margin-85.7%
1995Free cash flow margin-6.7%
1996Free cash flow margin-3.8%
1997Free cash flow margin-38.5%
1998Free cash flow margin-49.5%
1999Free cash flow margin-97.3%
2000Free cash flow margin-55.1%
2001Free cash flow margin-60%
2002Free cash flow margin-40.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -646.8K 2002
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.185.1K-485.9K-1.2M-1.8M-2.5M199519992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-69288
1996Operating cash flow-36253
1997Operating cash flow-670969
1998Operating cash flow-1262280
1999Operating cash flow-2313996
2000Operating cash flow-1080252
2001Operating cash flow-1188021
2002Operating cash flow-646818

Free cash flow

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

USD -646.8K 2002
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.187.8K-493.1K-1.2M-1.9M-2.5M199519992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-73383
1996Free cash flow-93062
1997Free cash flow-800804
1998Free cash flow-1353870
1999Free cash flow-2347910
2000Free cash flow-1126793
2001Free cash flow-1201604
2002Free cash flow-646818

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.

1,432.7% 2002
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.1,547%1,160%774%387%0%1995-12-3119992002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Liabilities / assetsNot reportedNo source recorded
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999Liabilities / assets334.8%
2000Liabilities / assets592%
2001Liabilities / assets712.4%
2002Liabilities / assets1,432.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.13× 2002
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.0.98×0.73×0.49×0.24×0.00×199519992002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities0.52×
1996Current assets / current liabilities0.91×
1997Current assets / current liabilities0.66×
1998Current assets / current liabilitiesNot reported
1999Current assets / current liabilities0.35×
2000Current assets / current liabilities0.12×
2001Current assets / current liabilities0.16×
2002Current assets / current liabilities0.13×

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 1994-01-01 – 1994-12-31
−USD 111,224
Exact value

Exact value: -111224 USD

1994-01-01 – 1994-12-31: -111224 USD Inspect Net Income Open source
Share or cite

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

USD 49,329
Exact value

Exact value: 49329 USD

1994-01-01 – 1994-12-31: 49329 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 26,263
Exact value

Exact value: 26263 USD

1994-01-01 – 1994-12-31: 26263 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 23,066
Calculation and evidence

49329 − 26263 USD

Exact free cash flow: 23066 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
−USD 569,202
Exact value

Exact value: -569202 USD

1995-01-01 – 1995-12-31: -569202 USD Inspect Net Income Open source
Share or cite

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

−USD 69,288
Exact value

Exact value: -69288 USD

1995-01-01 – 1995-12-31: -69288 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 4,095
Exact value

Exact value: 4095 USD

1995-01-01 – 1995-12-31: 4095 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 73,383
Calculation and evidence

-69288 − 4095 USD

Exact free cash flow: -73383 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 243,681
Exact value

Exact value: 243681 USD

1996-01-01 – 1996-12-31: 243681 USD Inspect Net Income Open source
Share or cite

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

−USD 36,253
Exact value

Exact value: -36253 USD

1996-01-01 – 1996-12-31: -36253 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 56,809
Exact value

Exact value: 56809 USD

1996-01-01 – 1996-12-31: 56809 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 93,062
Calculation and evidence

-36253 − 56809 USD

Exact free cash flow: -93062 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 954,314
Exact value

Exact value: -954314 USD

1997-01-01 – 1997-12-31: -954314 USD Inspect Net Income Open source
Share or cite

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

−USD 670,969
Exact value

Exact value: -670969 USD

1997-01-01 – 1997-12-31: -670969 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 129,835
Exact value

Exact value: 129835 USD

1997-01-01 – 1997-12-31: 129835 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 800,804
Calculation and evidence

-670969 − 129835 USD

Exact free cash flow: -800804 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 1.81 million
Exact value

Exact value: -1807082 USD

1998-01-01 – 1998-12-31: -1807082 USD Inspect Net Income Open source
Share or cite

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

−USD 1.26 million
Exact value

Exact value: -1262280 USD

1998-01-01 – 1998-12-31: -1262280 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 91,590
Exact value

Exact value: 91590 USD

1998-01-01 – 1998-12-31: 91590 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.35 million
Calculation and evidence

-1262280 − 91590 USD

Exact free cash flow: -1353870 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 2.84 million
Exact value

Exact value: -2836470 USD

1999-01-01 – 1999-12-31: -2836470 USD Inspect Net Income Open source
Share or cite

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

−USD 2.31 million
Exact value

Exact value: -2313996 USD

1999-01-01 – 1999-12-31: -2313996 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 33,914
Exact value

Exact value: 33914 USD

1999-01-01 – 1999-12-31: 33914 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.35 million
Calculation and evidence

-2313996 − 33914 USD

Exact free cash flow: -2347910 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 2.17 million
Exact value

Exact value: -2167035 USD

2000-01-01 – 2000-12-31: -2167035 USD Inspect Net Income Open source
Share or cite

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

−USD 1.08 million
Exact value

Exact value: -1080252 USD

2000-01-01 – 2000-12-31: -1080252 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 46,541
Exact value

Exact value: 46541 USD

2000-01-01 – 2000-12-31: 46541 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.13 million
Calculation and evidence

-1080252 − 46541 USD

Exact free cash flow: -1126793 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 1.61 million
Exact value

Exact value: -1608775 USD

2001-01-01 – 2001-12-31: -1608775 USD Inspect Net Income Open source
Share or cite

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

−USD 1.19 million
Exact value

Exact value: -1188021 USD

2001-01-01 – 2001-12-31: -1188021 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 13,583
Exact value

Exact value: 13583 USD

2001-01-01 – 2001-12-31: 13583 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.2 million
Calculation and evidence

-1188021 − 13583 USD

Exact free cash flow: -1201604 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 1.38 million
Exact value

Exact value: -1378215 USD

2002-01-01 – 2002-12-31: -1378215 USD Inspect Net Income Open source
Share or cite

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

−USD 646,818
Exact value

Exact value: -646818 USD

2002-01-01 – 2002-12-31: -646818 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

2002-01-01 – 2002-12-31: 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 646,818
Calculation and evidence

-646818 − 0 USD

Exact free cash flow: -646818 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.

35 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000868268, 868268, edgar:868268