SCAN OPTICS INC

EDGAR

52 filing records in this dataset, filed from 1995-03-31 to 2005-11-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.52 million USD

2005-09-30 · USD

Exact inputs and evidence

Operating margin

-200.2%

2005-09-30 · %

Exact inputs and evidence
  • Operating Income: -3043000 USD Source
  • Revenue: 1520000 USD Source

Operating cash flow

-1.42 million USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2445000 USD Source
  • Operating Cash Flow: -1022000 USD Source

Free cash flow

-1.43 million USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2445000 USD Source
  • Operating Cash Flow: -1022000 USD Source
  • Capital Expenditure: 58000 USD Source
  • Capital Expenditure: 54000 USD Source
Cash and cash equivalents
0 USD Source
Exact value

0 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

22.4 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Revenue: 28741000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 20398000 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 6776000 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 5804000 USD · 2005-04-01 – 2005-06-30 Source
  • Revenue: 1520000 USD · 2005-07-01 – 2005-09-30 Source

Net income

-15.8 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Net income: -3769000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: -2994000 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: -770000 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: -11254000 USD · 2005-04-01 – 2005-06-30 Source
  • Net income: -3040000 USD · 2005-07-01 – 2005-09-30 Source

Operating cash flow

-3.68 million USD

2004-10-01 – 2005-09-30

Exact inputs and evidence
  • Operating cash flow: -2208000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: -973000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -144000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: -1022000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: -144000 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: -2445000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: -1022000 USD · 2005-01-01 – 2005-06-30 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: 2005-11-21.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2004-12-31
  • Operating income: 11 of 11 periods available· newest 2004-12-31
  • Net income: 11 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2000-12-31
  • Total assets: 11 of 11 periods available· newest 2004-12-31
  • Total liabilities: 2 of 11 periods available· newest 2004-12-31
  • Current assets: 11 of 11 periods available· newest 2004-12-31
  • Current liabilities: 11 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2004-12-31
  • 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

    -10.4%

    Prior period

    USD 32.08 million

    –

    Current period

    USD 28.74 million

    –

    Exact inputs and evidence

    28741000 − 32081000 = -3340000 USD

    32081000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    28741000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -482.3%

    Prior period

    USD 986,000

    –

    Current period

    −USD 3.77 million

    –

    Exact inputs and evidence

    -3769000 − 986000 = -4755000 USD

    986000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -3769000 USD · 2004-01-01 – 2004-12-31

    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

    -172.7%

    Prior period

    USD 3.04 million

    –

    Current period

    −USD 2.21 million

    –

    Exact inputs and evidence

    -2208000 − 3037000 = -5245000 USD

    3037000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -2208000 USD · 2004-01-01 – 2004-12-31

    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: Capital expenditure.

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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 28.74 million 100% of revenue
  • Operating costs Derived USD 32.44 million 113% of revenue
  • Operating income −USD 3.7 million −13% of revenue
  • Tax, interest and other Derived USD 66,000 0.2% of revenue
  • Net income −USD 3.77 million −13% of revenue

Cash

  • Operating cash flow −USD 2.21 million −7.7% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 103% of revenue.
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 Net income was higher than operating income, so the split is not drawn.
  • 1998 94%
  • 1999 Operating loss: operating costs were 116% of revenue.
  • 2000 Operating loss: operating costs were 146% of revenue.
  • 2001 Operating loss: operating costs were 120% of revenue.
  • 2002 Net income was higher than operating income, so the split is not drawn.
  • 2003 Net income was higher than operating income, so the split is not drawn.
  • 2004 Operating loss: operating costs were 113% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-3142084000 43460000 Derived -1376000 -121000 Derived -1255000 1993000 Derived
Source
1996 1996-01-01 – 1996-12-3146034000 42851000 Derived 3183000 -91000 Derived 3274000 1179000 Derived
Source
1997 1997-01-01 – 1997-12-3156608000 51066000 Derived 5542000 -248000 Derived 5790000 2472000 Derived
Source
1998 1998-01-01 – 1998-12-3153971000 50899000 Derived 3072000 943000 Derived 2129000 -4131000 Derived
Source
1999 1999-01-01 – 1999-12-3151992000 60367000 Derived -8375000 -200000 Derived -8175000 -4048000 Derived
Source
2000 2000-01-01 – 2000-12-3138302000 55982000 Derived -17680000 90000 Derived -17770000 -867000 Derived
Source
2001 2001-01-01 – 2001-12-3130740000 37035000 Derived -6295000 18000 Derived -6313000 Unavailable
Source
2002 2002-01-01 – 2002-12-3129341000 28737000 Derived 604000 -338000 Derived 942000 Unavailable
Source
2003 2003-01-01 – 2003-12-3132081000 31370000 Derived 711000 -275000 Derived 986000 Unavailable
Source
2004 2004-01-01 – 2004-12-3128741000 32444000 Derived -3703000 66000 Derived -3769000 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 28.7M 2004
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.61.1M45.9M30.6M15.3M0.0199520002004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue42084000
1996Revenue46034000
1997Revenue56608000
1998Revenue53971000
1999Revenue51992000
2000Revenue38302000
2001Revenue30740000
2002Revenue29341000
2003Revenue32081000
2004Revenue28741000

Revenue growth

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

-10.4% 2004
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.27%13%-2%-16%-30%199520002004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over year-4.1%
1996Year over year9.4%
1997Year over year23%
1998Year over year-4.7%
1999Year over year-3.7%
2000Year over year-26.3%
2001Year over year-19.7%
2002Year over year-4.6%
2003Year over year9.3%
2004Year over year-10.4%

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 -12.9% 2004
Net margin -13.1% 2004
Free cash flow margin -2.3% 2000
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.15%-2%-18%-35%-51%199520002004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-3.3%
1996Operating margin6.9%
1997Operating margin9.8%
1998Operating margin5.7%
1999Operating margin-16.1%
2000Operating margin-46.2%
2001Operating margin-20.5%
2002Operating margin2.1%
2003Operating margin2.2%
2004Operating margin-12.9%
1995Net margin-3%
1996Net margin7.1%
1997Net margin10.2%
1998Net margin3.9%
1999Net margin-15.7%
2000Net margin-46.4%
2001Net margin-20.5%
2002Net margin3.2%
2003Net margin3.1%
2004Net margin-13.1%
1995Free cash flow margin4.7%
1996Free cash flow margin2.6%
1997Free cash flow margin4.4%
1998Free cash flow margin-7.7%
1999Free cash flow margin-7.8%
2000Free cash flow margin-2.3%
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.2M 2004
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.4.0M2.0M-74.0K-2.1M-4.1M199520002004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow2394000
1996Operating cash flow3069000
1997Operating cash flow3426000
1998Operating cash flow-3574000
1999Operating cash flow-3473000
2000Operating cash flow-745000
2001Operating cash flow903000
2002Operating cash flow-168000
2003Operating cash flow3037000
2004Operating cash flow-2208000

Free cash flow

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

USD -867K 2000
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.3.0M1.1M-829.5K-2.7M-4.7M199520002004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow1993000
1996Free cash flow1179000
1997Free cash flow2472000
1998Free cash flow-4131000
1999Free cash flow-4048000
2000Free cash flow-867000
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free 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.

90.5% 2004
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.98%73%49%24%0%1995-12-312000-12-312004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003Liabilities / assets90.6%
2004Liabilities / assets90.5%

Current assets to current liabilities

Current assets divided by current liabilities.

1.29× 2004
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.3.74×2.81×1.87×0.94×0.00×199520002004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities2.25×
1996Current assets / current liabilities2.84×
1997Current assets / current liabilities3.47×
1998Current assets / current liabilities1.69×
1999Current assets / current liabilities1.14×
2000Current assets / current liabilities0.67×
2001Current assets / current liabilities1.35×
2002Current assets / current liabilities1.51×
2003Current assets / current liabilities1.5×
2004Current assets / current liabilities1.29×

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
1995 1995-01-01 – 1995-12-31
−USD 1.26 million
Exact value

Exact value: -1255000 USD

1995-01-01 – 1995-12-31: -1255000 USD Inspect Net Income Open source
Share or cite

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

USD 2.39 million
Exact value

Exact value: 2394000 USD

1995-01-01 – 1995-12-31: 2394000 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 401,000
Exact value

Exact value: 401000 USD

1995-01-01 – 1995-12-31: 401000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.99 million
Calculation and evidence

2394000 − 401000 USD

Exact free cash flow: 1993000 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 3.27 million
Exact value

Exact value: 3274000 USD

1996-01-01 – 1996-12-31: 3274000 USD Inspect Net Income Open source
Share or cite

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

USD 3.07 million
Exact value

Exact value: 3069000 USD

1996-01-01 – 1996-12-31: 3069000 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 1.89 million
Exact value

Exact value: 1890000 USD

1996-01-01 – 1996-12-31: 1890000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.18 million
Calculation and evidence

3069000 − 1890000 USD

Exact free cash flow: 1179000 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 5.79 million
Exact value

Exact value: 5790000 USD

1997-01-01 – 1997-12-31: 5790000 USD Inspect Net Income Open source
Share or cite

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

USD 3.43 million
Exact value

Exact value: 3426000 USD

1997-01-01 – 1997-12-31: 3426000 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 954,000
Exact value

Exact value: 954000 USD

1997-01-01 – 1997-12-31: 954000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.47 million
Calculation and evidence

3426000 − 954000 USD

Exact free cash flow: 2472000 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 2.13 million
Exact value

Exact value: 2129000 USD

1998-01-01 – 1998-12-31: 2129000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.57 million
Exact value

Exact value: -3574000 USD

1998-01-01 – 1998-12-31: -3574000 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 557,000
Exact value

Exact value: 557000 USD

1998-01-01 – 1998-12-31: 557000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.13 million
Calculation and evidence

-3574000 − 557000 USD

Exact free cash flow: -4131000 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 8.18 million
Exact value

Exact value: -8175000 USD

1999-01-01 – 1999-12-31: -8175000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.47 million
Exact value

Exact value: -3473000 USD

1999-01-01 – 1999-12-31: -3473000 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 575,000
Exact value

Exact value: 575000 USD

1999-01-01 – 1999-12-31: 575000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.05 million
Calculation and evidence

-3473000 − 575000 USD

Exact free cash flow: -4048000 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 17.77 million
Exact value

Exact value: -17770000 USD

2000-01-01 – 2000-12-31: -17770000 USD Inspect Net Income Open source
Share or cite

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

−USD 745,000
Exact value

Exact value: -745000 USD

2000-01-01 – 2000-12-31: -745000 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 122,000
Exact value

Exact value: 122000 USD

2000-01-01 – 2000-12-31: 122000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 867,000
Calculation and evidence

-745000 − 122000 USD

Exact free cash flow: -867000 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 6.31 million
Exact value

Exact value: -6313000 USD

2001-01-01 – 2001-12-31: -6313000 USD Inspect Net Income Open source
Share or cite

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

USD 903,000
Exact value

Exact value: 903000 USD

2001-01-01 – 2001-12-31: 903000 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.

2002 2002-01-01 – 2002-12-31
USD 942,000
Exact value

Exact value: 942000 USD

2002-01-01 – 2002-12-31: 942000 USD Inspect Net Income Open source
Share or cite

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

−USD 168,000
Exact value

Exact value: -168000 USD

2002-01-01 – 2002-12-31: -168000 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.

2003 2003-01-01 – 2003-12-31
USD 986,000
Exact value

Exact value: 986000 USD

2003-01-01 – 2003-12-31: 986000 USD Inspect Net Income Open source
Share or cite

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

USD 3.04 million
Exact value

Exact value: 3037000 USD

2003-01-01 – 2003-12-31: 3037000 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.

2004 2004-01-01 – 2004-12-31
−USD 3.77 million
Exact value

Exact value: -3769000 USD

2004-01-01 – 2004-12-31: -3769000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.21 million
Exact value

Exact value: -2208000 USD

2004-01-01 – 2004-12-31: -2208000 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.

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.

52 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000087086, 87086, edgar:87086