FRONTSTEP INC

EDGAR

37 filing records in this dataset, filed from 1996-05-15 to 2003-02-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

21.3 million USD

2002-12-31 · USD

Exact inputs and evidence

Operating margin

-9.34%

2002-12-31 · %

Exact inputs and evidence
  • Operating Income: -1991000 USD Source
  • Revenue: 21310000 USD Source
Cash and cash equivalents
5.05 million USD Source
Exact value

5048000 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

86.2 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Revenue: 21732000 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 92666000 USD · 2001-07-01 – 2002-06-30 Source
  • Revenue: 70030000 USD · 2001-07-01 – 2002-03-31 Source
  • Revenue: 20491000 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 21310000 USD · 2002-10-01 – 2002-12-31 Source

Net income

11.2 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Net income: -1242000 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -3416000 USD · 2001-07-01 – 2002-06-30 Source
  • Net income: -20867000 USD · 2001-07-01 – 2002-03-31 Source
  • Net income: -1990000 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: -3059000 USD · 2002-10-01 – 2002-12-31 Source

Capital expenditure

4 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Capital expenditure: 3996000 USD · 2000-07-01 – 2001-06-30 Source
  • Capital expenditure: 3362000 USD · 2000-07-01 – 2001-03-31 Source
  • Capital expenditure: 73000 USD · 2001-07-01 – 2001-09-30 Source
  • Capital expenditure: 212000 USD · 2001-07-01 – 2001-12-31 Source
  • Capital expenditure: 73000 USD · 2001-07-01 – 2001-09-30 Source
  • Capital expenditure: 3362000 USD · 2001-07-01 – 2002-03-31 Source
  • Capital expenditure: 212000 USD · 2001-07-01 – 2001-12-31 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: 2003-02-13.

Financial data available through: 2002-06-30.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2002-06-30
  • Operating income: 9 of 11 periods available· newest 2002-06-30
  • Net income: 9 of 11 periods available· newest 2002-06-30
  • Operating cash flow: 9 of 11 periods available· newest 2002-06-30
  • Capital expenditure: 4 of 11 periods available· newest 2002-06-30
  • Total assets: 8 of 11 periods available· newest 2002-06-30
  • liabilities: No compatible figures in this window
  • Current assets: 8 of 11 periods available· newest 2002-06-30
  • Current liabilities: 8 of 11 periods available· newest 2002-06-30
  • Cash and cash equivalents: 9 of 11 periods available· newest 2002-06-30
  • 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

    -20.8%

    Prior period

    USD 117.03 million

    –

    Current period

    USD 92.67 million

    –

    Exact inputs and evidence

    92666000 − 117027000 = -24361000 USD

    117027000 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    92666000 USD · 2001-07-01 – 2002-06-30

    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 22.62 million

    Prior period

    −USD 26.03 million

    –

    Current period

    −USD 3.42 million

    –

    Exact inputs and evidence

    -3416000 − -26032000 = 22616000 USD

    -26032000 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    -3416000 USD · 2001-07-01 – 2002-06-30

    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 7.22 million

    Prior period

    −USD 3.52 million

    –

    Current period

    USD 3.7 million

    –

    Exact inputs and evidence

    3704000 − -3515000 = 7219000 USD

    -3515000 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    3704000 USD · 2001-07-01 – 2002-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -97%

    Prior period

    USD 4 million

    –

    Current period

    USD 119,000

    –

    Exact inputs and evidence

    119000 − 3996000 = -3877000 USD

    3996000 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    119000 USD · 2001-07-01 – 2002-06-30

    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 2001-07-01 – 2002-06-30

  • Revenue USD 92.67 million 100% of revenue
  • Cost of revenue USD 44.75 million 48% of revenue
  • Operating expenses USD 49.88 million 54% of revenue
  • Operating income −USD 1.97 million −2.1% of revenue
  • Tax, interest and other Derived USD 1.45 million 1.6% of revenue
  • Net income −USD 3.42 million −3.7% of revenue

Cash

  • Operating cash flow USD 3.7 million 4% of revenue
  • Capital expenditure USD 119,000 0.1% of revenue
  • Free cash flow Derived USD 3.59 million 3.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 98%
  • 1995 Operating loss: operating costs were 103% of revenue.
  • 1996 92%
  • 1997 92%
  • 1998 Net loss: net income was −1.4% of revenue.
  • 1999 95%
  • 2000 Operating loss: operating costs were 108% of revenue.
  • 2001 Operating loss: operating costs were 124% of revenue.
  • 2002 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-07-01 – 1994-06-3035486000 34694000 Derived 792000 208000 Derived 584000 Unavailable
Source
1995 1994-07-01 – 1995-06-3042828000 44190000 Derived -1362000 -724000 Derived -638000 Unavailable
Source
1996 1995-07-01 – 1996-06-3045759000 42268000 Derived 3491000 1183000 Derived 2308000 Unavailable
Source
1997 1996-07-01 – 1997-06-3065772000 60700000 Derived 5072000 1809000 Derived 3263000 Unavailable
Source
1998 1997-07-01 – 1998-06-3097597000 95579000 Derived 2018000 3374000 Derived -1356000 Unavailable
Source
1999 1998-07-01 – 1999-06-30129072000 122018000 Derived 7054000 3055000 Derived 3999000 2180000 Derived
Source
2000 1999-07-01 – 2000-06-30128763000 139581000 Derived -10818000 -644000 Derived -10174000 1990000 Derived
Source
2001 2000-07-01 – 2001-06-30117027000 144612000 Derived -27585000 -1553000 Derived -26032000 -7511000 Derived
Source
2002 2001-07-01 – 2002-06-3092666000 94633000 Derived -1967000 1449000 Derived -3416000 3585000 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 92.7M 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.139.4M104.5M69.7M34.8M0.0199419982002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue35486000
1995Revenue42828000
1996Revenue45759000
1997Revenue65772000
1998Revenue97597000
1999Revenue129072000
2000Revenue128763000
2001Revenue117027000
2002Revenue92666000

Revenue growth

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

-20.8% 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.54%34%14%-6%-26%199419982002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year20.7%
1996Year over year6.8%
1997Year over year43.7%
1998Year over year48.4%
1999Year over year32.2%
2000Year over year-0.2%
2001Year over year-9.1%
2002Year over year-20.8%

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 -2.1% 2002
Net margin -3.7% 2002
Free cash flow margin 3.9% 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.10.2%1.1%-7.9%-17.0%-26.1%199419982002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin2.2%
1995Operating margin-3.2%
1996Operating margin7.6%
1997Operating margin7.7%
1998Operating margin2.1%
1999Operating margin5.5%
2000Operating margin-8.4%
2001Operating margin-23.6%
2002Operating margin-2.1%
1994Net margin1.6%
1995Net margin-1.5%
1996Net margin5%
1997Net margin5%
1998Net margin-1.4%
1999Net margin3.1%
2000Net margin-7.9%
2001Net margin-22.2%
2002Net margin-3.7%
1994Free cash flow marginNot reported
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow margin1.7%
2000Free cash flow margin1.5%
2001Free cash flow margin-6.4%
2002Free cash flow margin3.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 3.7M 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.9.8M6.2M2.6M-934.1K-4.5M199419982002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow3463000
1995Operating cash flow2967000
1996Operating cash flow6885000
1997Operating cash flow2518000
1998Operating cash flow8775000
1999Operating cash flow5804000
2000Operating cash flow6595000
2001Operating cash flow-3515000
2002Operating cash flow3704000

Free cash flow

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

USD 3.6M 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.4.5M1.3M-2.0M-5.2M-8.4M199419982002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailable
1995Free cash flowUnavailable
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flow2180000
2000Free cash flow1990000
2001Free cash flow-7511000
2002Free cash flow3585000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-06-30Liabilities / assetsNot reportedNo source recorded
1995-06-30Liabilities / assetsNot reported
1996-06-30Liabilities / assetsNot reported
1997-06-30Liabilities / assetsNot reported
1998-06-30Liabilities / assetsNot reported
1999-06-30Liabilities / assetsNot reported
2000-06-30Liabilities / assetsNot reported
2001-06-30Liabilities / assetsNot reported
2002-06-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.87× 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.1.77×1.33×0.88×0.44×0.00×1994-06-3019982002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-06-30Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.61×
1996Current assets / current liabilities1.64×
1997Current assets / current liabilities1.43×
1998Current assets / current liabilities1.48×
1999Current assets / current liabilities1.63×
2000Current assets / current liabilities1.52×
2001Current assets / current liabilities1.04×
2002Current assets / current liabilities0.87×

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 1993-07-01 – 1994-06-30
USD 584,000
Exact value

Exact value: 584000 USD

1993-07-01 – 1994-06-30: 584000 USD Inspect Net Income Open source
Share or cite

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

USD 3.46 million
Exact value

Exact value: 3463000 USD

1993-07-01 – 1994-06-30: 3463000 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.

1995 1994-07-01 – 1995-06-30
−USD 638,000
Exact value

Exact value: -638000 USD

1994-07-01 – 1995-06-30: -638000 USD Inspect Net Income Open source
Share or cite

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

USD 2.97 million
Exact value

Exact value: 2967000 USD

1994-07-01 – 1995-06-30: 2967000 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.

1996 1995-07-01 – 1996-06-30
USD 2.31 million
Exact value

Exact value: 2308000 USD

1995-07-01 – 1996-06-30: 2308000 USD Inspect Net Income Open source
Share or cite

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

USD 6.89 million
Exact value

Exact value: 6885000 USD

1995-07-01 – 1996-06-30: 6885000 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 1996-07-01 – 1997-06-30
USD 3.26 million
Exact value

Exact value: 3263000 USD

1996-07-01 – 1997-06-30: 3263000 USD Inspect Net Income Open source
Share or cite

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

USD 2.52 million
Exact value

Exact value: 2518000 USD

1996-07-01 – 1997-06-30: 2518000 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 1997-07-01 – 1998-06-30
−USD 1.36 million
Exact value

Exact value: -1356000 USD

1997-07-01 – 1998-06-30: -1356000 USD Inspect Net Income Open source
Share or cite

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

USD 8.78 million
Exact value

Exact value: 8775000 USD

1997-07-01 – 1998-06-30: 8775000 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.

1999 1998-07-01 – 1999-06-30
USD 4 million
Exact value

Exact value: 3999000 USD

1998-07-01 – 1999-06-30: 3999000 USD Inspect Net Income Open source
Share or cite

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

USD 5.8 million
Exact value

Exact value: 5804000 USD

1998-07-01 – 1999-06-30: 5804000 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 3.62 million
Exact value

Exact value: 3624000 USD

1998-07-01 – 1999-06-30: 3624000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.18 million
Calculation and evidence

5804000 − 3624000 USD

Exact free cash flow: 2180000 USD

Share or cite

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

2000 1999-07-01 – 2000-06-30
−USD 10.17 million
Exact value

Exact value: -10174000 USD

1999-07-01 – 2000-06-30: -10174000 USD Inspect Net Income Open source
Share or cite

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

USD 6.6 million
Exact value

Exact value: 6595000 USD

1999-07-01 – 2000-06-30: 6595000 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 4.61 million
Exact value

Exact value: 4605000 USD

1999-07-01 – 2000-06-30: 4605000 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

6595000 − 4605000 USD

Exact free cash flow: 1990000 USD

Share or cite

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

2001 2000-07-01 – 2001-06-30
−USD 26.03 million
Exact value

Exact value: -26032000 USD

2000-07-01 – 2001-06-30: -26032000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.52 million
Exact value

Exact value: -3515000 USD

2000-07-01 – 2001-06-30: -3515000 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 million
Exact value

Exact value: 3996000 USD

2000-07-01 – 2001-06-30: 3996000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.51 million
Calculation and evidence

-3515000 − 3996000 USD

Exact free cash flow: -7511000 USD

Share or cite

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

2002 2001-07-01 – 2002-06-30
−USD 3.42 million
Exact value

Exact value: -3416000 USD

2001-07-01 – 2002-06-30: -3416000 USD Inspect Net Income Open source
Share or cite

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

USD 3.7 million
Exact value

Exact value: 3704000 USD

2001-07-01 – 2002-06-30: 3704000 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 119,000
Exact value

Exact value: 119000 USD

2001-07-01 – 2002-06-30: 119000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.59 million
Calculation and evidence

3704000 − 119000 USD

Exact free cash flow: 3585000 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.

37 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000872443, 872443, edgar:872443

Also known as SYMIX SYSTEMS INC