MICRO LINEAR CORP /CA/

EDGAR

44 filing records in this dataset, filed from 1996-05-14 to 2006-08-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

6.63 million USD

2006-07-02 · USD

Exact inputs and evidence

Operating margin

4.51%

2006-07-02 · %

Exact inputs and evidence
  • Operating Income: 299000 USD Source
  • Revenue: 6633000 USD Source

Operating cash flow

697 thousand USD

2006-07-02 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1048000 USD Source
  • Operating Cash Flow: 351000 USD Source

Free cash flow

689 thousand USD

2006-07-02 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1048000 USD Source
  • Operating Cash Flow: 351000 USD Source
  • Capital Expenditure: 8000 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
10.4 million USD Source
Exact value

10432000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2006-08-16.

Financial data available through: 2006-01-01.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2006-01-01
  • Operating income: 10 of 11 periods available· newest 2006-01-01
  • Net income: 10 of 11 periods available· newest 2006-01-01
  • Operating cash flow: 10 of 11 periods available· newest 2006-01-01
  • Capital expenditure: 10 of 11 periods available· newest 2006-01-01
  • Total assets: 10 of 11 periods available· newest 2006-01-01
  • Total liabilities: 6 of 11 periods available· newest 2003-12-28
  • Current assets: 10 of 11 periods available· newest 2006-01-01
  • Current liabilities: 10 of 11 periods available· newest 2006-01-01
  • Cash and cash equivalents: 10 of 11 periods available· newest 2006-01-01
  • 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

    -12.4%

    Prior period

    USD 20.64 million

    –

    Current period

    USD 18.07 million

    –

    Exact inputs and evidence

    18071000 − 20637000 = -2566000 USD

    20637000 USD · 2004-01-03 – 2005-01-02

    Inspect prior input Prior source

    18071000 USD · 2005-01-02 – 2006-01-01

    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 1.8 million

    Prior period

    −USD 4.07 million

    –

    Current period

    −USD 5.86 million

    –

    Exact inputs and evidence

    -5863000 − -4065000 = -1798000 USD

    -4065000 USD · 2004-01-03 – 2005-01-02

    Inspect prior input Prior source

    -5863000 USD · 2005-01-02 – 2006-01-01

    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 684,000

    Prior period

    −USD 6.66 million

    –

    Current period

    −USD 5.98 million

    –

    Exact inputs and evidence

    -5975000 − -6659000 = 684000 USD

    -6659000 USD · 2004-01-03 – 2005-01-02

    Inspect prior input Prior source

    -5975000 USD · 2005-01-02 – 2006-01-01

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -53%

    Prior period

    USD 560,000

    –

    Current period

    USD 263,000

    –

    Exact inputs and evidence

    263000 − 560000 = -297000 USD

    560000 USD · 2004-01-03 – 2005-01-02

    Inspect prior input Prior source

    263000 USD · 2005-01-02 – 2006-01-01

    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.

2006 2005-01-02 – 2006-01-01

  • Revenue USD 18.07 million 100% of revenue
  • Cost of revenue USD 8.8 million 49% of revenue
  • Operating expenses USD 15.79 million 87% of revenue
  • Operating income −USD 6.52 million −36% of revenue
  • Tax, interest and other Derived −USD 653,000 −3.6% of revenue
  • Net income −USD 5.86 million −32% of revenue

Cash

  • Operating cash flow −USD 5.98 million −33% of revenue
  • Capital expenditure USD 263,000 1.5% of revenue
  • Free cash flow Derived −USD 6.24 million −35% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 12%83%
  • 1997 11%85%
  • 1998 Net income was higher than operating income, so the split is not drawn.
  • 1999 Operating loss: operating costs were 105% of revenue.
  • 2000 Operating loss: operating costs were 135% of revenue.
  • 2001 Operating loss: operating costs were 162% of revenue.
  • 2002 Operating loss: operating costs were 129% of revenue.
  • 2003 Operating loss: operating costs were 150% of revenue.
  • 2005 Operating loss: operating costs were 120% of revenue.
  • 2006 Operating loss: operating costs were 136% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-3154057000 44667000 Derived 9390000 2687000 Derived 6703000 -119000 Derived
Source
1997 1997-01-01 – 1997-12-3165759000 55865000 Derived 9894000 2884000 Derived 7010000 7584000 Derived
Source
1998 1998-01-01 – 1998-12-3147801000 47614000 Derived 187000 -757000 Derived 944000 7291000 Derived
Source
1999 1999-01-01 – 1999-12-3146645000 49147000 Derived -2502000 -2058000 Derived -444000 2733000 Derived
Source
2000 2000-01-01 – 2000-12-3137699000 50965000 Derived -13266000 -1480000 Derived -11786000 -11200000 Derived
Source
2001 2000-12-31 – 2001-12-3022085000 35868000 Derived -13783000 2376000 Derived -16159000 -10768000 Derived
Source
2002 2001-12-30 – 2002-12-2928700000 37083000 Derived -8383000 -5535000 Derived -2848000 -2388000 Derived
Source
2003 2002-12-29 – 2003-12-2820696000 31106000 Derived -10410000 -3000 Derived -10407000 -7747000 Derived
Source
2005 2004-01-03 – 2005-01-0220637000 24820000 Derived -4183000 -118000 Derived -4065000 -7219000 Derived
Source
2006 2005-01-02 – 2006-01-0118071000 24587000 Derived -6516000 -653000 Derived -5863000 -6238000 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 18.1M 2006
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.71.0M53.3M35.5M17.8M0.0199620012006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue54057000
1997Revenue65759000
1998Revenue47801000
1999Revenue46645000
2000Revenue37699000
2001Revenue22085000
2002Revenue28700000
2003Revenue20696000
2005Revenue20637000
2006Revenue18071000

Revenue growth

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

-12.4% 2006
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.36%15%-6%-26%-47%199620012006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year21.6%
1998Year over year-27.3%
1999Year over year-2.4%
2000Year over year-19.2%
2001Year over year-41.4%
2002Year over year30%
2003Year over year-27.9%
2005Year over year-0.3%
2006Year over year-12.4%

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 -36.1% 2006
Net margin -32.4% 2006
Free cash flow margin -34.5% 2006
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.25%-2%-28%-54%-80%199620012006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin17.4%
1997Operating margin15%
1998Operating margin0.4%
1999Operating margin-5.4%
2000Operating margin-35.2%
2001Operating margin-62.4%
2002Operating margin-29.2%
2003Operating margin-50.3%
2005Operating margin-20.3%
2006Operating margin-36.1%
1996Net margin12.4%
1997Net margin10.7%
1998Net margin2%
1999Net margin-1%
2000Net margin-31.3%
2001Net margin-73.2%
2002Net margin-9.9%
2003Net margin-50.3%
2005Net margin-19.7%
2006Net margin-32.4%
1996Free cash flow margin-0.2%
1997Free cash flow margin11.5%
1998Free cash flow margin15.3%
1999Free cash flow margin5.9%
2000Free cash flow margin-29.7%
2001Free cash flow margin-48.8%
2002Free cash flow margin-8.3%
2003Free cash flow margin-37.4%
2005Free cash flow margin-35%
2006Free cash flow margin-34.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -6M 2006
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.13.5M7.5M1.5M-4.5M-10.5M199620012006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow8045000
1997Operating cash flow11885000
1998Operating cash flow11385000
1999Operating cash flow5952000
2000Operating cash flow-8012000
2001Operating cash flow-8824000
2002Operating cash flow-2106000
2003Operating cash flow-7204000
2005Operating cash flow-6659000
2006Operating cash flow-5975000

Free cash flow

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

USD -6.2M 2006
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.9.1M3.6M-1.8M-7.3M-12.7M199620012006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-119000
1997Free cash flow7584000
1998Free cash flow7291000
1999Free cash flow2733000
2000Free cash flow-11200000
2001Free cash flow-10768000
2002Free cash flow-2388000
2003Free cash flow-7747000
2005Free cash flow-7219000
2006Free cash flow-6238000

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.

26.7% 2003
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.28.8%21.6%14.4%7.2%0.0%1996-12-3120012006-01-01
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998Liabilities / assets18.3%
1999Liabilities / assets19.4%
2000Liabilities / assets23.3%
2001Liabilities / assets26.3%
2002Liabilities / assets22.3%
2003Liabilities / assets26.7%
2005-01-02Liabilities / assetsNot reported
2006-01-01Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

4.51× 2006
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.6.46×4.84×3.23×1.61×0.00×199620012006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities5.98×
1997Current assets / current liabilities5.03×
1998Current assets / current liabilities3.79×
1999Current assets / current liabilities4.91×
2000Current assets / current liabilities4.37×
2001Current assets / current liabilities3.61×
2002Current assets / current liabilities4.65×
2003Current assets / current liabilities2.94×
2005Current assets / current liabilities4.98×
2006Current assets / current liabilities4.51×

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
1996 1996-01-01 – 1996-12-31
USD 6.7 million
Exact value

Exact value: 6703000 USD

1996-01-01 – 1996-12-31: 6703000 USD Inspect Net Income Open source
Share or cite

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

USD 8.05 million
Exact value

Exact value: 8045000 USD

1996-01-01 – 1996-12-31: 8045000 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 8.16 million
Exact value

Exact value: 8164000 USD

1996-01-01 – 1996-12-31: 8164000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 119,000
Calculation and evidence

8045000 − 8164000 USD

Exact free cash flow: -119000 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 7.01 million
Exact value

Exact value: 7010000 USD

1997-01-01 – 1997-12-31: 7010000 USD Inspect Net Income Open source
Share or cite

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

USD 11.89 million
Exact value

Exact value: 11885000 USD

1997-01-01 – 1997-12-31: 11885000 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 4.3 million
Exact value

Exact value: 4301000 USD

1997-01-01 – 1997-12-31: 4301000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.58 million
Calculation and evidence

11885000 − 4301000 USD

Exact free cash flow: 7584000 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 944,000
Exact value

Exact value: 944000 USD

1998-01-01 – 1998-12-31: 944000 USD Inspect Net Income Open source
Share or cite

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

USD 11.39 million
Exact value

Exact value: 11385000 USD

1998-01-01 – 1998-12-31: 11385000 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 4.09 million
Exact value

Exact value: 4094000 USD

1998-01-01 – 1998-12-31: 4094000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.29 million
Calculation and evidence

11385000 − 4094000 USD

Exact free cash flow: 7291000 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 444,000
Exact value

Exact value: -444000 USD

1999-01-01 – 1999-12-31: -444000 USD Inspect Net Income Open source
Share or cite

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

USD 5.95 million
Exact value

Exact value: 5952000 USD

1999-01-01 – 1999-12-31: 5952000 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 3.22 million
Exact value

Exact value: 3219000 USD

1999-01-01 – 1999-12-31: 3219000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.73 million
Calculation and evidence

5952000 − 3219000 USD

Exact free cash flow: 2733000 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 11.79 million
Exact value

Exact value: -11786000 USD

2000-01-01 – 2000-12-31: -11786000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.01 million
Exact value

Exact value: -8012000 USD

2000-01-01 – 2000-12-31: -8012000 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 3.19 million
Exact value

Exact value: 3188000 USD

2000-01-01 – 2000-12-31: 3188000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.2 million
Calculation and evidence

-8012000 − 3188000 USD

Exact free cash flow: -11200000 USD

Share or cite

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

2001 2000-12-31 – 2001-12-30
−USD 16.16 million
Exact value

Exact value: -16159000 USD

2000-12-31 – 2001-12-30: -16159000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.82 million
Exact value

Exact value: -8824000 USD

2000-12-31 – 2001-12-30: -8824000 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 1.94 million
Exact value

Exact value: 1944000 USD

2000-12-31 – 2001-12-30: 1944000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.77 million
Calculation and evidence

-8824000 − 1944000 USD

Exact free cash flow: -10768000 USD

Share or cite

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

2002 2001-12-30 – 2002-12-29
−USD 2.85 million
Exact value

Exact value: -2848000 USD

2001-12-30 – 2002-12-29: -2848000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.11 million
Exact value

Exact value: -2106000 USD

2001-12-30 – 2002-12-29: -2106000 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 282,000
Exact value

Exact value: 282000 USD

2001-12-30 – 2002-12-29: 282000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.39 million
Calculation and evidence

-2106000 − 282000 USD

Exact free cash flow: -2388000 USD

Share or cite

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

2003 2002-12-29 – 2003-12-28
−USD 10.41 million
Exact value

Exact value: -10407000 USD

2002-12-29 – 2003-12-28: -10407000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.2 million
Exact value

Exact value: -7204000 USD

2002-12-29 – 2003-12-28: -7204000 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 543,000
Exact value

Exact value: 543000 USD

2002-12-29 – 2003-12-28: 543000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.75 million
Calculation and evidence

-7204000 − 543000 USD

Exact free cash flow: -7747000 USD

Share or cite

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

2005 2004-01-03 – 2005-01-02
−USD 4.07 million
Exact value

Exact value: -4065000 USD

2004-01-03 – 2005-01-02: -4065000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.66 million
Exact value

Exact value: -6659000 USD

2004-01-03 – 2005-01-02: -6659000 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 560,000
Exact value

Exact value: 560000 USD

2004-01-03 – 2005-01-02: 560000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.22 million
Calculation and evidence

-6659000 − 560000 USD

Exact free cash flow: -7219000 USD

Share or cite

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

2006 2005-01-02 – 2006-01-01
−USD 5.86 million
Exact value

Exact value: -5863000 USD

2005-01-02 – 2006-01-01: -5863000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.98 million
Exact value

Exact value: -5975000 USD

2005-01-02 – 2006-01-01: -5975000 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 263,000
Exact value

Exact value: 263000 USD

2005-01-02 – 2006-01-01: 263000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.24 million
Calculation and evidence

-5975000 − 263000 USD

Exact free cash flow: -6238000 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.

44 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000875359, 875359, edgar:875359

Also known as MICRO LINEAR CORP/CA