SHIVA CORP

EDGAR

17 filing records in this dataset, filed from 1996-08-13 to 1999-01-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

31.7 million USD

1998-10-03 · USD

Exact inputs and evidence

Operating margin

-21.68%

1998-10-03 · %

Exact inputs and evidence
  • Operating Income: -6872000 USD Source
  • Revenue: 31692000 USD Source
Cash and cash equivalents
28.7 million USD Source
Exact value

28662000 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: 1999-01-21.

Financial data available through: 1998-01-03.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1998-01-03
  • Operating income: 4 of 11 periods available· newest 1998-01-03
  • Net income: 4 of 11 periods available· newest 1998-01-03
  • Operating cash flow: 3 of 11 periods available· newest 1998-01-03
  • Capital expenditure: 3 of 11 periods available· newest 1998-01-03
  • Total assets: 2 of 11 periods available· newest 1998-01-03
  • Total liabilities: 2 of 11 periods available· newest 1998-01-03
  • Current assets: 2 of 11 periods available· newest 1998-01-03
  • Current liabilities: 2 of 11 periods available· newest 1998-01-03
  • Cash and cash equivalents: 2 of 11 periods available· newest 1998-01-03
  • 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

    -27.9%

    Prior period

    USD 200.12 million

    –

    Current period

    USD 144.33 million

    –

    Exact inputs and evidence

    144329000 − 200119000 = -55790000 USD

    200119000 USD · 1995-12-29 – 1996-12-28

    Inspect prior input Prior source

    144329000 USD · 1997-01-04 – 1998-01-03

    Inspect current input Current source
    Share or cite

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

  • Net income

    -181%

    Prior period

    USD 16.84 million

    –

    Current period

    −USD 13.65 million

    –

    Exact inputs and evidence

    -13647000 − 16841000 = -30488000 USD

    16841000 USD · 1995-12-29 – 1996-12-28

    Inspect prior input Prior source

    -13647000 USD · 1997-01-04 – 1998-01-03

    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: Operating cash flow, 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.

1998 1997-01-04 – 1998-01-03

  • Revenue USD 144.33 million 100% of revenue
  • Cost of revenue USD 71.42 million 49% of revenue
  • Operating expenses USD 98.45 million 68% of revenue
  • Operating income −USD 25.54 million −18% of revenue
  • Tax, interest and other Derived −USD 11.89 million −8.2% of revenue
  • Net income −USD 13.65 million −9.5% of revenue

Cash

  • Operating cash flow USD 1.45 million 1% of revenue
  • Capital expenditure USD 11.3 million 7.8% of revenue
  • Free cash flow Derived −USD 9.85 million −6.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 103% of revenue.
  • 1995 89%
  • 1996 89%
  • 1998 Operating loss: operating costs were 118% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-12-29 – 1994-12-28118581000 122621000 Derived -4040000 812000 Derived -4852000 Unavailable
Source
1995 1994-12-29 – 1995-12-28200119000 177437000 Derived 22682000 5841000 Derived 16841000 Unavailable
Source
1996 1995-12-29 – 1996-12-28200119000 177437000 Derived 22682000 5841000 Derived 16841000 Unavailable
Source
1998 1997-01-04 – 1998-01-03144329000 169864000 Derived -25535000 -11888000 Derived -13647000 -9850000 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 144.3M 1998
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.216.1M162.1M108.1M54.0M0.01994199519961998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue118581000
1995Revenue200119000
1996Revenue200119000
1998Revenue144329000

Revenue growth

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

-27.9% 1998
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.76%48%20%-8%-36%1994199519961998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year68.8%
1996Year over year0%
1998Year over year-27.9%

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 -17.7% 1998
Net margin -9.5% 1998
Free cash flow margin -6.8% 1998
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.13.7%5.2%-3.2%-11.6%-20.0%1994199519961998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-3.4%
1995Operating margin11.3%
1996Operating margin11.3%
1998Operating margin-17.7%
1994Net margin-4.1%
1995Net margin8.4%
1996Net margin8.4%
1998Net margin-9.5%
1994Free cash flow marginNot reported
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1998Free cash flow margin-6.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.4M 1998
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.1.6M1.2M780.3K390.2K0.01994199519961998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flowNot reportedNo source recorded
1995Operating cash flowNot reportedNo source recorded
1996Operating cash flowNot reportedNo source recorded
1998Operating cash flow1445000

Free cash flow

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

USD -9.9M 1998
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.788.0K-2.1M-4.9M-7.8M-10.6M1994199519961998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailableNo source recorded
1995Free cash flowUnavailableNo source recorded
1996Free cash flowUnavailableNo source recorded
1998Free cash flow-9850000

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.

19.9% 1998
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.22.5%16.9%11.2%5.6%0.0%1994-12-281995-12-2819961998
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-28Liabilities / assetsNot reportedNo source recorded
1995-12-28Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets20.8%
1998Liabilities / assets19.9%

Current assets to current liabilities

Current assets divided by current liabilities.

4.03× 1998
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.4.56×3.42×2.28×1.14×0.00×1994-12-281995-12-2819961998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-28Current assets / current liabilitiesNot reportedNo source recorded
1995-12-28Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities4.22×
1998Current assets / current liabilities4.03×

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 1993-12-29 – 1994-12-28
−USD 4.85 million
Exact value

Exact value: -4852000 USD

1993-12-29 – 1994-12-28: -4852000 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.

1995 1994-01-04 – 1995-01-03
Unavailable Not reported for this period.
USD 2.8 million
Exact value

Exact value: 2799000 USD

1994-01-04 – 1995-01-03: 2799000 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 7.03 million
Exact value

Exact value: 7031000 USD

1994-01-04 – 1995-01-03: 7031000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.23 million
Calculation and evidence

2799000 − 7031000 USD

Exact free cash flow: -4232000 USD

Share or cite

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

1995 1994-12-29 – 1995-12-28
USD 16.84 million
Exact value

Exact value: 16841000 USD

1994-12-29 – 1995-12-28: 16841000 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.

1996 1995-01-04 – 1996-01-03
Unavailable Not reported for this period.
USD 19.55 million
Exact value

Exact value: 19552000 USD

1995-01-04 – 1996-01-03: 19552000 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 16.09 million
Exact value

Exact value: 16089000 USD

1995-01-04 – 1996-01-03: 16089000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.46 million
Calculation and evidence

19552000 − 16089000 USD

Exact free cash flow: 3463000 USD

Share or cite

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

1996 1995-12-29 – 1996-12-28
USD 16.84 million
Exact value

Exact value: 16841000 USD

1995-12-29 – 1996-12-28: 16841000 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.

1998 1997-01-04 – 1998-01-03
−USD 13.65 million
Exact value

Exact value: -13647000 USD

1997-01-04 – 1998-01-03: -13647000 USD Inspect Net Income Open source
Share or cite

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

USD 1.45 million
Exact value

Exact value: 1445000 USD

1997-01-04 – 1998-01-03: 1445000 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 11.3 million
Exact value

Exact value: 11295000 USD

1997-01-04 – 1998-01-03: 11295000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.85 million
Calculation and evidence

1445000 − 11295000 USD

Exact free cash flow: -9850000 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.

17 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000879136, 879136, edgar:879136