PROTOCOL SYSTEMS INC/NEW

EDGAR

17 filing records in this dataset, filed from 1996-08-12 to 2000-05-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

17.7 million USD

2000-03-31 · USD

Exact inputs and evidence

Operating margin

8.4%

2000-03-31 · %

Exact inputs and evidence
  • Operating Income: 1484000 USD Source
  • Revenue: 17667000 USD Source

Operating cash flow

2.12 million USD

2000-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2123000 USD Source

Free cash flow

1.54 million USD

2000-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2123000 USD Source
  • Capital Expenditure: 580000 USD Source
Cash and cash equivalents
9.83 million USD Source
Exact value

9825000 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

69.7 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Revenue: 16753000 USD · 1999-04-01 – 1999-06-30 Source
  • Revenue: 16528000 USD · 1999-07-01 – 1999-09-30 Source
  • Revenue: 66317000 USD · 1999-01-01 – 1999-12-31 Source
  • Revenue: 47580000 USD · 1999-01-01 – 1999-09-30 Source
  • Revenue: 17667000 USD · 2000-01-01 – 2000-03-31 Source

Net income

6.95 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Net income: 1323000 USD · 1999-04-01 – 1999-06-30 Source
  • Net income: 2428000 USD · 1999-07-01 – 1999-09-30 Source
  • Net income: 6291000 USD · 1999-01-01 – 1999-12-31 Source
  • Net income: 4476000 USD · 1999-01-01 – 1999-09-30 Source
  • Net income: 1381000 USD · 2000-01-01 – 2000-03-31 Source

Operating cash flow

6.83 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Operating cash flow: 6058000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: 5421000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: 11891000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: 6058000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: 10123000 USD · 1999-01-01 – 1999-12-31 Source
  • Operating cash flow: 11891000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: 2123000 USD · 2000-01-01 – 2000-03-31 Source

Capital expenditure

2.15 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Capital expenditure: 1024000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 357000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 1362000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 1024000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 1926000 USD · 1999-01-01 – 1999-12-31 Source
  • Capital expenditure: 1362000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 580000 USD · 2000-01-01 – 2000-03-31 Source

Free cash flow

4.68 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Operating cash flow: 6058000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: 5421000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: 11891000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: 6058000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: 10123000 USD · 1999-01-01 – 1999-12-31 Source
  • Operating cash flow: 11891000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: 2123000 USD · 2000-01-01 – 2000-03-31 Source
  • Capital expenditure: 1024000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 357000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 1362000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 1024000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 1926000 USD · 1999-01-01 – 1999-12-31 Source
  • Capital expenditure: 1362000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 580000 USD · 2000-01-01 – 2000-03-31 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: 2000-05-12.

Financial data available through: 1999-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 1999-12-31
  • Operating income: 6 of 11 periods available· newest 1999-12-31
  • Net income: 6 of 11 periods available· newest 1999-12-31
  • Operating cash flow: 6 of 11 periods available· newest 1999-12-31
  • Capital expenditure: 6 of 11 periods available· newest 1999-12-31
  • Total assets: 5 of 11 periods available· newest 1999-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 1999-12-31
  • Current liabilities: 5 of 11 periods available· newest 1999-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 1999-12-31
  • 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

    -1.5%

    Prior period

    USD 67.32 million

    –

    Current period

    USD 66.32 million

    –

    Exact inputs and evidence

    66317000 − 67323000 = -1006000 USD

    67323000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    66317000 USD · 1999-01-01 – 1999-12-31

    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 6.97 million

    Prior period

    −USD 675,000

    –

    Current period

    USD 6.29 million

    –

    Exact inputs and evidence

    6291000 − -675000 = 6966000 USD

    -675000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    6291000 USD · 1999-01-01 – 1999-12-31

    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

    +224.2%

    Prior period

    USD 3.12 million

    –

    Current period

    USD 10.12 million

    –

    Exact inputs and evidence

    10123000 − 3122000 = 7001000 USD

    3122000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    10123000 USD · 1999-01-01 – 1999-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -7.8%

    Prior period

    USD 2.09 million

    –

    Current period

    USD 1.93 million

    –

    Exact inputs and evidence

    1926000 − 2090000 = -164000 USD

    2090000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    1926000 USD · 1999-01-01 – 1999-12-31

    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.

1999 1999-01-01 – 1999-12-31

  • Revenue USD 66.32 million 100% of revenue
  • Cost of revenue USD 33.73 million 51% of revenue
  • Operating expenses USD 27.07 million 41% of revenue
  • Operating income USD 5.52 million 8.3% of revenue
  • Tax, interest and other Derived −USD 776,000 −1.2% of revenue
  • Net income USD 6.29 million 9.5% of revenue

Cash

  • Operating cash flow USD 10.12 million 15% of revenue
  • Capital expenditure USD 1.93 million 2.9% of revenue
  • Free cash flow Derived USD 8.2 million 12% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 91%
  • 1995 9.1%90%
  • 1996 93%
  • 1997 Net income was higher than operating income, so the split is not drawn.
  • 1998 Operating loss: operating costs were 103% of revenue.
  • 1999 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3148158000 44060000 Derived 4098000 664000 Derived 3434000 3116000 Derived
Source
1995 1995-01-01 – 1995-12-3159602000 53592000 Derived 6010000 612000 Derived 5398000 -247000 Derived
Source
1996 1996-01-01 – 1996-12-3166894000 61889000 Derived 5005000 927000 Derived 4078000 892000 Derived
Source
1997 1997-01-01 – 1997-12-3164094000 60778000 Derived 3316000 -40000 Derived 3356000 2253000 Derived
Source
1998 1998-01-01 – 1998-12-3167323000 69505000 Derived -2182000 -1507000 Derived -675000 1032000 Derived
Source
1999 1999-01-01 – 1999-12-3166317000 60802000 Derived 5515000 -776000 Derived 6291000 8197000 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 66.3M 1999
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.72.7M54.5M36.4M18.2M0.0199419971999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue48158000
1995Revenue59602000
1996Revenue66894000
1997Revenue64094000
1998Revenue67323000
1999Revenue66317000

Revenue growth

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

-1.5% 1999
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.26.0%17.9%9.8%1.7%-6.4%199419971999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year23.8%
1996Year over year12.2%
1997Year over year-4.2%
1998Year over year5%
1999Year over year-1.5%

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 8.3% 1999
Net margin 9.5% 1999
Free cash flow margin 12.4% 1999
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.13.6%9.1%4.6%0.0%-4.5%199419971999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin8.5%
1995Operating margin10.1%
1996Operating margin7.5%
1997Operating margin5.2%
1998Operating margin-3.2%
1999Operating margin8.3%
1994Net margin7.1%
1995Net margin9.1%
1996Net margin6.1%
1997Net margin5.2%
1998Net margin-1%
1999Net margin9.5%
1994Free cash flow margin6.5%
1995Free cash flow margin-0.4%
1996Free cash flow margin1.3%
1997Free cash flow margin3.5%
1998Free cash flow margin1.5%
1999Free cash flow margin12.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 10.1M 1999
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.10.9M8.2M5.5M2.7M0.0199419971999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow4681000
1995Operating cash flow1981000
1996Operating cash flow3420000
1997Operating cash flow4451000
1998Operating cash flow3122000
1999Operating cash flow10123000

Free cash flow

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

USD 8.2M 1999
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.8.9M6.4M4.0M1.5M-922.5K199419971999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow3116000
1995Free cash flow-247000
1996Free cash flow892000
1997Free cash flow2253000
1998Free cash flow1032000
1999Free cash flow8197000

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
1994-12-31Liabilities / assetsNot reportedNo source recorded
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

Current assets to current liabilities

Current assets divided by current liabilities.

5.65× 1999
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.7.59×5.69×3.79×1.90×0.00×1994-12-3119971999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities4.77×
1996Current assets / current liabilities7.03×
1997Current assets / current liabilities6.54×
1998Current assets / current liabilities5.87×
1999Current assets / current liabilities5.65×

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 3.43 million
Exact value

Exact value: 3434000 USD

1994-01-01 – 1994-12-31: 3434000 USD Inspect Net Income Open source
Share or cite

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

USD 4.68 million
Exact value

Exact value: 4681000 USD

1994-01-01 – 1994-12-31: 4681000 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 1.57 million
Exact value

Exact value: 1565000 USD

1994-01-01 – 1994-12-31: 1565000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.12 million
Calculation and evidence

4681000 − 1565000 USD

Exact free cash flow: 3116000 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 5.4 million
Exact value

Exact value: 5398000 USD

1995-01-01 – 1995-12-31: 5398000 USD Inspect Net Income Open source
Share or cite

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

USD 1.98 million
Exact value

Exact value: 1981000 USD

1995-01-01 – 1995-12-31: 1981000 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 2.23 million
Exact value

Exact value: 2228000 USD

1995-01-01 – 1995-12-31: 2228000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 247,000
Calculation and evidence

1981000 − 2228000 USD

Exact free cash flow: -247000 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 4.08 million
Exact value

Exact value: 4078000 USD

1996-01-01 – 1996-12-31: 4078000 USD Inspect Net Income Open source
Share or cite

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

USD 3.42 million
Exact value

Exact value: 3420000 USD

1996-01-01 – 1996-12-31: 3420000 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 2.53 million
Exact value

Exact value: 2528000 USD

1996-01-01 – 1996-12-31: 2528000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 892,000
Calculation and evidence

3420000 − 2528000 USD

Exact free cash flow: 892000 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 3.36 million
Exact value

Exact value: 3356000 USD

1997-01-01 – 1997-12-31: 3356000 USD Inspect Net Income Open source
Share or cite

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

USD 4.45 million
Exact value

Exact value: 4451000 USD

1997-01-01 – 1997-12-31: 4451000 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 2.2 million
Exact value

Exact value: 2198000 USD

1997-01-01 – 1997-12-31: 2198000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.25 million
Calculation and evidence

4451000 − 2198000 USD

Exact free cash flow: 2253000 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 675,000
Exact value

Exact value: -675000 USD

1998-01-01 – 1998-12-31: -675000 USD Inspect Net Income Open source
Share or cite

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

USD 3.12 million
Exact value

Exact value: 3122000 USD

1998-01-01 – 1998-12-31: 3122000 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 2.09 million
Exact value

Exact value: 2090000 USD

1998-01-01 – 1998-12-31: 2090000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.03 million
Calculation and evidence

3122000 − 2090000 USD

Exact free cash flow: 1032000 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 6.29 million
Exact value

Exact value: 6291000 USD

1999-01-01 – 1999-12-31: 6291000 USD Inspect Net Income Open source
Share or cite

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

USD 10.12 million
Exact value

Exact value: 10123000 USD

1999-01-01 – 1999-12-31: 10123000 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 1.93 million
Exact value

Exact value: 1926000 USD

1999-01-01 – 1999-12-31: 1926000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.2 million
Calculation and evidence

10123000 − 1926000 USD

Exact free cash flow: 8197000 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: 0000883322, 883322, edgar:883322