NOVADIGM INC

EDGAR

34 filing records in this dataset, filed from 1996-06-28 to 2004-02-17. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

17.5 million USD

2003-12-31 · USD

Exact inputs and evidence

Operating margin

-12.5%

2003-12-31 · %

Exact inputs and evidence
  • Operating Income: -2189000 USD Source
  • Revenue: 17517000 USD Source
Cash and cash equivalents
20.7 million USD Source
Exact value

20726000 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

58.4 million USD

2003-01-01 – 2003-12-31

Exact inputs and evidence
  • Revenue: 55458000 USD · 2002-04-01 – 2003-03-31 Source
  • Revenue: 38832000 USD · 2002-04-01 – 2002-12-31 Source
  • Revenue: 11179000 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 13037000 USD · 2003-07-01 – 2003-09-30 Source
  • Revenue: 17517000 USD · 2003-10-01 – 2003-12-31 Source

Net income

-6.79 million USD

2003-01-01 – 2003-12-31

Exact inputs and evidence
  • Net income: -11728000 USD · 2002-04-01 – 2003-03-31 Source
  • Net income: -12137000 USD · 2002-04-01 – 2002-12-31 Source
  • Net income: -3056000 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: -1954000 USD · 2003-07-01 – 2003-09-30 Source
  • Net income: -2193000 USD · 2003-10-01 – 2003-12-31 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: 2004-02-17.

Financial data available through: 2003-03-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2003-03-31
  • Operating income: 10 of 11 periods available· newest 2003-03-31
  • Net income: 10 of 11 periods available· newest 2003-03-31
  • Operating cash flow: 10 of 11 periods available· newest 2003-03-31
  • Capital expenditure: 10 of 11 periods available· newest 2003-03-31
  • Total assets: 10 of 11 periods available· newest 2003-03-31
  • liabilities: No compatible figures in this window
  • Current assets: 9 of 11 periods available· newest 2003-03-31
  • Current liabilities: 9 of 11 periods available· newest 2003-03-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2003-03-31
  • 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

    -11.9%

    Prior period

    USD 62.95 million

    –

    Current period

    USD 55.46 million

    –

    Exact inputs and evidence

    55458000 − 62950000 = -7492000 USD

    62950000 USD · 2001-04-01 – 2002-03-31

    Inspect prior input Prior source

    55458000 USD · 2002-04-01 – 2003-03-31

    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 5.46 million

    Prior period

    −USD 6.27 million

    –

    Current period

    −USD 11.73 million

    –

    Exact inputs and evidence

    -11728000 − -6269000 = -5459000 USD

    -6269000 USD · 2001-04-01 – 2002-03-31

    Inspect prior input Prior source

    -11728000 USD · 2002-04-01 – 2003-03-31

    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

    +165%

    Prior period

    USD 1.62 million

    –

    Current period

    USD 4.28 million

    –

    Exact inputs and evidence

    4279000 − 1615000 = 2664000 USD

    1615000 USD · 2001-04-01 – 2002-03-31

    Inspect prior input Prior source

    4279000 USD · 2002-04-01 – 2003-03-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -25.4%

    Prior period

    USD 1.28 million

    –

    Current period

    USD 953,000

    –

    Exact inputs and evidence

    953000 − 1277000 = -324000 USD

    1277000 USD · 2001-04-01 – 2002-03-31

    Inspect prior input Prior source

    953000 USD · 2002-04-01 – 2003-03-31

    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.

2003 2002-04-01 – 2003-03-31

  • Revenue USD 55.46 million 100% of revenue
  • Operating costs Derived USD 66.14 million 119% of revenue
  • Operating income −USD 10.68 million −19% of revenue
  • Tax, interest and other Derived USD 1.04 million 1.9% of revenue
  • Net income −USD 11.73 million −21% of revenue

Cash

  • Operating cash flow USD 4.28 million 7.7% of revenue
  • Capital expenditure USD 953,000 1.7% of revenue
  • Free cash flow Derived USD 3.33 million 6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 540% of revenue.
  • 1995 Operating loss: operating costs were 318% of revenue.
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 Operating loss: operating costs were 163% of revenue.
  • 1998 Operating loss: operating costs were 143% of revenue.
  • 1999 Net income was higher than operating income, so the split is not drawn.
  • 2000 Net income was higher than operating income, so the split is not drawn.
  • 2001 Operating loss: operating costs were 116% of revenue.
  • 2002 Operating loss: operating costs were 111% of revenue.
  • 2003 Operating loss: operating costs were 119% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-04-01 – 1994-03-311126000 6077000 Derived -4951000 -52000 Derived -4899000 -4863000 Derived
Source
1995 1994-04-01 – 1995-03-319328000 29680000 Derived -20352000 -122000 Derived -20230000 -4257000 Derived
Source
1996 1995-04-01 – 1996-03-3125016000 21247000 Derived 3769000 -1268000 Derived 5037000 5185000 Derived
Source
1997 1996-04-01 – 1997-03-3122378000 36418000 Derived -14040000 -1538000 Derived -12502000 -10353000 Derived
Source
1998 1997-04-01 – 1998-03-3123395000 33458000 Derived -10063000 -1046000 Derived -9017000 -9014000 Derived
Source
1999 1998-04-01 – 1999-03-3132062000 30945000 Derived 1117000 -640000 Derived 1757000 1109000 Derived
Source
2000 1999-04-01 – 2000-03-3144728000 40216000 Derived 4512000 -631000 Derived 5143000 173000 Derived
Source
2001 2000-04-01 – 2001-03-3150513000 58633000 Derived -8120000 -3524000 Derived -4596000 214000 Derived
Source
2002 2001-04-01 – 2002-03-3162950000 69763000 Derived -6813000 -544000 Derived -6269000 338000 Derived
Source
2003 2002-04-01 – 2003-03-3155458000 66142000 Derived -10684000 1044000 Derived -11728000 3326000 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 55.5M 2003
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.68.0M51.0M34.0M17.0M0.0199419992003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue1126000
1995Revenue9328000
1996Revenue25016000
1997Revenue22378000
1998Revenue23395000
1999Revenue32062000
2000Revenue44728000
2001Revenue50513000
2002Revenue62950000
2003Revenue55458000

Revenue growth

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

-11.9% 2003
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.788%573%358%144%-71%199419992003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year728.4%
1996Year over year168.2%
1997Year over year-10.5%
1998Year over year4.5%
1999Year over year37%
2000Year over year39.5%
2001Year over year12.9%
2002Year over year24.6%
2003Year over year-11.9%

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 -19.3% 2003
Net margin -21.1% 2003
Free cash flow margin 6% 2003
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.58%-76%-209%-343%-477%199419992003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-439.7%
1995Operating margin-218.2%
1996Operating margin15.1%
1997Operating margin-62.7%
1998Operating margin-43%
1999Operating margin3.5%
2000Operating margin10.1%
2001Operating margin-16.1%
2002Operating margin-10.8%
2003Operating margin-19.3%
1994Net margin-435.1%
1995Net margin-216.9%
1996Net margin20.1%
1997Net margin-55.9%
1998Net margin-38.5%
1999Net margin5.5%
2000Net margin11.5%
2001Net margin-9.1%
2002Net margin-10%
2003Net margin-21.1%
1994Free cash flow margin-431.9%
1995Free cash flow margin-45.6%
1996Free cash flow margin20.7%
1997Free cash flow margin-46.3%
1998Free cash flow margin-38.5%
1999Free cash flow margin3.5%
2000Free cash flow margin0.4%
2001Free cash flow margin0.4%
2002Free cash flow margin0.5%
2003Free cash flow margin6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 4.3M 2003
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.7.9M3.3M-1.2M-5.8M-10.4M199419992003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-4680000
1995Operating cash flow-3900000
1996Operating cash flow6628000
1997Operating cash flow-9123000
1998Operating cash flow-7733000
1999Operating cash flow1629000
2000Operating cash flow1533000
2001Operating cash flow1762000
2002Operating cash flow1615000
2003Operating cash flow4279000

Free cash flow

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

USD 3.3M 2003
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.6.4M1.9M-2.6M-7.1M-11.6M199419992003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-4863000
1995Free cash flow-4257000
1996Free cash flow5185000
1997Free cash flow-10353000
1998Free cash flow-9014000
1999Free cash flow1109000
2000Free cash flow173000
2001Free cash flow214000
2002Free cash flow338000
2003Free cash flow3326000

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
1994-03-31Liabilities / assetsNot reported
1995-03-31Liabilities / assetsNot reported
1996-03-31Liabilities / assetsNot reported
1997-03-31Liabilities / assetsNot reported
1998-03-31Liabilities / assetsNot reported
1999-03-31Liabilities / assetsNot reported
2000-03-31Liabilities / assetsNot reported
2001-03-31Liabilities / assetsNot reported
2002-03-31Liabilities / assetsNot reported
2003-03-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.96× 2003
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.5.50×4.12×2.75×1.37×0.00×1994-03-3119992003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-03-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities2.72×
1996Current assets / current liabilities5.09×
1997Current assets / current liabilities4.82×
1998Current assets / current liabilities2.96×
1999Current assets / current liabilities3.08×
2000Current assets / current liabilities3.29×
2001Current assets / current liabilities2.95×
2002Current assets / current liabilities2.3×
2003Current assets / current liabilities1.96×

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 1993-04-01 – 1994-03-31
−USD 4.9 million
Exact value

Exact value: -4899000 USD

1993-04-01 – 1994-03-31: -4899000 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: -4680000 USD

1993-04-01 – 1994-03-31: -4680000 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 183,000
Exact value

Exact value: 183000 USD

1993-04-01 – 1994-03-31: 183000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.86 million
Calculation and evidence

-4680000 − 183000 USD

Exact free cash flow: -4863000 USD

Share or cite

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

1995 1994-04-01 – 1995-03-31
−USD 20.23 million
Exact value

Exact value: -20230000 USD

1994-04-01 – 1995-03-31: -20230000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.9 million
Exact value

Exact value: -3900000 USD

1994-04-01 – 1995-03-31: -3900000 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 357,000
Exact value

Exact value: 357000 USD

1994-04-01 – 1995-03-31: 357000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.26 million
Calculation and evidence

-3900000 − 357000 USD

Exact free cash flow: -4257000 USD

Share or cite

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

1996 1995-04-01 – 1996-03-31
USD 5.04 million
Exact value

Exact value: 5037000 USD

1995-04-01 – 1996-03-31: 5037000 USD Inspect Net Income Open source
Share or cite

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

USD 6.63 million
Exact value

Exact value: 6628000 USD

1995-04-01 – 1996-03-31: 6628000 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 1.44 million
Exact value

Exact value: 1443000 USD

1995-04-01 – 1996-03-31: 1443000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.19 million
Calculation and evidence

6628000 − 1443000 USD

Exact free cash flow: 5185000 USD

Share or cite

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

1997 1996-04-01 – 1997-03-31
−USD 12.5 million
Exact value

Exact value: -12502000 USD

1996-04-01 – 1997-03-31: -12502000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.12 million
Exact value

Exact value: -9123000 USD

1996-04-01 – 1997-03-31: -9123000 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 1.23 million
Exact value

Exact value: 1230000 USD

1996-04-01 – 1997-03-31: 1230000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.35 million
Calculation and evidence

-9123000 − 1230000 USD

Exact free cash flow: -10353000 USD

Share or cite

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

1998 1997-04-01 – 1998-03-31
−USD 9.02 million
Exact value

Exact value: -9017000 USD

1997-04-01 – 1998-03-31: -9017000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.73 million
Exact value

Exact value: -7733000 USD

1997-04-01 – 1998-03-31: -7733000 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 1.28 million
Exact value

Exact value: 1281000 USD

1997-04-01 – 1998-03-31: 1281000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.01 million
Calculation and evidence

-7733000 − 1281000 USD

Exact free cash flow: -9014000 USD

Share or cite

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

1999 1998-04-01 – 1999-03-31
USD 1.76 million
Exact value

Exact value: 1757000 USD

1998-04-01 – 1999-03-31: 1757000 USD Inspect Net Income Open source
Share or cite

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

USD 1.63 million
Exact value

Exact value: 1629000 USD

1998-04-01 – 1999-03-31: 1629000 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 520,000
Exact value

Exact value: 520000 USD

1998-04-01 – 1999-03-31: 520000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.11 million
Calculation and evidence

1629000 − 520000 USD

Exact free cash flow: 1109000 USD

Share or cite

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

2000 1999-04-01 – 2000-03-31
USD 5.14 million
Exact value

Exact value: 5143000 USD

1999-04-01 – 2000-03-31: 5143000 USD Inspect Net Income Open source
Share or cite

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

USD 1.53 million
Exact value

Exact value: 1533000 USD

1999-04-01 – 2000-03-31: 1533000 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 1.36 million
Exact value

Exact value: 1360000 USD

1999-04-01 – 2000-03-31: 1360000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 173,000
Calculation and evidence

1533000 − 1360000 USD

Exact free cash flow: 173000 USD

Share or cite

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

2001 2000-04-01 – 2001-03-31
−USD 4.6 million
Exact value

Exact value: -4596000 USD

2000-04-01 – 2001-03-31: -4596000 USD Inspect Net Income Open source
Share or cite

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

USD 1.76 million
Exact value

Exact value: 1762000 USD

2000-04-01 – 2001-03-31: 1762000 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 1.55 million
Exact value

Exact value: 1548000 USD

2000-04-01 – 2001-03-31: 1548000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 214,000
Calculation and evidence

1762000 − 1548000 USD

Exact free cash flow: 214000 USD

Share or cite

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

2002 2001-04-01 – 2002-03-31
−USD 6.27 million
Exact value

Exact value: -6269000 USD

2001-04-01 – 2002-03-31: -6269000 USD Inspect Net Income Open source
Share or cite

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

USD 1.62 million
Exact value

Exact value: 1615000 USD

2001-04-01 – 2002-03-31: 1615000 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 1.28 million
Exact value

Exact value: 1277000 USD

2001-04-01 – 2002-03-31: 1277000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 338,000
Calculation and evidence

1615000 − 1277000 USD

Exact free cash flow: 338000 USD

Share or cite

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

2003 2002-04-01 – 2003-03-31
−USD 11.73 million
Exact value

Exact value: -11728000 USD

2002-04-01 – 2003-03-31: -11728000 USD Inspect Net Income Open source
Share or cite

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

USD 4.28 million
Exact value

Exact value: 4279000 USD

2002-04-01 – 2003-03-31: 4279000 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 953,000
Exact value

Exact value: 953000 USD

2002-04-01 – 2003-03-31: 953000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.33 million
Calculation and evidence

4279000 − 953000 USD

Exact free cash flow: 3326000 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.

34 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000888358, 888358, edgar:888358