EPRESENCE INC

EDGAR

39 filing records in this dataset, filed from 1996-05-15 to 2004-05-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

8.13 million USD

2004-03-31 · USD

Exact inputs and evidence

Operating cash flow

-1.85 million USD

2004-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1848000 USD Source

Free cash flow

-1.97 million USD

2004-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1848000 USD Source
  • Capital Expenditure: 117000 USD Source
Cash and cash equivalents
78.6 million USD Source
Exact value

78554000 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

32.4 million USD

2003-04-01 – 2004-03-31

Exact inputs and evidence
  • Revenue: 8288000 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 8180000 USD · 2003-07-01 – 2003-09-30 Source
  • Revenue: 31739000 USD · 2003-01-01 – 2003-12-31 Source
  • Revenue: 23980000 USD · 2003-01-01 – 2003-09-30 Source
  • Revenue: 8133000 USD · 2004-01-01 – 2004-03-31 Source

Net income

-13 million USD

2003-04-01 – 2004-03-31

Exact inputs and evidence
  • Net income: -2076000 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: -1332000 USD · 2003-07-01 – 2003-09-30 Source
  • Net income: -14097000 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: -6357000 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -1877000 USD · 2004-01-01 – 2004-03-31 Source

Capital expenditure

325 thousand USD

2003-04-01 – 2004-03-31

Exact inputs and evidence
  • Capital expenditure: 172000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 79000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 191000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 172000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 287000 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 191000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 117000 USD · 2004-01-01 – 2004-03-31 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: 2004-05-13.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2003-12-31
  • Operating income: 10 of 11 periods available· newest 2003-12-31
  • Net income: 10 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2003-12-31
  • Total assets: 9 of 11 periods available· newest 2003-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 9 of 11 periods available· newest 2003-12-31
  • Current liabilities: 9 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2003-12-31
  • 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

    -27.6%

    Prior period

    USD 43.82 million

    –

    Current period

    USD 31.74 million

    –

    Exact inputs and evidence

    31739000 − 43824000 = -12085000 USD

    43824000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    31739000 USD · 2003-01-01 – 2003-12-31

    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 17.61 million

    Prior period

    −USD 31.71 million

    –

    Current period

    −USD 14.1 million

    –

    Exact inputs and evidence

    -14097000 − -31708000 = 17611000 USD

    -31708000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -14097000 USD · 2003-01-01 – 2003-12-31

    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

    +USD 2.08 million

    Prior period

    −USD 14.5 million

    –

    Current period

    −USD 12.42 million

    –

    Exact inputs and evidence

    -12418000 − -14497000 = 2079000 USD

    -14497000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -12418000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -69.3%

    Prior period

    USD 935,000

    –

    Current period

    USD 287,000

    –

    Exact inputs and evidence

    287000 − 935000 = -648000 USD

    935000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    287000 USD · 2003-01-01 – 2003-12-31

    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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 31.74 million 100% of revenue
  • Cost of revenue USD 14.64 million 46% of revenue
  • Operating expenses USD 32.02 million 101% of revenue
  • Operating income −USD 14.92 million −47% of revenue
  • Tax, interest and other Derived −USD 827,000 −2.6% of revenue
  • Net income −USD 14.1 million −44% of revenue

Cash

  • Operating cash flow −USD 12.42 million −39% of revenue
  • Capital expenditure USD 287,000 0.9% of revenue
  • Free cash flow Derived −USD 12.71 million −40% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 96%
  • 1995 Operating loss: operating costs were 126% of revenue.
  • 1996 Operating loss: operating costs were 118% of revenue.
  • 1997 Operating loss: operating costs were 213% of revenue.
  • 1998 Operating loss: operating costs were 144% of revenue.
  • 1999 Operating loss: operating costs were 137% of revenue.
  • 2000 Operating loss: operating costs were 137% of revenue.
  • 2001 Operating loss: operating costs were 273% of revenue.
  • 2002 Operating loss: operating costs were 184% of revenue.
  • 2003 Operating loss: operating costs were 147% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-31150113000 144572000 Derived 5541000 554000 Derived 4987000 13800000 Derived
Source
1995 1995-01-01 – 1995-12-31129683000 163884000 Derived -34201000 -12841000 Derived -21360000 -12032000 Derived
Source
1996 1996-01-01 – 1996-12-31105424000 124509000 Derived -19085000 7945000 Derived -27030000 -11860000 Derived
Source
1997 1997-01-01 – 1997-12-3110506000 22328000 Derived -11822000 5086000 Derived -16908000 -8834000 Derived
Source
1998 1998-01-01 – 1998-12-3127833000 40154000 Derived -12321000 -13436000 Derived 1115000 -215000 Derived
Source
1999 1999-01-01 – 1999-12-3145798000 62538000 Derived -16740000 -44889000 Derived 28149000 23308000 Derived
Source
2000 2000-01-01 – 2000-12-3181198000 111454000 Derived -30256000 -45311000 Derived 15055000 -55425000 Derived
Source
2001 2001-01-01 – 2001-12-3160989000 166732000 Derived -105743000 -65412000 Derived -40331000 -38547000 Derived
Source
2002 2002-01-01 – 2002-12-3143824000 80603000 Derived -36779000 -5071000 Derived -31708000 -15432000 Derived
Source
2003 2003-01-01 – 2003-12-3131739000 46663000 Derived -14924000 -827000 Derived -14097000 -12705000 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 31.7M 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.162.1M121.6M81.1M40.5M0.0199419992003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue150113000
1995Revenue129683000
1996Revenue105424000
1997Revenue10506000
1998Revenue27833000
1999Revenue45798000
2000Revenue81198000
2001Revenue60989000
2002Revenue43824000
2003Revenue31739000

Revenue growth

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

-27.6% 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.185%111%37%-36%-110%199419992003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year-13.6%
1996Year over year-18.7%
1997Year over year-90%
1998Year over year164.9%
1999Year over year64.5%
2000Year over year77.3%
2001Year over year-24.9%
2002Year over year-28.1%
2003Year over year-27.6%

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 -47% 2003
Net margin -44.4% 2003
Free cash flow margin -40% 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.80%12%-56%-124%-192%199419992003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin3.7%
1995Operating margin-26.4%
1996Operating margin-18.1%
1997Operating margin-112.5%
1998Operating margin-44.3%
1999Operating margin-36.6%
2000Operating margin-37.3%
2001Operating margin-173.4%
2002Operating margin-83.9%
2003Operating margin-47%
1994Net margin3.3%
1995Net margin-16.5%
1996Net margin-25.6%
1997Net margin-160.9%
1998Net margin4%
1999Net margin61.5%
2000Net margin18.5%
2001Net margin-66.1%
2002Net margin-72.4%
2003Net margin-44.4%
1994Free cash flow margin9.2%
1995Free cash flow margin-9.3%
1996Free cash flow margin-11.2%
1997Free cash flow margin-84.1%
1998Free cash flow margin-0.8%
1999Free cash flow margin50.9%
2000Free cash flow margin-68.3%
2001Free cash flow margin-63.2%
2002Free cash flow margin-35.2%
2003Free cash flow margin-40%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -12.4M 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.31.7M9.4M-12.8M-35.0M-57.3M199419992003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow24030000
1995Operating cash flow-2416000
1996Operating cash flow-6177000
1997Operating cash flow-7506000
1998Operating cash flow1205000
1999Operating cash flow25526000
2000Operating cash flow-51122000
2001Operating cash flow-33737000
2002Operating cash flow-14497000
2003Operating cash flow-12418000

Free cash flow

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

USD -12.7M 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.29.6M6.8M-16.1M-38.9M-61.7M199419992003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow13800000
1995Free cash flow-12032000
1996Free cash flow-11860000
1997Free cash flow-8834000
1998Free cash flow-215000
1999Free cash flow23308000
2000Free cash flow-55425000
2001Free cash flow-38547000
2002Free cash flow-15432000
2003Free cash flow-12705000

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
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

9.73× 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.10.50×7.88×5.25×2.63×0.00×1994-12-3119992003
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 liabilities1.16×
1996Current assets / current liabilities0.97×
1997Current assets / current liabilities0.92×
1998Current assets / current liabilities1.29×
1999Current assets / current liabilities5.27×
2000Current assets / current liabilities6.76×
2001Current assets / current liabilities3.69×
2002Current assets / current liabilities6.45×
2003Current assets / current liabilities9.73×

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 4.99 million
Exact value

Exact value: 4987000 USD

1994-01-01 – 1994-12-31: 4987000 USD Inspect Net Income Open source
Share or cite

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

USD 24.03 million
Exact value

Exact value: 24030000 USD

1994-01-01 – 1994-12-31: 24030000 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 10.23 million
Exact value

Exact value: 10230000 USD

1994-01-01 – 1994-12-31: 10230000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.8 million
Calculation and evidence

24030000 − 10230000 USD

Exact free cash flow: 13800000 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 21.36 million
Exact value

Exact value: -21360000 USD

1995-01-01 – 1995-12-31: -21360000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.42 million
Exact value

Exact value: -2416000 USD

1995-01-01 – 1995-12-31: -2416000 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 9.62 million
Exact value

Exact value: 9616000 USD

1995-01-01 – 1995-12-31: 9616000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.03 million
Calculation and evidence

-2416000 − 9616000 USD

Exact free cash flow: -12032000 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 27.03 million
Exact value

Exact value: -27030000 USD

1996-01-01 – 1996-12-31: -27030000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.18 million
Exact value

Exact value: -6177000 USD

1996-01-01 – 1996-12-31: -6177000 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 5.68 million
Exact value

Exact value: 5683000 USD

1996-01-01 – 1996-12-31: 5683000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.86 million
Calculation and evidence

-6177000 − 5683000 USD

Exact free cash flow: -11860000 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 16.91 million
Exact value

Exact value: -16908000 USD

1997-01-01 – 1997-12-31: -16908000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.51 million
Exact value

Exact value: -7506000 USD

1997-01-01 – 1997-12-31: -7506000 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 1.33 million
Exact value

Exact value: 1328000 USD

1997-01-01 – 1997-12-31: 1328000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.83 million
Calculation and evidence

-7506000 − 1328000 USD

Exact free cash flow: -8834000 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 1.12 million
Exact value

Exact value: 1115000 USD

1998-01-01 – 1998-12-31: 1115000 USD Inspect Net Income Open source
Share or cite

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

USD 1.21 million
Exact value

Exact value: 1205000 USD

1998-01-01 – 1998-12-31: 1205000 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 1.42 million
Exact value

Exact value: 1420000 USD

1998-01-01 – 1998-12-31: 1420000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 215,000
Calculation and evidence

1205000 − 1420000 USD

Exact free cash flow: -215000 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 28.15 million
Exact value

Exact value: 28149000 USD

1999-01-01 – 1999-12-31: 28149000 USD Inspect Net Income Open source
Share or cite

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

USD 25.53 million
Exact value

Exact value: 25526000 USD

1999-01-01 – 1999-12-31: 25526000 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 2.22 million
Exact value

Exact value: 2218000 USD

1999-01-01 – 1999-12-31: 2218000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 23.31 million
Calculation and evidence

25526000 − 2218000 USD

Exact free cash flow: 23308000 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 15.06 million
Exact value

Exact value: 15055000 USD

2000-01-01 – 2000-12-31: 15055000 USD Inspect Net Income Open source
Share or cite

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

−USD 51.12 million
Exact value

Exact value: -51122000 USD

2000-01-01 – 2000-12-31: -51122000 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: 4303000 USD

2000-01-01 – 2000-12-31: 4303000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 55.43 million
Calculation and evidence

-51122000 − 4303000 USD

Exact free cash flow: -55425000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 40.33 million
Exact value

Exact value: -40331000 USD

2001-01-01 – 2001-12-31: -40331000 USD Inspect Net Income Open source
Share or cite

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

−USD 33.74 million
Exact value

Exact value: -33737000 USD

2001-01-01 – 2001-12-31: -33737000 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 4.81 million
Exact value

Exact value: 4810000 USD

2001-01-01 – 2001-12-31: 4810000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 38.55 million
Calculation and evidence

-33737000 − 4810000 USD

Exact free cash flow: -38547000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 31.71 million
Exact value

Exact value: -31708000 USD

2002-01-01 – 2002-12-31: -31708000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.5 million
Exact value

Exact value: -14497000 USD

2002-01-01 – 2002-12-31: -14497000 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 935,000
Exact value

Exact value: 935000 USD

2002-01-01 – 2002-12-31: 935000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.43 million
Calculation and evidence

-14497000 − 935000 USD

Exact free cash flow: -15432000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 14.1 million
Exact value

Exact value: -14097000 USD

2003-01-01 – 2003-12-31: -14097000 USD Inspect Net Income Open source
Share or cite

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

−USD 12.42 million
Exact value

Exact value: -12418000 USD

2003-01-01 – 2003-12-31: -12418000 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 287,000
Exact value

Exact value: 287000 USD

2003-01-01 – 2003-12-31: 287000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.71 million
Calculation and evidence

-12418000 − 287000 USD

Exact free cash flow: -12705000 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.

39 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000888711, 888711, edgar:888711

Also known as BANYAN SYSTEMS INC