DATA RACE INC

EDGAR

29 filing records in this dataset, filed from 1996-05-14 to 2002-04-03. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2001-12-31 · USD

Exact inputs and evidence

Operating cash flow

-311 thousand USD

2001-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -691626 USD Source
  • Operating Cash Flow: -380572 USD Source

Free cash flow

-311 thousand USD

2001-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -691626 USD Source
  • Operating Cash Flow: -380572 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
9.33 thousand USD Source
Exact value

9332 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.

Net income

-11.6 million USD

2001-01-01 – 2001-12-31

Exact inputs and evidence
  • Net income: -4372208 USD · 2001-01-01 – 2001-03-31 Source
  • Net income: -16775750 USD · 2000-07-01 – 2001-06-30 Source
  • Net income: -11537904 USD · 2000-07-01 – 2001-03-31 Source
  • Net income: -1079933 USD · 2001-07-01 – 2001-09-30 Source
  • Net income: -924735 USD · 2001-10-01 – 2001-12-31 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: 2002-04-03.

Financial data available through: 2001-06-30.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 1999-06-30
  • Operating income: 8 of 11 periods available· newest 2001-06-30
  • Net income: 8 of 11 periods available· newest 2001-06-30
  • Operating cash flow: 8 of 11 periods available· newest 2001-06-30
  • Capital expenditure: 8 of 11 periods available· newest 2001-06-30
  • Total assets: 7 of 11 periods available· newest 2001-06-30
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2001-06-30
  • Current liabilities: 7 of 11 periods available· newest 2001-06-30
  • Cash and cash equivalents: 8 of 11 periods available· newest 2001-06-30
  • 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.

  • Net income

    −USD 7.96 million

    Prior period

    −USD 8.82 million

    –

    Current period

    −USD 16.78 million

    –

    Exact inputs and evidence

    -16775750 − -8817638 = -7958112 USD

    -8817638 USD · 1999-07-01 – 2000-06-30

    Inspect prior input Prior source

    -16775750 USD · 2000-07-01 – 2001-06-30

    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 6.69 million

    Prior period

    −USD 7.87 million

    –

    Current period

    −USD 14.57 million

    –

    Exact inputs and evidence

    -14565983 − -7874618 = -6691365 USD

    -7874618 USD · 1999-07-01 – 2000-06-30

    Inspect prior input Prior source

    -14565983 USD · 2000-07-01 – 2001-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +208%

    Prior period

    USD 339,351

    –

    Current period

    USD 1.05 million

    –

    Exact inputs and evidence

    1045058 − 339351 = 705707 USD

    339351 USD · 1999-07-01 – 2000-06-30

    Inspect prior input Prior source

    1045058 USD · 2000-07-01 – 2001-06-30

    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: Revenue.

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 1998-07-01 – 1999-06-30

  • Revenue USD 2.84 million 100% of revenue
  • Cost of revenue USD 1.53 million 54% of revenue
  • Operating expenses USD 8.6 million 303% of revenue
  • Other operating costs Derived USD 2 million 71% of revenue
  • Operating income −USD 9.3 million −328% of revenue
  • Tax, interest and other Derived −USD 755,641 −27% of revenue
  • Net income −USD 8.54 million −301% of revenue

Cash

  • Operating cash flow −USD 6.99 million −247% of revenue
  • Capital expenditure USD 27,411 1% of revenue
  • Free cash flow Derived −USD 7.02 million −248% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 170% of revenue.
  • 1995 Operating loss: operating costs were 101% of revenue.
  • 1996 Operating loss: operating costs were 151% of revenue.
  • 1997 Operating loss: operating costs were 133% of revenue.
  • 1998 Operating loss: operating costs were 308% of revenue.
  • 1999 Operating loss: operating costs were 428% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-07-01 – 1994-06-3023123941 39421156 Derived -16297215 -780180 Derived -15517035 -856994 Derived
Source
1995 1994-07-01 – 1995-06-3030380430 30616677 Derived -236247 -267073 Derived 30826 731019 Derived
Source
1996 1995-07-01 – 1996-06-3017231640 25937190 Derived -8705550 -386723 Derived -8318827 -2212381 Derived
Source
1997 1996-07-01 – 1997-06-3019787764 26280583 Derived -6492819 -200725 Derived -6292094 -4698161 Derived
Source
1998 1997-07-01 – 1998-06-304507461 13901617 Derived -9394156 -365167 Derived -9028989 -9687768 Derived
Source
1999 1998-07-01 – 1999-06-302835016 12135517 Derived -9300501 -755641 Derived -8544860 -7019405 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 2.8M 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.32.8M24.6M16.4M8.2M0.0199419971999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue23123941
1995Revenue30380430
1996Revenue17231640
1997Revenue19787764
1998Revenue4507461
1999Revenue2835016

Revenue growth

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

-37.1% 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.40%9%-23%-54%-86%199419971999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year31.4%
1996Year over year-43.3%
1997Year over year14.8%
1998Year over year-77.2%
1999Year over year-37.1%

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 -328.1% 1999
Net margin -301.4% 1999
Free cash flow margin -247.6% 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.29%-67%-163%-259%-354%199419971999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-70.5%
1995Operating margin-0.8%
1996Operating margin-50.5%
1997Operating margin-32.8%
1998Operating margin-208.4%
1999Operating margin-328.1%
1994Net margin-67.1%
1995Net margin0.1%
1996Net margin-48.3%
1997Net margin-31.8%
1998Net margin-200.3%
1999Net margin-301.4%
1994Free cash flow margin-3.7%
1995Free cash flow margin2.4%
1996Free cash flow margin-12.8%
1997Free cash flow margin-23.7%
1998Free cash flow margin-214.9%
1999Free cash flow margin-247.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7M 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.2.0M-1.1M-4.2M-7.4M-10.5M199419971999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow277066
1995Operating cash flow1150153
1996Operating cash flow-64924
1997Operating cash flow-4330363
1998Operating cash flow-9609711
1999Operating cash flow-6991994

Free cash flow

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

USD -7M 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.1.6M-1.5M-4.5M-7.5M-10.5M199419971999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-856994
1995Free cash flow731019
1996Free cash flow-2212381
1997Free cash flow-4698161
1998Free cash flow-9687768
1999Free cash flow-7019405

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
1994-06-30Liabilities / assetsNot reportedNo source recorded
1995-06-30Liabilities / assetsNot reported
1996-06-30Liabilities / assetsNot reported
1997-06-30Liabilities / assetsNot reported
1998-06-30Liabilities / assetsNot reported
1999-06-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

10.8× 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.11.67×8.75×5.83×2.92×0.00×1994-06-3019971999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-06-30Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities4.29×
1996Current assets / current liabilities2.24×
1997Current assets / current liabilities2.88×
1998Current assets / current liabilities1.73×
1999Current assets / current liabilities10.8×

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 1993-07-01 – 1994-06-30
−USD 15.52 million
Exact value

Exact value: -15517035 USD

1993-07-01 – 1994-06-30: -15517035 USD Inspect Net Income Open source
Share or cite

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

USD 277,066
Exact value

Exact value: 277066 USD

1993-07-01 – 1994-06-30: 277066 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 1.13 million
Exact value

Exact value: 1134060 USD

1993-07-01 – 1994-06-30: 1134060 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 856,994
Calculation and evidence

277066 − 1134060 USD

Exact free cash flow: -856994 USD

Share or cite

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

1995 1994-07-01 – 1995-06-30
USD 30,826
Exact value

Exact value: 30826 USD

1994-07-01 – 1995-06-30: 30826 USD Inspect Net Income Open source
Share or cite

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

USD 1.15 million
Exact value

Exact value: 1150153 USD

1994-07-01 – 1995-06-30: 1150153 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 419,134
Exact value

Exact value: 419134 USD

1994-07-01 – 1995-06-30: 419134 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 731,019
Calculation and evidence

1150153 − 419134 USD

Exact free cash flow: 731019 USD

Share or cite

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

1996 1995-07-01 – 1996-06-30
−USD 8.32 million
Exact value

Exact value: -8318827 USD

1995-07-01 – 1996-06-30: -8318827 USD Inspect Net Income Open source
Share or cite

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

−USD 64,924
Exact value

Exact value: -64924 USD

1995-07-01 – 1996-06-30: -64924 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 2.15 million
Exact value

Exact value: 2147457 USD

1995-07-01 – 1996-06-30: 2147457 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.21 million
Calculation and evidence

-64924 − 2147457 USD

Exact free cash flow: -2212381 USD

Share or cite

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

1997 1996-07-01 – 1997-06-30
−USD 6.29 million
Exact value

Exact value: -6292094 USD

1996-07-01 – 1997-06-30: -6292094 USD Inspect Net Income Open source
Share or cite

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

−USD 4.33 million
Exact value

Exact value: -4330363 USD

1996-07-01 – 1997-06-30: -4330363 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 367,798
Exact value

Exact value: 367798 USD

1996-07-01 – 1997-06-30: 367798 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.7 million
Calculation and evidence

-4330363 − 367798 USD

Exact free cash flow: -4698161 USD

Share or cite

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

1998 1997-07-01 – 1998-06-30
−USD 9.03 million
Exact value

Exact value: -9028989 USD

1997-07-01 – 1998-06-30: -9028989 USD Inspect Net Income Open source
Share or cite

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

−USD 9.61 million
Exact value

Exact value: -9609711 USD

1997-07-01 – 1998-06-30: -9609711 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 78,057
Exact value

Exact value: 78057 USD

1997-07-01 – 1998-06-30: 78057 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.69 million
Calculation and evidence

-9609711 − 78057 USD

Exact free cash flow: -9687768 USD

Share or cite

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

1999 1998-07-01 – 1999-06-30
−USD 8.54 million
Exact value

Exact value: -8544860 USD

1998-07-01 – 1999-06-30: -8544860 USD Inspect Net Income Open source
Share or cite

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

−USD 6.99 million
Exact value

Exact value: -6991994 USD

1998-07-01 – 1999-06-30: -6991994 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 27,411
Exact value

Exact value: 27411 USD

1998-07-01 – 1999-06-30: 27411 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.02 million
Calculation and evidence

-6991994 − 27411 USD

Exact free cash flow: -7019405 USD

Share or cite

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

2000 1999-07-01 – 2000-06-30
−USD 8.82 million
Exact value

Exact value: -8817638 USD

1999-07-01 – 2000-06-30: -8817638 USD Inspect Net Income Open source
Share or cite

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

−USD 7.87 million
Exact value

Exact value: -7874618 USD

1999-07-01 – 2000-06-30: -7874618 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 339,351
Exact value

Exact value: 339351 USD

1999-07-01 – 2000-06-30: 339351 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.21 million
Calculation and evidence

-7874618 − 339351 USD

Exact free cash flow: -8213969 USD

Share or cite

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

2001 2000-07-01 – 2001-06-30
−USD 16.78 million
Exact value

Exact value: -16775750 USD

2000-07-01 – 2001-06-30: -16775750 USD Inspect Net Income Open source
Share or cite

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

−USD 14.57 million
Exact value

Exact value: -14565983 USD

2000-07-01 – 2001-06-30: -14565983 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 1.05 million
Exact value

Exact value: 1045058 USD

2000-07-01 – 2001-06-30: 1045058 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.61 million
Calculation and evidence

-14565983 − 1045058 USD

Exact free cash flow: -15611041 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.

29 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000890924, 890924, edgar:890924