ACTEL CORP

EDGAR

60 filing records in this dataset, filed from 1996-05-15 to 2010-08-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

5.51 million USD

2010-07-04 · USD

Exact inputs and evidence

Operating margin

34.36%

2010-07-04 · %

Exact inputs and evidence
  • Operating Income: 4469000 USD Source
  • Operating Income: 2575000 USD Source
  • Revenue: 57776000 USD Source
  • Revenue: 52263000 USD Source

Operating cash flow

18.5 million USD

2010-07-04 · USD

Exact inputs and evidence
  • Operating Cash Flow: 18764000 USD Source
  • Operating Cash Flow: 293000 USD Source

Free cash flow

16.6 million USD

2010-07-04 · USD

Exact inputs and evidence
  • Operating Cash Flow: 18764000 USD Source
  • Operating Cash Flow: 293000 USD Source
  • Capital Expenditure: 3652000 USD Source
  • Capital Expenditure: 1817000 USD Source
Cash and cash equivalents
30.3 million USD Source
Exact value

30297000 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: 2010-08-13.

Financial data available through: 2010-01-03.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2010-01-03
  • Operating income: 10 of 11 periods available· newest 2010-01-03
  • Net income: 10 of 11 periods available· newest 2010-01-03
  • Operating cash flow: 10 of 11 periods available· newest 2010-01-03
  • Capital expenditure: 10 of 11 periods available· newest 2010-01-03
  • Total assets: 10 of 11 periods available· newest 2010-01-03
  • Total liabilities: 10 of 11 periods available· newest 2010-01-03
  • Current assets: 10 of 11 periods available· newest 2010-01-03
  • Current liabilities: 10 of 11 periods available· newest 2010-01-03
  • Cash and cash equivalents: 10 of 11 periods available· newest 2010-01-03
  • 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

    -12.7%

    Prior period

    USD 218.41 million

    –

    Current period

    USD 190.63 million

    –

    Exact inputs and evidence

    190633000 − 218406000 = -27773000 USD

    218406000 USD · 2008-01-05 – 2009-01-04

    Inspect prior input Prior source

    190633000 USD · 2009-01-04 – 2010-01-03

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 34.5 million

    Prior period

    −USD 11.73 million

    –

    Current period

    −USD 46.23 million

    –

    Exact inputs and evidence

    -46229000 − -11725000 = -34504000 USD

    -11725000 USD · 2008-01-05 – 2009-01-04

    Inspect prior input Prior source

    -46229000 USD · 2009-01-04 – 2010-01-03

    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

    -15.8%

    Prior period

    USD 9.83 million

    –

    Current period

    USD 8.27 million

    –

    Exact inputs and evidence

    8272000 − 9830000 = -1558000 USD

    9830000 USD · 2008-01-05 – 2009-01-04

    Inspect prior input Prior source

    8272000 USD · 2009-01-04 – 2010-01-03

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -72.9%

    Prior period

    USD 21.42 million

    –

    Current period

    USD 5.81 million

    –

    Exact inputs and evidence

    5808000 − 21422000 = -15614000 USD

    21422000 USD · 2008-01-05 – 2009-01-04

    Inspect prior input Prior source

    5808000 USD · 2009-01-04 – 2010-01-03

    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.

2010 2009-01-04 – 2010-01-03

  • Revenue USD 190.63 million 100% of revenue
  • Cost of revenue USD 90.86 million 48% of revenue
  • Operating expenses USD 115.46 million 61% of revenue
  • Other operating costs Derived USD 8.86 million 4.6% of revenue
  • Operating income −USD 24.55 million −13% of revenue
  • Tax, interest and other Derived USD 21.68 million 11% of revenue
  • Net income −USD 46.23 million −24% of revenue

Cash

  • Operating cash flow USD 8.27 million 4.3% of revenue
  • Capital expenditure USD 5.81 million 3% of revenue
  • Free cash flow Derived USD 2.46 million 1.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Net income was higher than operating income, so the split is not drawn.
  • 2002 Operating loss: operating costs were 108% of revenue.
  • 2003 Operating loss: operating costs were 103% of revenue.
  • 2004 Net income was higher than operating income, so the split is not drawn.
  • 2005 Operating loss: operating costs were 101% of revenue.
  • 2006 Operating loss: operating costs were 105% of revenue.
  • 2006 Operating loss: operating costs were 105% of revenue.
  • 2008 Operating loss: operating costs were 106% of revenue.
  • 2009 Operating loss: operating costs were 102% of revenue.
  • 2010 Operating loss: operating costs were 113% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 2000-01-01 – 2000-12-31226419000 187941000 Derived 38478000 -2967000 Derived 41445000 43983000 Derived
Source
2002 2001-01-07 – 2002-01-06145559000 156603000 Derived -11044000 -6343000 Derived -4701000 -19796000 Derived
Source
2003 2002-01-06 – 2003-01-05134368000 138041000 Derived -3673000 -3748000 Derived 75000 3957000 Derived
Source
2004 2003-01-05 – 2004-01-04149910000 146656000 Derived 3254000 -2974000 Derived 6228000 8675000 Derived
Source
2005 2004-01-03 – 2005-01-02165402000 166731000 Derived -1329000 -4103000 Derived 2774000 -819000 Derived
Source
2006 2005-01-02 – 2006-01-01191499000 200518000 Derived -9019000 -6864000 Derived -2155000 12405000 Derived
Source
2006 2006-01-01 – 2006-12-31191499000 200518000 Derived -9019000 -6864000 Derived -2155000 15851000 Derived
Source
2008 2007-01-07 – 2008-01-06197043000 209142000 Derived -12099000 -9195000 Derived -2904000 -2256000 Derived
Source
2009 2008-01-05 – 2009-01-04218406000 221737000 Derived -3331000 8394000 Derived -11725000 -11592000 Derived
Source
2010 2009-01-04 – 2010-01-03190633000 215180000 Derived -24547000 21682000 Derived -46229000 2464000 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 190.6M 2010
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.244.5M183.4M122.3M61.1M0.0200020062010
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue226419000
2002Revenue145559000
2003Revenue134368000
2004Revenue149910000
2005Revenue165402000
2006Revenue191499000
2006Revenue191499000
2008Revenue197043000
2009Revenue218406000
2010Revenue190633000

Revenue growth

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

-12.7% 2010
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.20%5%-10%-25%-40%200020062010
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2002Year over year-35.7%
2003Year over year-7.7%
2004Year over year11.6%
2005Year over year10.3%
2006Year over year15.8%
2006Year over year0%
2008Year over year2.9%
2009Year over year10.8%
2010Year over year-12.7%

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 -12.9% 2010
Net margin -24.3% 2010
Free cash flow margin 1.3% 2010
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.23%10%-2%-15%-28%200020062010
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin17%
2002Operating margin-7.6%
2003Operating margin-2.7%
2004Operating margin2.2%
2005Operating margin-0.8%
2006Operating margin-4.7%
2006Operating margin-4.7%
2008Operating margin-6.1%
2009Operating margin-1.5%
2010Operating margin-12.9%
2000Net margin18.3%
2002Net margin-3.2%
2003Net margin0.1%
2004Net margin4.2%
2005Net margin1.7%
2006Net margin-1.1%
2006Net margin-1.1%
2008Net margin-1.5%
2009Net margin-5.4%
2010Net margin-24.3%
2000Free cash flow margin19.4%
2002Free cash flow margin-13.6%
2003Free cash flow margin2.9%
2004Free cash flow margin5.8%
2005Free cash flow margin-0.5%
2006Free cash flow margin6.5%
2006Free cash flow margin8.3%
2008Free cash flow margin-1.1%
2009Free cash flow margin-5.3%
2010Free cash flow margin1.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 8.3M 2010
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.55.0M37.5M19.9M2.4M-15.1M200020062010
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow50156000
2002Operating cash flow-10270000
2003Operating cash flow12784000
2004Operating cash flow19904000
2005Operating cash flow9895000
2006Operating cash flow22585000
2006Operating cash flow24529000
2008Operating cash flow10764000
2009Operating cash flow9830000
2010Operating cash flow8272000

Free cash flow

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

USD 2.5M 2010
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.49.1M30.6M12.1M-6.4M-24.9M200020062010
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow43983000
2002Free cash flow-19796000
2003Free cash flow3957000
2004Free cash flow8675000
2005Free cash flow-819000
2006Free cash flow12405000
2006Free cash flow15851000
2008Free cash flow-2256000
2009Free cash flow-11592000
2010Free cash flow2464000

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.

24% 2010
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.28.5%21.3%14.2%7.1%0.0%200020062010
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000Liabilities / assets26.4%
2002Liabilities / assets18.1%
2003Liabilities / assets17.4%
2004Liabilities / assets16.5%
2005Liabilities / assets16%
2006Liabilities / assets21.2%
2006Liabilities / assets21.2%
2008Liabilities / assets19.8%
2009Liabilities / assets21.8%
2010Liabilities / assets24%

Current assets to current liabilities

Current assets divided by current liabilities.

4.22× 2010
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.5.30×3.98×2.65×1.33×0.00×200020062010
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities2.75×
2002Current assets / current liabilities4.2×
2003Current assets / current liabilities4.46×
2004Current assets / current liabilities4.91×
2005Current assets / current liabilities4.48×
2006Current assets / current liabilities3.83×
2006Current assets / current liabilities3.83×
2008Current assets / current liabilities4.58×
2009Current assets / current liabilities3.85×
2010Current assets / current liabilities4.22×

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
2000 2000-01-01 – 2000-12-31
USD 41.45 million
Exact value

Exact value: 41445000 USD

2000-01-01 – 2000-12-31: 41445000 USD Inspect Net Income Open source
Share or cite

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

USD 50.16 million
Exact value

Exact value: 50156000 USD

2000-01-01 – 2000-12-31: 50156000 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 6.17 million
Exact value

Exact value: 6173000 USD

2000-01-01 – 2000-12-31: 6173000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 43.98 million
Calculation and evidence

50156000 − 6173000 USD

Exact free cash flow: 43983000 USD

Share or cite

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

2002 2001-01-07 – 2002-01-06
−USD 4.7 million
Exact value

Exact value: -4701000 USD

2001-01-07 – 2002-01-06: -4701000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.27 million
Exact value

Exact value: -10270000 USD

2001-01-07 – 2002-01-06: -10270000 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 9.53 million
Exact value

Exact value: 9526000 USD

2001-01-07 – 2002-01-06: 9526000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.8 million
Calculation and evidence

-10270000 − 9526000 USD

Exact free cash flow: -19796000 USD

Share or cite

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

2003 2002-01-06 – 2003-01-05
USD 75,000
Exact value

Exact value: 75000 USD

2002-01-06 – 2003-01-05: 75000 USD Inspect Net Income Open source
Share or cite

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

USD 12.78 million
Exact value

Exact value: 12784000 USD

2002-01-06 – 2003-01-05: 12784000 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 8.83 million
Exact value

Exact value: 8827000 USD

2002-01-06 – 2003-01-05: 8827000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.96 million
Calculation and evidence

12784000 − 8827000 USD

Exact free cash flow: 3957000 USD

Share or cite

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

2004 2003-01-05 – 2004-01-04
USD 6.23 million
Exact value

Exact value: 6228000 USD

2003-01-05 – 2004-01-04: 6228000 USD Inspect Net Income Open source
Share or cite

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

USD 19.9 million
Exact value

Exact value: 19904000 USD

2003-01-05 – 2004-01-04: 19904000 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 11.23 million
Exact value

Exact value: 11229000 USD

2003-01-05 – 2004-01-04: 11229000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.68 million
Calculation and evidence

19904000 − 11229000 USD

Exact free cash flow: 8675000 USD

Share or cite

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

2005 2004-01-03 – 2005-01-02
USD 2.77 million
Exact value

Exact value: 2774000 USD

2004-01-03 – 2005-01-02: 2774000 USD Inspect Net Income Open source
Share or cite

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

USD 9.9 million
Exact value

Exact value: 9895000 USD

2004-01-03 – 2005-01-02: 9895000 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 10.71 million
Exact value

Exact value: 10714000 USD

2004-01-03 – 2005-01-02: 10714000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 819,000
Calculation and evidence

9895000 − 10714000 USD

Exact free cash flow: -819000 USD

Share or cite

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

2006 2005-01-02 – 2006-01-01
−USD 2.16 million
Exact value

Exact value: -2155000 USD

2005-01-02 – 2006-01-01: -2155000 USD Inspect Net Income Open source
Share or cite

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

USD 22.59 million
Exact value

Exact value: 22585000 USD

2005-01-02 – 2006-01-01: 22585000 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 10.18 million
Exact value

Exact value: 10180000 USD

2005-01-02 – 2006-01-01: 10180000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.41 million
Calculation and evidence

22585000 − 10180000 USD

Exact free cash flow: 12405000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 2.16 million
Exact value

Exact value: -2155000 USD

2006-01-01 – 2006-12-31: -2155000 USD Inspect Net Income Open source
Share or cite

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

USD 24.53 million
Exact value

Exact value: 24529000 USD

2006-01-01 – 2006-12-31: 24529000 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 8.68 million
Exact value

Exact value: 8678000 USD

2006-01-01 – 2006-12-31: 8678000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 15.85 million
Calculation and evidence

24529000 − 8678000 USD

Exact free cash flow: 15851000 USD

Share or cite

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

2008 2007-01-07 – 2008-01-06
−USD 2.9 million
Exact value

Exact value: -2904000 USD

2007-01-07 – 2008-01-06: -2904000 USD Inspect Net Income Open source
Share or cite

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

USD 10.76 million
Exact value

Exact value: 10764000 USD

2007-01-07 – 2008-01-06: 10764000 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 13.02 million
Exact value

Exact value: 13020000 USD

2007-01-07 – 2008-01-06: 13020000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.26 million
Calculation and evidence

10764000 − 13020000 USD

Exact free cash flow: -2256000 USD

Share or cite

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

2009 2008-01-05 – 2009-01-04
−USD 11.73 million
Exact value

Exact value: -11725000 USD

2008-01-05 – 2009-01-04: -11725000 USD Inspect Net Income Open source
Share or cite

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

USD 9.83 million
Exact value

Exact value: 9830000 USD

2008-01-05 – 2009-01-04: 9830000 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 21.42 million
Exact value

Exact value: 21422000 USD

2008-01-05 – 2009-01-04: 21422000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.59 million
Calculation and evidence

9830000 − 21422000 USD

Exact free cash flow: -11592000 USD

Share or cite

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

2010 2009-01-04 – 2010-01-03
−USD 46.23 million
Exact value

Exact value: -46229000 USD

2009-01-04 – 2010-01-03: -46229000 USD Inspect Net Income Open source
Share or cite

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

USD 8.27 million
Exact value

Exact value: 8272000 USD

2009-01-04 – 2010-01-03: 8272000 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 5.81 million
Exact value

Exact value: 5808000 USD

2009-01-04 – 2010-01-03: 5808000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.46 million
Calculation and evidence

8272000 − 5808000 USD

Exact free cash flow: 2464000 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.

60 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000907687, 907687, edgar:907687