PRISM SOFTWARE CORP

EDGAR

30 filing records in this dataset, filed from 1999-09-30 to 2006-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

241 thousand USD

2006-06-30 · USD

Exact inputs and evidence

Operating margin

-91.71%

2006-06-30 · %

Exact inputs and evidence
  • Operating Income: -220916 USD Source
  • Revenue: 240882 USD Source

Operating cash flow

-245 thousand USD

2006-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -543875 USD Source
  • Operating Cash Flow: -298668 USD Source

Free cash flow

-260 thousand USD

2006-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -543875 USD Source
  • Operating Cash Flow: -298668 USD Source
  • Capital Expenditure: 25560 USD Source
  • Capital Expenditure: 11054 USD Source
Cash and cash equivalents
67.4 thousand USD Source
Exact value

67409 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

-1.59 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Net income: -629654 USD · 2005-07-01 – 2005-09-30 Source
  • Net income: -1460146 USD · 2005-01-01 – 2005-12-31 Source
  • Net income: -1095234 USD · 2005-01-01 – 2005-09-30 Source
  • Net income: -423630 USD · 2006-01-01 – 2006-03-31 Source
  • Net income: -166931 USD · 2006-04-01 – 2006-06-30 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: 2006-08-14.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2005-12-31
  • Operating income: 9 of 11 periods available· newest 2005-12-31
  • Net income: 9 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2005-12-31
  • assets: No compatible figures in this window
  • liabilities: No compatible figures in this window
  • Current assets: 9 of 11 periods available· newest 2005-12-31
  • Current liabilities: 9 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2005-12-31
  • 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

    +67%

    Prior period

    USD 735,709

    –

    Current period

    USD 1.23 million

    –

    Exact inputs and evidence

    1228892 − 735709 = 493183 USD

    735709 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    1228892 USD · 2005-01-01 – 2005-12-31

    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 86,313

    Prior period

    −USD 1.37 million

    –

    Current period

    −USD 1.46 million

    –

    Exact inputs and evidence

    -1460146 − -1373833 = -86313 USD

    -1373833 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -1460146 USD · 2005-01-01 – 2005-12-31

    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 46,081

    Prior period

    −USD 1.41 million

    –

    Current period

    −USD 1.37 million

    –

    Exact inputs and evidence

    -1367173 − -1413254 = 46081 USD

    -1413254 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -1367173 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +41.8%

    Prior period

    USD 29,425

    –

    Current period

    USD 41,722

    –

    Exact inputs and evidence

    41722 − 29425 = 12297 USD

    29425 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    41722 USD · 2005-01-01 – 2005-12-31

    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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 1.23 million 100% of revenue
  • Cost of revenue USD 426,552 35% of revenue
  • Operating expenses USD 1.8 million 146% of revenue
  • Operating income −USD 995,754 −81% of revenue
  • Tax, interest and other Derived USD 464,392 38% of revenue
  • Net income −USD 1.46 million −119% of revenue

Cash

  • Operating cash flow −USD 1.37 million −111% of revenue
  • Capital expenditure USD 41,722 3.4% of revenue
  • Free cash flow Derived −USD 1.41 million −115% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 225% of revenue.
  • 1998 Operating loss: operating costs were 235% of revenue.
  • 1999 Operating loss: operating costs were 283% of revenue.
  • 2000 Operating loss: operating costs were 371% of revenue.
  • 2001 Operating loss: operating costs were 555% of revenue.
  • 2002 Operating loss: operating costs were 453% of revenue.
  • 2003 Operating loss: operating costs were 413% of revenue.
  • 2004 Operating loss: operating costs were 325% of revenue.
  • 2005 Operating loss: operating costs were 181% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-31825649 1855567 Derived -1029918 133004 Derived -1162922 Unavailable
Source
1998 1998-01-01 – 1998-12-31602461 1417574 Derived -815113 -50219 Derived -764894 Unavailable
Source
1999 1999-01-01 – 1999-12-31650252 1837515 Derived -1187263 142540 Derived -1329803 -893753 Derived
Source
2000 2000-01-01 – 2000-12-31528621 1962341 Derived -1433720 804141 Derived -2237861 -1354851 Derived
Source
2001 2001-01-01 – 2001-12-31420335 2333659 Derived -1913324 432573 Derived -2345897 -1910619 Derived
Source
2002 2002-01-01 – 2002-12-31543496 2464234 Derived -1920738 386633 Derived -2307371 -1544811 Derived
Source
2003 2003-01-01 – 2003-12-31490838 2026684 Derived -1535846 3718190 Derived -5254036 -1376754 Derived
Source
2004 2004-01-01 – 2004-12-31735709 2391859 Derived -1656150 -282317 Derived -1373833 -1442679 Derived
Source
2005 2005-01-01 – 2005-12-311228892 2224646 Derived -995754 464392 Derived -1460146 -1408895 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 1.2M 2005
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.1.3M995.4K663.6K331.8K0.0199720012005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue825649
1998Revenue602461
1999Revenue650252
2000Revenue528621
2001Revenue420335
2002Revenue543496
2003Revenue490838
2004Revenue735709
2005Revenue1228892

Revenue growth

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

67% 2005
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.75%47%20%-7%-35%199720012005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year-27%
1999Year over year7.9%
2000Year over year-18.7%
2001Year over year-20.5%
2002Year over year29.3%
2003Year over year-9.7%
2004Year over year49.9%
2005Year over year67%

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 -81% 2005
Net margin -118.8% 2005
Free cash flow margin -114.6% 2005
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.86%-225%-535%-846%-1,156%199720012005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-124.7%
1998Operating margin-135.3%
1999Operating margin-182.6%
2000Operating margin-271.2%
2001Operating margin-455.2%
2002Operating margin-353.4%
2003Operating margin-312.9%
2004Operating margin-225.1%
2005Operating margin-81%
1997Net margin-140.8%
1998Net margin-127%
1999Net margin-204.5%
2000Net margin-423.3%
2001Net margin-558.1%
2002Net margin-424.5%
2003Net margin-1,070.4%
2004Net margin-186.7%
2005Net margin-118.8%
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow margin-137.4%
2000Free cash flow margin-256.3%
2001Free cash flow margin-454.5%
2002Free cash flow margin-284.2%
2003Free cash flow margin-280.5%
2004Free cash flow margin-196.1%
2005Free cash flow margin-114.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.4M 2005
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.149.1K-391.4K-931.8K-1.5M-2.0M199720012005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-745068
1998Operating cash flow-836524
1999Operating cash flow-862879
2000Operating cash flow-1333957
2001Operating cash flow-1863599
2002Operating cash flow-1540196
2003Operating cash flow-1368120
2004Operating cash flow-1413254
2005Operating cash flow-1367173

Free cash flow

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

USD -1.4M 2005
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.152.8K-401.2K-955.3K-1.5M-2.1M199720012005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flow-893753
2000Free cash flow-1354851
2001Free cash flow-1910619
2002Free cash flow-1544811
2003Free cash flow-1376754
2004Free cash flow-1442679
2005Free cash flow-1408895

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
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998-12-31Liabilities / assetsNot reportedNo source recorded
1999-12-31Liabilities / assetsNot reportedNo source recorded
2000-12-31Liabilities / assetsNot reportedNo source recorded
2001-12-31Liabilities / assetsNot reportedNo source recorded
2002-12-31Liabilities / assetsNot reportedNo source recorded
2003-12-31Liabilities / assetsNot reportedNo source recorded
2004-12-31Liabilities / assetsNot reportedNo source recorded
2005-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

0.21× 2005
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.0.42×0.32×0.21×0.11×0.00×199720012005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities0.12×
1998Current assets / current liabilities0.09×
1999Current assets / current liabilities0.03×
2000Current assets / current liabilities0.03×
2001Current assets / current liabilities0.02×
2002Current assets / current liabilities0.01×
2003Current assets / current liabilities0.01×
2004Current assets / current liabilities0.39×
2005Current assets / current liabilities0.21×

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
1997 1997-01-01 – 1997-12-31
−USD 1.16 million
Exact value

Exact value: -1162922 USD

1997-01-01 – 1997-12-31: -1162922 USD Inspect Net Income Open source
Share or cite

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

−USD 745,068
Exact value

Exact value: -745068 USD

1997-01-01 – 1997-12-31: -745068 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1998 1998-01-01 – 1998-12-31
−USD 764,894
Exact value

Exact value: -764894 USD

1998-01-01 – 1998-12-31: -764894 USD Inspect Net Income Open source
Share or cite

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

−USD 836,524
Exact value

Exact value: -836524 USD

1998-01-01 – 1998-12-31: -836524 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1999 1999-01-01 – 1999-12-31
−USD 1.33 million
Exact value

Exact value: -1329803 USD

1999-01-01 – 1999-12-31: -1329803 USD Inspect Net Income Open source
Share or cite

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

−USD 862,879
Exact value

Exact value: -862879 USD

1999-01-01 – 1999-12-31: -862879 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 30,874
Exact value

Exact value: 30874 USD

1999-01-01 – 1999-12-31: 30874 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 893,753
Calculation and evidence

-862879 − 30874 USD

Exact free cash flow: -893753 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 2.24 million
Exact value

Exact value: -2237861 USD

2000-01-01 – 2000-12-31: -2237861 USD Inspect Net Income Open source
Share or cite

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

−USD 1.33 million
Exact value

Exact value: -1333957 USD

2000-01-01 – 2000-12-31: -1333957 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 20,894
Exact value

Exact value: 20894 USD

2000-01-01 – 2000-12-31: 20894 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.35 million
Calculation and evidence

-1333957 − 20894 USD

Exact free cash flow: -1354851 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 2.35 million
Exact value

Exact value: -2345897 USD

2001-01-01 – 2001-12-31: -2345897 USD Inspect Net Income Open source
Share or cite

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

−USD 1.86 million
Exact value

Exact value: -1863599 USD

2001-01-01 – 2001-12-31: -1863599 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 47,020
Exact value

Exact value: 47020 USD

2001-01-01 – 2001-12-31: 47020 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.91 million
Calculation and evidence

-1863599 − 47020 USD

Exact free cash flow: -1910619 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 2.31 million
Exact value

Exact value: -2307371 USD

2002-01-01 – 2002-12-31: -2307371 USD Inspect Net Income Open source
Share or cite

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

−USD 1.54 million
Exact value

Exact value: -1540196 USD

2002-01-01 – 2002-12-31: -1540196 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 4,615
Exact value

Exact value: 4615 USD

2002-01-01 – 2002-12-31: 4615 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.54 million
Calculation and evidence

-1540196 − 4615 USD

Exact free cash flow: -1544811 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 5.25 million
Exact value

Exact value: -5254036 USD

2003-01-01 – 2003-12-31: -5254036 USD Inspect Net Income Open source
Share or cite

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

−USD 1.37 million
Exact value

Exact value: -1368120 USD

2003-01-01 – 2003-12-31: -1368120 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 8,634
Exact value

Exact value: 8634 USD

2003-01-01 – 2003-12-31: 8634 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.38 million
Calculation and evidence

-1368120 − 8634 USD

Exact free cash flow: -1376754 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 1.37 million
Exact value

Exact value: -1373833 USD

2004-01-01 – 2004-12-31: -1373833 USD Inspect Net Income Open source
Share or cite

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

−USD 1.41 million
Exact value

Exact value: -1413254 USD

2004-01-01 – 2004-12-31: -1413254 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 29,425
Exact value

Exact value: 29425 USD

2004-01-01 – 2004-12-31: 29425 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.44 million
Calculation and evidence

-1413254 − 29425 USD

Exact free cash flow: -1442679 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 1.46 million
Exact value

Exact value: -1460146 USD

2005-01-01 – 2005-12-31: -1460146 USD Inspect Net Income Open source
Share or cite

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

−USD 1.37 million
Exact value

Exact value: -1367173 USD

2005-01-01 – 2005-12-31: -1367173 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 41,722
Exact value

Exact value: 41722 USD

2005-01-01 – 2005-12-31: 41722 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.41 million
Calculation and evidence

-1367173 − 41722 USD

Exact free cash flow: -1408895 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.

30 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000908235, 908235, edgar:908235