KONTRON MOBILE COMPUTING INC

EDGAR

30 filing records in this dataset, filed from 1997-05-20 to 2004-08-10. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.74 million USD

2004-06-30 · USD

Exact inputs and evidence

Operating margin

5.18%

2004-06-30 · %

Exact inputs and evidence
  • Operating Income: 193683 USD Source
  • Revenue: 3735870 USD Source

Operating cash flow

-721 thousand USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1027727 USD Source
  • Operating Cash Flow: -306716 USD Source

Free cash flow

-721 thousand USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1027727 USD Source
  • Operating Cash Flow: -306716 USD Source
  • Capital Expenditure: 5454 USD Source
  • Capital Expenditure: 5454 USD Source
Cash and cash equivalents
465 thousand USD Source
Exact value

465081 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

12.9 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Revenue: 3223414 USD · 2003-07-01 – 2003-09-30 Source
  • Revenue: 11979760 USD · 2003-01-01 – 2003-12-31 Source
  • Revenue: 8213796 USD · 2003-01-01 – 2003-09-30 Source
  • Revenue: 2146215 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 3735870 USD · 2004-04-01 – 2004-06-30 Source

Net income

-249 thousand USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Net income: -192462 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -213728 USD · 2003-01-01 – 2003-06-30 Source
  • Net income: 177246 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: -192462 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -649555 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -640404 USD · 2004-01-01 – 2004-06-30 Source
  • Net income: -649555 USD · 2004-01-01 – 2004-03-31 Source

Operating cash flow

-1.13 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Operating cash flow: 379921 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: 213398 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 109253 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: 379921 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -306716 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -1027727 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -306716 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: 2004-08-10.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2003-12-31
  • Operating income: 8 of 11 periods available· newest 2003-12-31
  • Net income: 9 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2003-12-31
  • Total assets: 8 of 11 periods available· newest 2003-12-31
  • Total liabilities: 8 of 11 periods available· newest 2003-12-31
  • Current assets: 8 of 11 periods available· newest 2003-12-31
  • Current liabilities: 8 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 8 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

    -2%

    Prior period

    USD 12.23 million

    –

    Current period

    USD 11.98 million

    –

    Exact inputs and evidence

    11979760 − 12225137 = -245377 USD

    12225137 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    11979760 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

    +19.2%

    Prior period

    USD 148,722

    –

    Current period

    USD 177,246

    –

    Exact inputs and evidence

    177246 − 148722 = 28524 USD

    148722 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    177246 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 480,312

    Prior period

    −USD 371,059

    –

    Current period

    USD 109,253

    –

    Exact inputs and evidence

    109253 − -371059 = 480312 USD

    -371059 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    109253 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

    -84.7%

    Prior period

    USD 54,818

    –

    Current period

    USD 8,383

    –

    Exact inputs and evidence

    8383 − 54818 = -46435 USD

    54818 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    8383 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 11.98 million 100% of revenue
  • Cost of revenue USD 6.88 million 57% of revenue
  • Operating expenses USD 4.25 million 36% of revenue
  • Operating income USD 848,824 7.1% of revenue
  • Tax, interest and other Derived USD 671,578 5.6% of revenue
  • Net income USD 177,246 1.5% of revenue

Cash

  • Operating cash flow USD 109,253 0.9% of revenue
  • Capital expenditure USD 8,383 0.1% of revenue
  • Free cash flow Derived USD 100,870 0.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 120% of revenue.
  • 1998 Operating loss: operating costs were 103% of revenue.
  • 1999 Operating loss: operating costs were 136% of revenue.
  • 2000 Operating loss: operating costs were 136% of revenue.
  • 2000 Operating loss: operating costs were 194% of revenue.
  • 2001 88%
  • 2002 92%
  • 2003 93%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-01-06 – 1997-01-0513111077 15674113 Derived -2563036 733010 Derived -3296046 -5938405 Derived
Source
1998 1997-01-05 – 1998-01-0423815045 24581462 Derived -766417 257561 Derived -1023978 -4603530 Derived
Source
1999 1998-01-05 – 1999-01-0420001787 27283307 Derived -7281520 -157333 Derived -7124187 -2281393 Derived
Source
2000 1999-01-03 – 2000-01-0220001787 27283307 Derived -7281520 -157333 Derived -7124187 -2281393 Derived
Source
2000 2000-01-01 – 2000-12-3115695581 30467505 Derived -14771924 2405495 Derived -17177419 -11327996 Derived
Source
2001 2000-12-31 – 2001-12-3017306146 15179143 Derived 2127003 1186644 Derived 940359 598780 Derived
Source
2002 2002-01-01 – 2002-12-3112225137 11215419 Derived 1009718 860996 Derived 148722 -425877 Derived
Source
2003 2003-01-01 – 2003-12-3111979760 11130936 Derived 848824 671578 Derived 177246 100870 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 12M 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.25.7M19.3M12.9M6.4M0.0199720002003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue13111077
1998Revenue23815045
1999Revenue20001787
2000Revenue20001787
2000Revenue15695581
2001Revenue17306146
2002Revenue12225137
2003Revenue11979760

Revenue growth

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

-2% 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.91%58%26%-6%-38%199720002003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year81.6%
1999Year over year-16%
2000Year over year0%
2000Year over year-21.5%
2001Year over year10.3%
2002Year over year-29.4%
2003Year over year-2%

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 7.1% 2003
Net margin 1.5% 2003
Free cash flow margin 0.8% 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.22%-13%-49%-84%-119%199720002003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-19.5%
1998Operating margin-3.2%
1999Operating margin-36.4%
2000Operating margin-36.4%
2000Operating margin-94.1%
2001Operating margin12.3%
2002Operating margin8.3%
2003Operating margin7.1%
1997Net margin-25.1%
1998Net margin-4.3%
1999Net margin-35.6%
2000Net margin-35.6%
2000Net margin-109.4%
2001Net margin5.4%
2002Net margin1.2%
2003Net margin1.5%
1997Free cash flow margin-45.3%
1998Free cash flow margin-19.3%
1999Free cash flow margin-11.4%
2000Free cash flow margin-11.4%
2000Free cash flow margin-72.2%
2001Free cash flow margin3.5%
2002Free cash flow margin-3.5%
2003Free cash flow margin0.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 109.3K 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.1.6M-1.8M-5.2M-8.6M-12.0M199720002003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-5382285
1998Operating cash flow-3716701
1999Operating cash flow-1162419
2000Operating cash flow-1162419
2000Operating cash flow-11025746
2001Operating cash flow622641
2002Operating cash flow-371059
2003Operating cash flow109253

Free cash flow

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

USD 100.9K 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.1.6M-1.9M-5.4M-8.8M-12.3M199720002003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow-5938405
1998Free cash flow-4603530
1999Free cash flow-2281393
2000Free cash flow-2281393
2000Free cash flow-11327996
2001Free cash flow598780
2002Free cash flow-425877
2003Free cash flow100870

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.

158.9% 2003
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.180%135%90%45%0%199720002003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997Liabilities / assets81.7%
1998Liabilities / assets20.6%
1999Liabilities / assets47.1%
2000Liabilities / assets88.3%
2000Liabilities / assets166.7%
2001Liabilities / assets158.1%
2002Liabilities / assets160.3%
2003Liabilities / assets158.9%

Current assets to current liabilities

Current assets divided by current liabilities.

2.29× 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.4.85×3.64×2.43×1.21×0.00×199720002003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities1.13×
1998Current assets / current liabilities4.49×
1999Current assets / current liabilities1.8×
2000Current assets / current liabilities1.22×
2000Current assets / current liabilities0.53×
2001Current assets / current liabilities0.6×
2002Current assets / current liabilities2.19×
2003Current assets / current liabilities2.29×

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
1995 1995-01-01 – 1995-12-31
−USD 626,919
Exact value

Exact value: -626919 USD

1995-01-01 – 1995-12-31: -626919 USD Inspect Net Income Open source
Share or cite

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

−USD 1.71 million
Exact value

Exact value: -1713057 USD

1995-01-01 – 1995-12-31: -1713057 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 251,409
Exact value

Exact value: 251409 USD

1995-01-01 – 1995-12-31: 251409 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.96 million
Calculation and evidence

-1713057 − 251409 USD

Exact free cash flow: -1964466 USD

Share or cite

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

1997 1996-01-06 – 1997-01-05
−USD 3.3 million
Exact value

Exact value: -3296046 USD

1996-01-06 – 1997-01-05: -3296046 USD Inspect Net Income Open source
Share or cite

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

−USD 5.38 million
Exact value

Exact value: -5382285 USD

1996-01-06 – 1997-01-05: -5382285 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 556,120
Exact value

Exact value: 556120 USD

1996-01-06 – 1997-01-05: 556120 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.94 million
Calculation and evidence

-5382285 − 556120 USD

Exact free cash flow: -5938405 USD

Share or cite

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

1998 1997-01-05 – 1998-01-04
−USD 1.02 million
Exact value

Exact value: -1023978 USD

1997-01-05 – 1998-01-04: -1023978 USD Inspect Net Income Open source
Share or cite

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

−USD 3.72 million
Exact value

Exact value: -3716701 USD

1997-01-05 – 1998-01-04: -3716701 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 886,829
Exact value

Exact value: 886829 USD

1997-01-05 – 1998-01-04: 886829 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.6 million
Calculation and evidence

-3716701 − 886829 USD

Exact free cash flow: -4603530 USD

Share or cite

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

1999 1998-01-05 – 1999-01-04
−USD 7.12 million
Exact value

Exact value: -7124187 USD

1998-01-05 – 1999-01-04: -7124187 USD Inspect Net Income Open source
Share or cite

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

−USD 1.16 million
Exact value

Exact value: -1162419 USD

1998-01-05 – 1999-01-04: -1162419 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 1.12 million
Exact value

Exact value: 1118974 USD

1998-01-05 – 1999-01-04: 1118974 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.28 million
Calculation and evidence

-1162419 − 1118974 USD

Exact free cash flow: -2281393 USD

Share or cite

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

2000 1999-01-03 – 2000-01-02
−USD 7.12 million
Exact value

Exact value: -7124187 USD

1999-01-03 – 2000-01-02: -7124187 USD Inspect Net Income Open source
Share or cite

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

−USD 1.16 million
Exact value

Exact value: -1162419 USD

1999-01-03 – 2000-01-02: -1162419 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 1.12 million
Exact value

Exact value: 1118974 USD

1999-01-03 – 2000-01-02: 1118974 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.28 million
Calculation and evidence

-1162419 − 1118974 USD

Exact free cash flow: -2281393 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 17.18 million
Exact value

Exact value: -17177419 USD

2000-01-01 – 2000-12-31: -17177419 USD Inspect Net Income Open source
Share or cite

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

−USD 11.03 million
Exact value

Exact value: -11025746 USD

2000-01-01 – 2000-12-31: -11025746 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 302,250
Exact value

Exact value: 302250 USD

2000-01-01 – 2000-12-31: 302250 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.33 million
Calculation and evidence

-11025746 − 302250 USD

Exact free cash flow: -11327996 USD

Share or cite

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

2001 2000-12-31 – 2001-12-30
USD 940,359
Exact value

Exact value: 940359 USD

2000-12-31 – 2001-12-30: 940359 USD Inspect Net Income Open source
Share or cite

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

USD 622,641
Exact value

Exact value: 622641 USD

2000-12-31 – 2001-12-30: 622641 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 23,861
Exact value

Exact value: 23861 USD

2000-12-31 – 2001-12-30: 23861 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 598,780
Calculation and evidence

622641 − 23861 USD

Exact free cash flow: 598780 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 148,722
Exact value

Exact value: 148722 USD

2002-01-01 – 2002-12-31: 148722 USD Inspect Net Income Open source
Share or cite

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

−USD 371,059
Exact value

Exact value: -371059 USD

2002-01-01 – 2002-12-31: -371059 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 54,818
Exact value

Exact value: 54818 USD

2002-01-01 – 2002-12-31: 54818 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 425,877
Calculation and evidence

-371059 − 54818 USD

Exact free cash flow: -425877 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 177,246
Exact value

Exact value: 177246 USD

2003-01-01 – 2003-12-31: 177246 USD Inspect Net Income Open source
Share or cite

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

USD 109,253
Exact value

Exact value: 109253 USD

2003-01-01 – 2003-12-31: 109253 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 8,383
Exact value

Exact value: 8383 USD

2003-01-01 – 2003-12-31: 8383 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 100,870
Calculation and evidence

109253 − 8383 USD

Exact free cash flow: 100870 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: 0000912643, 912643, edgar:912643

Also known as FIELDWORKS INC