CATALYST INTERNATIONAL INC

EDGAR

37 filing records in this dataset, filed from 1996-05-09 to 2004-09-01. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

8.69 million USD

2004-06-30 · USD

Exact inputs and evidence

Operating margin

-17.22%

2004-06-30 · %

Exact inputs and evidence
  • Operating Income: -1497000 USD Source
  • Revenue: 8692000 USD Source

Operating cash flow

-2.7 million USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2667000 USD Source
  • Operating Cash Flow: 29000 USD Source

Free cash flow

-2.86 million USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2667000 USD Source
  • Operating Cash Flow: 29000 USD Source
  • Capital Expenditure: 273000 USD Source
  • Capital Expenditure: 109000 USD Source
Cash and cash equivalents
1.84 million USD Source
Exact value

1840000 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: 2004-09-01.

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
  • Total liabilities: 6 of 11 periods available· newest 2000-12-31
  • 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

    -4%

    Prior period

    USD 32.27 million

    –

    Current period

    USD 30.97 million

    –

    Exact inputs and evidence

    30968030 − 32270193 = -1302163 USD

    32270193 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    30968030 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 435,855

    Prior period

    −USD 5.42 million

    –

    Current period

    −USD 4.98 million

    –

    Exact inputs and evidence

    -4980820 − -5416675 = 435855 USD

    -5416675 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -4980820 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 4.2 million

    Prior period

    −USD 3.7 million

    –

    Current period

    USD 493,925

    –

    Exact inputs and evidence

    493925 − -3704025 = 4197950 USD

    -3704025 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    493925 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

    +71%

    Prior period

    USD 257,441

    –

    Current period

    USD 440,224

    –

    Exact inputs and evidence

    440224 − 257441 = 182783 USD

    257441 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    440224 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 30.97 million 100% of revenue
  • Cost of revenue USD 17.6 million 57% of revenue
  • Operating expenses USD 18.13 million 59% of revenue
  • Operating income −USD 4.76 million −15% of revenue
  • Tax, interest and other Derived USD 219,865 0.7% of revenue
  • Net income −USD 4.98 million −16% of revenue

Cash

  • Operating cash flow USD 493,925 1.6% of revenue
  • Capital expenditure USD 440,224 1.4% of revenue
  • Free cash flow Derived USD 53,701 0.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 92%
  • 1995 9.7%90%
  • 1996 Operating loss: operating costs were 137% of revenue.
  • 1997 Operating loss: operating costs were 120% of revenue.
  • 1998 Net income was higher than operating income, so the split is not drawn.
  • 1999 Operating loss: operating costs were 115% of revenue.
  • 2000 Net income was higher than operating income, so the split is not drawn.
  • 2001 Operating loss: operating costs were 160% of revenue.
  • 2002 Operating loss: operating costs were 126% of revenue.
  • 2003 Operating loss: operating costs were 115% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3116178414 14918283 Derived 1260131 186777 Derived 1073354 -3496601 Derived
Source
1995 1995-01-01 – 1995-12-3120657997 18512330 Derived 2145667 140249 Derived 2005418 -252624 Derived
Source
1996 1996-01-01 – 1996-12-3121166722 29094704 Derived -7927982 -866875 Derived -7061107 -5404017 Derived
Source
1997 1997-01-01 – 1997-12-3122525128 27031807 Derived -4506679 -307385 Derived -4199294 -3948262 Derived
Source
1998 1998-01-01 – 1998-12-3133912601 30949857 Derived 2962744 -117255 Derived 3079999 4539175 Derived
Source
1999 1999-01-01 – 1999-12-3140560160 46746566 Derived -6186406 -573075 Derived -5613331 472555 Derived
Source
2000 2000-01-01 – 2000-12-3142010458 41138850 Derived 871608 -891538 Derived 1763146 1629600 Derived
Source
2001 2001-01-01 – 2001-12-3132503870 51938371 Derived -19434501 -508078 Derived -18926423 -5035713 Derived
Source
2002 2002-01-01 – 2002-12-3132270193 40547156 Derived -8276963 -2860288 Derived -5416675 -3961466 Derived
Source
2003 2003-01-01 – 2003-12-3130968030 35728985 Derived -4760955 219865 Derived -4980820 53701 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 31M 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.45.4M34.0M22.7M11.3M0.0199419992003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue16178414
1995Revenue20657997
1996Revenue21166722
1997Revenue22525128
1998Revenue33912601
1999Revenue40560160
2000Revenue42010458
2001Revenue32503870
2002Revenue32270193
2003Revenue30968030

Revenue growth

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

-4% 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.56%35%14%-7%-28%199419992003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year27.7%
1996Year over year2.5%
1997Year over year6.4%
1998Year over year50.6%
1999Year over year19.6%
2000Year over year3.6%
2001Year over year-22.6%
2002Year over year-0.7%
2003Year over year-4%

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 -15.4% 2003
Net margin -16.1% 2003
Free cash flow margin 0.2% 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.19%-2%-23%-44%-66%199419992003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin7.8%
1995Operating margin10.4%
1996Operating margin-37.5%
1997Operating margin-20%
1998Operating margin8.7%
1999Operating margin-15.3%
2000Operating margin2.1%
2001Operating margin-59.8%
2002Operating margin-25.6%
2003Operating margin-15.4%
1994Net margin6.6%
1995Net margin9.7%
1996Net margin-33.4%
1997Net margin-18.6%
1998Net margin9.1%
1999Net margin-13.8%
2000Net margin4.2%
2001Net margin-58.2%
2002Net margin-16.8%
2003Net margin-16.1%
1994Free cash flow margin-21.6%
1995Free cash flow margin-1.2%
1996Free cash flow margin-25.5%
1997Free cash flow margin-17.5%
1998Free cash flow margin13.4%
1999Free cash flow margin1.2%
2000Free cash flow margin3.9%
2001Free cash flow margin-15.5%
2002Free cash flow margin-12.3%
2003Free cash flow margin0.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 493.9K 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.5.8M3.2M571.4K-2.0M-4.6M199419992003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-2185998
1995Operating cash flow1318909
1996Operating cash flow-3309236
1997Operating cash flow-3178376
1998Operating cash flow5044126
1999Operating cash flow1310001
2000Operating cash flow4344396
2001Operating cash flow-3901412
2002Operating cash flow-3704025
2003Operating cash flow493925

Free cash flow

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

USD 53.7K 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.5.3M2.5M-432.4K-3.3M-6.2M199419992003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-3496601
1995Free cash flow-252624
1996Free cash flow-5404017
1997Free cash flow-3948262
1998Free cash flow4539175
1999Free cash flow472555
2000Free cash flow1629600
2001Free cash flow-5035713
2002Free cash flow-3961466
2003Free cash flow53701

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.

33.6% 2000
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.47%35%23%12%0%1994-12-3119992003-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets14.2%
1996Liabilities / assets30%
1997Liabilities / assets43.5%
1998Liabilities / assets39.7%
1999Liabilities / assets34.5%
2000Liabilities / assets33.6%
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.

0.77× 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.8.83×6.62×4.41×2.21×0.00×1994-12-3119992003
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 liabilities8.17×
1996Current assets / current liabilities2.91×
1997Current assets / current liabilities2.01×
1998Current assets / current liabilities2.03×
1999Current assets / current liabilities2.75×
2000Current assets / current liabilities2.58×
2001Current assets / current liabilities1.1×
2002Current assets / current liabilities0.77×
2003Current assets / current liabilities0.77×

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 1.07 million
Exact value

Exact value: 1073354 USD

1994-01-01 – 1994-12-31: 1073354 USD Inspect Net Income Open source
Share or cite

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

−USD 2.19 million
Exact value

Exact value: -2185998 USD

1994-01-01 – 1994-12-31: -2185998 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 1.31 million
Exact value

Exact value: 1310603 USD

1994-01-01 – 1994-12-31: 1310603 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.5 million
Calculation and evidence

-2185998 − 1310603 USD

Exact free cash flow: -3496601 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 2.01 million
Exact value

Exact value: 2005418 USD

1995-01-01 – 1995-12-31: 2005418 USD Inspect Net Income Open source
Share or cite

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

USD 1.32 million
Exact value

Exact value: 1318909 USD

1995-01-01 – 1995-12-31: 1318909 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 1.57 million
Exact value

Exact value: 1571533 USD

1995-01-01 – 1995-12-31: 1571533 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 252,624
Calculation and evidence

1318909 − 1571533 USD

Exact free cash flow: -252624 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 7.06 million
Exact value

Exact value: -7061107 USD

1996-01-01 – 1996-12-31: -7061107 USD Inspect Net Income Open source
Share or cite

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

−USD 3.31 million
Exact value

Exact value: -3309236 USD

1996-01-01 – 1996-12-31: -3309236 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 2.09 million
Exact value

Exact value: 2094781 USD

1996-01-01 – 1996-12-31: 2094781 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.4 million
Calculation and evidence

-3309236 − 2094781 USD

Exact free cash flow: -5404017 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 4.2 million
Exact value

Exact value: -4199294 USD

1997-01-01 – 1997-12-31: -4199294 USD Inspect Net Income Open source
Share or cite

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

−USD 3.18 million
Exact value

Exact value: -3178376 USD

1997-01-01 – 1997-12-31: -3178376 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 769,886
Exact value

Exact value: 769886 USD

1997-01-01 – 1997-12-31: 769886 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.95 million
Calculation and evidence

-3178376 − 769886 USD

Exact free cash flow: -3948262 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 3.08 million
Exact value

Exact value: 3079999 USD

1998-01-01 – 1998-12-31: 3079999 USD Inspect Net Income Open source
Share or cite

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

USD 5.04 million
Exact value

Exact value: 5044126 USD

1998-01-01 – 1998-12-31: 5044126 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 504,951
Exact value

Exact value: 504951 USD

1998-01-01 – 1998-12-31: 504951 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.54 million
Calculation and evidence

5044126 − 504951 USD

Exact free cash flow: 4539175 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 5.61 million
Exact value

Exact value: -5613331 USD

1999-01-01 – 1999-12-31: -5613331 USD Inspect Net Income Open source
Share or cite

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

USD 1.31 million
Exact value

Exact value: 1310001 USD

1999-01-01 – 1999-12-31: 1310001 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 837,446
Exact value

Exact value: 837446 USD

1999-01-01 – 1999-12-31: 837446 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 472,555
Calculation and evidence

1310001 − 837446 USD

Exact free cash flow: 472555 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 1.76 million
Exact value

Exact value: 1763146 USD

2000-01-01 – 2000-12-31: 1763146 USD Inspect Net Income Open source
Share or cite

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

USD 4.34 million
Exact value

Exact value: 4344396 USD

2000-01-01 – 2000-12-31: 4344396 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 2.71 million
Exact value

Exact value: 2714796 USD

2000-01-01 – 2000-12-31: 2714796 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.63 million
Calculation and evidence

4344396 − 2714796 USD

Exact free cash flow: 1629600 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 18.93 million
Exact value

Exact value: -18926423 USD

2001-01-01 – 2001-12-31: -18926423 USD Inspect Net Income Open source
Share or cite

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

−USD 3.9 million
Exact value

Exact value: -3901412 USD

2001-01-01 – 2001-12-31: -3901412 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: 1134301 USD

2001-01-01 – 2001-12-31: 1134301 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.04 million
Calculation and evidence

-3901412 − 1134301 USD

Exact free cash flow: -5035713 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 5.42 million
Exact value

Exact value: -5416675 USD

2002-01-01 – 2002-12-31: -5416675 USD Inspect Net Income Open source
Share or cite

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

−USD 3.7 million
Exact value

Exact value: -3704025 USD

2002-01-01 – 2002-12-31: -3704025 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 257,441
Exact value

Exact value: 257441 USD

2002-01-01 – 2002-12-31: 257441 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

-3704025 − 257441 USD

Exact free cash flow: -3961466 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 4.98 million
Exact value

Exact value: -4980820 USD

2003-01-01 – 2003-12-31: -4980820 USD Inspect Net Income Open source
Share or cite

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

USD 493,925
Exact value

Exact value: 493925 USD

2003-01-01 – 2003-12-31: 493925 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 440,224
Exact value

Exact value: 440224 USD

2003-01-01 – 2003-12-31: 440224 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 53,701
Calculation and evidence

493925 − 440224 USD

Exact free cash flow: 53701 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.

37 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000915508, 915508, edgar:915508