MOTORVAC TECHNOLOGIES INC

EDGAR

21 filing records in this dataset, filed from 1996-06-06 to 2000-05-10. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.71 million USD

2000-03-31 · USD

Exact inputs and evidence

Operating margin

7.85%

2000-03-31 · %

Exact inputs and evidence
  • Operating Income: 291290 USD Source
  • Revenue: 3711938 USD Source

Operating cash flow

312 thousand USD

2000-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 311835 USD Source

Free cash flow

303 thousand USD

2000-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 311835 USD Source
  • Capital Expenditure: 8658 USD Source
Cash and cash equivalents
2.19 million USD Source
Exact value

2191646 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

14.8 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Revenue: 4229398 USD · 1999-04-01 – 1999-06-30 Source
  • Revenue: 3882582 USD · 1999-07-01 – 1999-09-30 Source
  • Revenue: 15126288 USD · 1999-01-01 – 1999-12-31 Source
  • Revenue: 12165740 USD · 1999-01-01 – 1999-09-30 Source
  • Revenue: 3711938 USD · 2000-01-01 – 2000-03-31 Source

Net income

1.43 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Net income: 458563 USD · 1999-04-01 – 1999-06-30 Source
  • Net income: 333406 USD · 1999-07-01 – 1999-09-30 Source
  • Net income: 1399631 USD · 1999-01-01 – 1999-12-31 Source
  • Net income: 1075839 USD · 1999-01-01 – 1999-09-30 Source
  • Net income: 312728 USD · 2000-01-01 – 2000-03-31 Source

Operating cash flow

1.54 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Operating cash flow: 773364 USD · 1999-04-01 – 1999-06-30 Source
  • Operating cash flow: 812749 USD · 1999-07-01 – 1999-09-30 Source
  • Operating cash flow: 732408 USD · 1999-01-01 – 1999-12-31 Source
  • Operating cash flow: 1090402 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: 311835 USD · 2000-01-01 – 2000-03-31 Source

Capital expenditure

124 thousand USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Capital expenditure: 67843 USD · 1999-04-01 – 1999-06-30 Source
  • Capital expenditure: 27549 USD · 1999-07-01 – 1999-09-30 Source
  • Capital expenditure: 240728 USD · 1999-01-01 – 1999-12-31 Source
  • Capital expenditure: 220947 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 8658 USD · 2000-01-01 – 2000-03-31 Source

Free cash flow

1.42 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Operating cash flow: 773364 USD · 1999-04-01 – 1999-06-30 Source
  • Operating cash flow: 812749 USD · 1999-07-01 – 1999-09-30 Source
  • Operating cash flow: 732408 USD · 1999-01-01 – 1999-12-31 Source
  • Operating cash flow: 1090402 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: 311835 USD · 2000-01-01 – 2000-03-31 Source
  • Capital expenditure: 67843 USD · 1999-04-01 – 1999-06-30 Source
  • Capital expenditure: 27549 USD · 1999-07-01 – 1999-09-30 Source
  • Capital expenditure: 240728 USD · 1999-01-01 – 1999-12-31 Source
  • Capital expenditure: 220947 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 8658 USD · 2000-01-01 – 2000-03-31 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: 2000-05-10.

Financial data available through: 1999-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1999-12-31
  • Operating income: 4 of 11 periods available· newest 1999-12-31
  • Net income: 5 of 11 periods available· newest 1999-12-31
  • Operating cash flow: 5 of 11 periods available· newest 1999-12-31
  • Capital expenditure: 5 of 11 periods available· newest 1999-12-31
  • Total assets: 1 of 11 periods available· newest 1995-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 1999-12-31
  • Current liabilities: 4 of 11 periods available· newest 1999-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 1999-12-31
  • 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

    +51%

    Prior period

    USD 10.02 million

    –

    Current period

    USD 15.13 million

    –

    Exact inputs and evidence

    15126288 − 10017020 = 5109268 USD

    10017020 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    15126288 USD · 1999-01-01 – 1999-12-31

    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 1.79 million

    Prior period

    −USD 385,467

    –

    Current period

    USD 1.4 million

    –

    Exact inputs and evidence

    1399631 − -385467 = 1785098 USD

    -385467 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    1399631 USD · 1999-01-01 – 1999-12-31

    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

    +73.9%

    Prior period

    USD 421,284

    –

    Current period

    USD 732,408

    –

    Exact inputs and evidence

    732408 − 421284 = 311124 USD

    421284 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    732408 USD · 1999-01-01 – 1999-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +131.1%

    Prior period

    USD 104,153

    –

    Current period

    USD 240,728

    –

    Exact inputs and evidence

    240728 − 104153 = 136575 USD

    104153 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    240728 USD · 1999-01-01 – 1999-12-31

    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.

1999 1999-01-01 – 1999-12-31

  • Revenue USD 15.13 million 100% of revenue
  • Cost of revenue USD 8.91 million 59% of revenue
  • Operating expenses USD 4.86 million 32% of revenue
  • Operating income USD 1.35 million 8.9% of revenue
  • Tax, interest and other Derived −USD 46,504 −0.3% of revenue
  • Net income USD 1.4 million 9.3% of revenue

Cash

  • Operating cash flow USD 732,408 4.8% of revenue
  • Capital expenditure USD 240,728 1.6% of revenue
  • Free cash flow Derived USD 491,680 3.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 142% of revenue.
  • 1997 Net income was higher than operating income, so the split is not drawn.
  • 1998 Operating loss: operating costs were 104% of revenue.
  • 1999 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-313992398 5675647 Derived -1683249 447159 Derived -2130408 -1695806 Derived
Source
1997 1997-01-01 – 1997-12-319875739 9601491 Derived 274248 -37560 Derived 311808 390292 Derived
Source
1998 1998-01-01 – 1998-12-3110017020 10453433 Derived -436413 -50946 Derived -385467 317131 Derived
Source
1999 1999-01-01 – 1999-12-3115126288 13773161 Derived 1353127 -46504 Derived 1399631 491680 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 15.1M 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.16.3M12.3M8.2M4.1M0.01995199719981999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue3992398
1997Revenue9875739
1998Revenue10017020
1999Revenue15126288

Revenue growth

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

51% 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.55%41%28%14%0%1995199719981999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1997Year over yearNo prior comparable period
1998Year over year1.4%
1999Year over year51%

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 8.9% 1999
Net margin 9.3% 1999
Free cash flow margin 3.3% 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.14%-4%-22%-40%-58%1995199719981999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-42.2%
1997Operating margin2.8%
1998Operating margin-4.4%
1999Operating margin8.9%
1995Net margin-53.4%
1997Net margin3.2%
1998Net margin-3.8%
1999Net margin9.3%
1995Free cash flow margin-42.5%
1997Free cash flow margin4%
1998Free cash flow margin3.2%
1999Free cash flow margin3.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 732.4K 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.917.3K247.0K-423.2K-1.1M-1.8M1995199719981999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-1578872
1997Operating cash flow476264
1998Operating cash flow421284
1999Operating cash flow732408

Free cash flow

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

USD 491.7K 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.666.7K32.3K-602.1K-1.2M-1.9M1995199719981999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-1695806
1997Free cash flow390292
1998Free cash flow317131
1999Free cash flow491680

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
1995-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998-12-31Liabilities / assetsNot reportedNo source recorded
1999-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

4.7× 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.5.07×3.80×2.54×1.27×0.00×1995199719981999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities0.92×
1997Current assets / current liabilities3.7×
1998Current assets / current liabilities4.65×
1999Current assets / current liabilities4.7×

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 2.13 million
Exact value

Exact value: -2130408 USD

1995-01-01 – 1995-12-31: -2130408 USD Inspect Net Income Open source
Share or cite

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

−USD 1.58 million
Exact value

Exact value: -1578872 USD

1995-01-01 – 1995-12-31: -1578872 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 116,934
Exact value

Exact value: 116934 USD

1995-01-01 – 1995-12-31: 116934 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.7 million
Calculation and evidence

-1578872 − 116934 USD

Exact free cash flow: -1695806 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 1.28 million
Exact value

Exact value: -1281090 USD

1996-01-01 – 1996-12-31: -1281090 USD Inspect Net Income Open source
Share or cite

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

−USD 2.8 million
Exact value

Exact value: -2801557 USD

1996-01-01 – 1996-12-31: -2801557 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 73,316
Exact value

Exact value: 73316 USD

1996-01-01 – 1996-12-31: 73316 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.87 million
Calculation and evidence

-2801557 − 73316 USD

Exact free cash flow: -2874873 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 311,808
Exact value

Exact value: 311808 USD

1997-01-01 – 1997-12-31: 311808 USD Inspect Net Income Open source
Share or cite

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

USD 476,264
Exact value

Exact value: 476264 USD

1997-01-01 – 1997-12-31: 476264 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 85,972
Exact value

Exact value: 85972 USD

1997-01-01 – 1997-12-31: 85972 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 390,292
Calculation and evidence

476264 − 85972 USD

Exact free cash flow: 390292 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 385,467
Exact value

Exact value: -385467 USD

1998-01-01 – 1998-12-31: -385467 USD Inspect Net Income Open source
Share or cite

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

USD 421,284
Exact value

Exact value: 421284 USD

1998-01-01 – 1998-12-31: 421284 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 104,153
Exact value

Exact value: 104153 USD

1998-01-01 – 1998-12-31: 104153 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 317,131
Calculation and evidence

421284 − 104153 USD

Exact free cash flow: 317131 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 1.4 million
Exact value

Exact value: 1399631 USD

1999-01-01 – 1999-12-31: 1399631 USD Inspect Net Income Open source
Share or cite

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

USD 732,408
Exact value

Exact value: 732408 USD

1999-01-01 – 1999-12-31: 732408 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 240,728
Exact value

Exact value: 240728 USD

1999-01-01 – 1999-12-31: 240728 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 491,680
Calculation and evidence

732408 − 240728 USD

Exact free cash flow: 491680 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.

21 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000915846, 915846, edgar:915846