WAVE SYSTEMS CORP

EDGAR

98 filing records in this dataset, filed from 1996-05-15 to 2015-11-23. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

2.56 million USD

2015 Q3 · USD

Exact inputs and evidence

Operating margin

-101.01%

2015 Q3 · %

Exact inputs and evidence
  • Operating Income: -2588353 USD Source
  • Revenue: 2562462 USD Source

Operating cash flow

-2.94 million USD

2015 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -10099986 USD Source
  • Operating Cash Flow: -7157144 USD Source

Free cash flow

-2.95 million USD

2015 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -10099986 USD Source
  • Operating Cash Flow: -7157144 USD Source
  • Capital Expenditure: 82995 USD Source
  • Capital Expenditure: 75480 USD Source
Cash and cash equivalents
334 thousand USD Source
Exact value

333670 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: 2015-11-23.

Financial data available through: 2014-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2014-12-31
  • Operating income: 6 of 11 periods available· newest 2014-12-31
  • net income: No compatible figures in this window
  • Operating cash flow: 6 of 11 periods available· newest 2014-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2014-12-31
  • Total assets: 6 of 11 periods available· newest 2014-12-31
  • Total liabilities: 6 of 11 periods available· newest 2014-12-31
  • Current assets: 6 of 11 periods available· newest 2014-12-31
  • Current liabilities: 6 of 11 periods available· newest 2014-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2014-12-31
  • 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

    -30.4%

    Prior period

    USD 24.4 million

    –

    Current period

    USD 16.97 million

    –

    Exact inputs and evidence

    16970834 − 24400852 = -7430018 USD

    24400852 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    16970834 USD · 2014-01-01 – 2014-12-31

    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 4.63 million

    Prior period

    −USD 11.55 million

    –

    Current period

    −USD 16.18 million

    –

    Exact inputs and evidence

    -16176856 − -11546998 = -4629858 USD

    -11546998 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    -16176856 USD · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -36.9%

    Prior period

    USD 186,715

    –

    Current period

    USD 117,899

    –

    Exact inputs and evidence

    117899 − 186715 = -68816 USD

    186715 USD · 2013-01-01 – 2013-12-31

    Inspect prior input Prior source

    117899 USD · 2014-01-01 – 2014-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Net income.

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.

2014 2014-01-01 – 2014-12-31

  • Revenue USD 16.97 million 100% of revenue
  • Operating costs Derived USD 30.42 million 179% of revenue
  • Operating income −USD 13.45 million −79% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow −USD 16.18 million −95% of revenue
  • Capital expenditure USD 117,899 0.7% of revenue
  • Free cash flow Derived −USD 16.29 million −96% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2009 Not shown: operating income or net income is not reported.
  • 2010 Not shown: operating income or net income is not reported.
  • 2011 Not shown: operating income or net income is not reported.
  • 2012 Not shown: operating income or net income is not reported.
  • 2013 Not shown: operating income or net income is not reported.
  • 2014 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2009 2009-01-01 – 2009-12-3118888879 22215664 Derived -3326785 UnavailableUnavailable-4768437 Derived
Source
2010 2010-01-01 – 2010-12-3126050792 30084985 Derived -4034193 UnavailableUnavailable-3008808 Derived
Source
2011 2011-01-01 – 2011-12-3136139015 47029207 Derived -10890192 UnavailableUnavailable-2221006 Derived
Source
2012 2012-01-01 – 2012-12-3128844513 62609195 Derived -33764682 UnavailableUnavailable-15925876 Derived
Source
2013 2013-01-01 – 2013-12-3124400852 44496830 Derived -20095978 UnavailableUnavailable-11733713 Derived
Source
2014 2014-01-01 – 2014-12-3116970834 30416656 Derived -13445822 UnavailableUnavailable-16294755 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 17M 2014
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.39.0M29.3M19.5M9.8M0.0200920122014
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Revenue18888879
2010Revenue26050792
2011Revenue36139015
2012Revenue28844513
2013Revenue24400852
2014Revenue16970834

Revenue growth

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

-30.4% 2014
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.44%24%4%-16%-36%200920122014
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2009Year over yearNo prior comparable period
2010Year over year37.9%
2011Year over year38.7%
2012Year over year-20.2%
2013Year over year-15.4%
2014Year over year-30.4%

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 -79.2% 2014
Free cash flow margin -96% 2014
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.9%-25%-59%-92%-126%200920122014
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2009Operating margin-17.6%
2010Operating margin-15.5%
2011Operating margin-30.1%
2012Operating margin-117.1%
2013Operating margin-82.4%
2014Operating margin-79.2%
2009-12-31Net marginNot reported
2010-12-31Net marginNot reported
2011-12-31Net marginNot reported
2012-12-31Net marginNot reported
2013-12-31Net marginNot reported
2014-12-31Net marginNot reported
2009Free cash flow margin-25.2%
2010Free cash flow margin-11.5%
2011Free cash flow margin-6.1%
2012Free cash flow margin-55.2%
2013Free cash flow margin-48.1%
2014Free cash flow margin-96%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -16.2M 2014
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.1.3M-3.4M-8.1M-12.8M-17.5M200920122014
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Operating cash flow-4680430
2010Operating cash flow-2480670
2011Operating cash flow-1225603
2012Operating cash flow-15756216
2013Operating cash flow-11546998
2014Operating cash flow-16176856

Free cash flow

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

USD -16.3M 2014
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.1.3M-3.4M-8.1M-12.9M-17.6M200920122014
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2009Free cash flow-4768437
2010Free cash flow-3008808
2011Free cash flow-2221006
2012Free cash flow-15925876
2013Free cash flow-11733713
2014Free cash flow-16294755

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.

186.1% 2014
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.201%151%100%50%0%200920122014
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2009Liabilities / assets129.4%
2010Liabilities / assets84.2%
2011Liabilities / assets61.7%
2012Liabilities / assets115.4%
2013Liabilities / assets176%
2014Liabilities / assets186.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.44× 2014
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.1.30×0.97×0.65×0.32×0.00×200920122014
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2009Current assets / current liabilities0.74×
2010Current assets / current liabilities1.2×
2011Current assets / current liabilities0.85×
2012Current assets / current liabilities0.62×
2013Current assets / current liabilities0.46×
2014Current assets / current liabilities0.44×

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
2009 2009-01-01 – 2009-12-31
Unavailable Not reported for this period.
−USD 4.68 million
Exact value

Exact value: -4680430 USD

2009-01-01 – 2009-12-31: -4680430 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 88,007
Exact value

Exact value: 88007 USD

2009-01-01 – 2009-12-31: 88007 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.77 million
Calculation and evidence

-4680430 − 88007 USD

Exact free cash flow: -4768437 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
Unavailable Not reported for this period.
−USD 2.48 million
Exact value

Exact value: -2480670 USD

2010-01-01 – 2010-12-31: -2480670 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 528,138
Exact value

Exact value: 528138 USD

2010-01-01 – 2010-12-31: 528138 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.01 million
Calculation and evidence

-2480670 − 528138 USD

Exact free cash flow: -3008808 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
Unavailable Not reported for this period.
−USD 1.23 million
Exact value

Exact value: -1225603 USD

2011-01-01 – 2011-12-31: -1225603 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 995,403
Exact value

Exact value: 995403 USD

2011-01-01 – 2011-12-31: 995403 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.22 million
Calculation and evidence

-1225603 − 995403 USD

Exact free cash flow: -2221006 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
Unavailable Not reported for this period.
−USD 15.76 million
Exact value

Exact value: -15756216 USD

2012-01-01 – 2012-12-31: -15756216 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 169,660
Exact value

Exact value: 169660 USD

2012-01-01 – 2012-12-31: 169660 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.93 million
Calculation and evidence

-15756216 − 169660 USD

Exact free cash flow: -15925876 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
Unavailable Not reported for this period.
−USD 11.55 million
Exact value

Exact value: -11546998 USD

2013-01-01 – 2013-12-31: -11546998 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 186,715
Exact value

Exact value: 186715 USD

2013-01-01 – 2013-12-31: 186715 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.73 million
Calculation and evidence

-11546998 − 186715 USD

Exact free cash flow: -11733713 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
Unavailable Not reported for this period.
−USD 16.18 million
Exact value

Exact value: -16176856 USD

2014-01-01 – 2014-12-31: -16176856 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 117,899
Exact value

Exact value: 117899 USD

2014-01-01 – 2014-12-31: 117899 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.29 million
Calculation and evidence

-16176856 − 117899 USD

Exact free cash flow: -16294755 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.

98 filings · 2,337 latest values · 2,337 originally reported values

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

Identifiers: 0000919013, 919013, edgar:919013

Also known as WAVE SYSTEMS CORP