INNOVEDA INC

EDGAR

31 filing records in this dataset, filed from 1997-03-31 to 2002-05-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

15.7 million USD

2002-03-30 · USD

Exact inputs and evidence

Operating margin

-26.78%

2002-03-30 · %

Exact inputs and evidence
  • Operating Income: -4206000 USD Source
  • Revenue: 15707000 USD Source

Operating cash flow

2.04 million USD

2002-03-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2041000 USD Source

Free cash flow

1.94 million USD

2002-03-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2041000 USD Source
  • Capital Expenditure: 99000 USD Source
Cash and cash equivalents
8.6 million USD Source
Exact value

8597000 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: 2002-05-14.

Financial data available through: 2001-12-29.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2001-12-29
  • Operating income: 8 of 11 periods available· newest 2001-12-29
  • Net income: 8 of 11 periods available· newest 2001-12-29
  • Operating cash flow: 8 of 11 periods available· newest 2001-12-29
  • Capital expenditure: 3 of 11 periods available· newest 2001-12-29
  • Total assets: 7 of 11 periods available· newest 2001-12-29
  • Total liabilities: 5 of 11 periods available· newest 1999-12-31
  • Current assets: 7 of 11 periods available· newest 2001-12-29
  • Current liabilities: 7 of 11 periods available· newest 2001-12-29
  • Cash and cash equivalents: 8 of 11 periods available· newest 2001-12-29
  • 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

    +1.7%

    Prior period

    USD 89.86 million

    –

    Current period

    USD 91.42 million

    –

    Exact inputs and evidence

    91417000 − 89859000 = 1558000 USD

    89859000 USD · 1999-12-31 – 2000-12-30

    Inspect prior input Prior source

    91417000 USD · 2000-12-30 – 2001-12-29

    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 31.47 million

    Prior period

    −USD 11.17 million

    –

    Current period

    −USD 42.64 million

    –

    Exact inputs and evidence

    -42637000 − -11168000 = -31469000 USD

    -11168000 USD · 1999-12-31 – 2000-12-30

    Inspect prior input Prior source

    -42637000 USD · 2000-12-30 – 2001-12-29

    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

    -274.7%

    Prior period

    USD 3.36 million

    –

    Current period

    −USD 5.87 million

    –

    Exact inputs and evidence

    -5874000 − 3362000 = -9236000 USD

    3362000 USD · 1999-12-31 – 2000-12-30

    Inspect prior input Prior source

    -5874000 USD · 2000-12-30 – 2001-12-29

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -35.7%

    Prior period

    USD 3.4 million

    –

    Current period

    USD 2.19 million

    –

    Exact inputs and evidence

    2187000 − 3403000 = -1216000 USD

    3403000 USD · 1999-12-31 – 2000-12-30

    Inspect prior input Prior source

    2187000 USD · 2000-12-30 – 2001-12-29

    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.

2001 2000-12-30 – 2001-12-29

  • Revenue USD 91.42 million 100% of revenue
  • Operating costs Derived USD 147.32 million 161% of revenue
  • Operating income −USD 55.9 million −61% of revenue
  • Tax, interest and other Derived −USD 13.26 million −15% of revenue
  • Net income −USD 42.64 million −47% of revenue

Cash

  • Operating cash flow −USD 5.87 million −6.4% of revenue
  • Capital expenditure USD 2.19 million 2.4% of revenue
  • Free cash flow Derived −USD 8.06 million −8.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 112% of revenue.
  • 1995 Operating loss: operating costs were 121% of revenue.
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 Operating loss: operating costs were 117% of revenue.
  • 1998 12%82%
  • 1999 11%11%79%
  • 2000 Operating loss: operating costs were 110% of revenue.
  • 2001 Operating loss: operating costs were 161% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3112982000 14526000 Derived -1544000 502000 Derived -2046000 Unavailable
Source
1995 1995-01-01 – 1995-12-3114292000 17331000 Derived -3039000 572000 Derived -3611000 Unavailable
Source
1996 1996-01-01 – 1996-12-3120314000 19413000 Derived 901000 -362000 Derived 1263000 Unavailable
Source
1997 1997-01-01 – 1997-12-3131439000 36687000 Derived -5248000 -5679000 Derived 431000 Unavailable
Source
1998 1998-01-01 – 1998-12-3143598000 35553000 Derived 8045000 2944000 Derived 5101000 Unavailable
Source
1999 1999-01-01 – 1999-12-3155237000 43385000 Derived 11852000 5985000 Derived 5867000 Unavailable
Source
2000 1999-12-31 – 2000-12-3089859000 98896000 Derived -9037000 2131000 Derived -11168000 -41000 Derived
Source
2001 2000-12-30 – 2001-12-2991417000 147315000 Derived -55898000 -13261000 Derived -42637000 -8061000 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 91.4M 2001
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.98.7M74.0M49.4M24.7M0.0199419982001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue12982000
1995Revenue14292000
1996Revenue20314000
1997Revenue31439000
1998Revenue43598000
1999Revenue55237000
2000Revenue89859000
2001Revenue91417000

Revenue growth

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

1.7% 2001
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.68%51%34%17%0%199419982001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year10.1%
1996Year over year42.1%
1997Year over year54.8%
1998Year over year38.7%
1999Year over year26.7%
2000Year over year62.7%
2001Year over year1.7%

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 -61.1% 2001
Net margin -46.6% 2001
Free cash flow margin -8.8% 2001
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.28%4%-20%-44%-68%199419982001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-11.9%
1995Operating margin-21.3%
1996Operating margin4.4%
1997Operating margin-16.7%
1998Operating margin18.5%
1999Operating margin21.5%
2000Operating margin-10.1%
2001Operating margin-61.1%
1994Net margin-15.8%
1995Net margin-25.3%
1996Net margin6.2%
1997Net margin1.4%
1998Net margin11.7%
1999Net margin10.6%
2000Net margin-12.4%
2001Net margin-46.6%
1994Free cash flow marginNot reported
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow margin-0%
2001Free cash flow margin-8.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -5.9M 2001
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.13.5M8.3M3.1M-2.1M-7.3M199419982001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-2628000
1995Operating cash flow-3334000
1996Operating cash flow4667000
1997Operating cash flow12105000
1998Operating cash flow11872000
1999Operating cash flow2867000
2000Operating cash flow3362000
2001Operating cash flow-5874000

Free cash flow

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

USD -8.1M 2001
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.644.9K-1.7M-4.0M-6.4M-8.7M199419982001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailable
1995Free cash flowUnavailable
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flow-41000
2001Free cash flow-8061000

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.

142.6% 1999
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.154%116%77%39%0%1994-12-3119982001-12-29
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets93.4%
1996Liabilities / assets33.3%
1997Liabilities / assets34%
1998Liabilities / assets29.3%
1999Liabilities / assets142.6%
2000-12-30Liabilities / assetsNot reported
2001-12-29Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.8× 2001
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.3.24×2.43×1.62×0.81×0.00×1994-12-3119982001
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 liabilities0.92×
1996Current assets / current liabilities3×
1997Current assets / current liabilities2.19×
1998Current assets / current liabilities2.74×
1999Current assets / current liabilities0.72×
2000Current assets / current liabilities1.09×
2001Current assets / current liabilities0.8×

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 2.05 million
Exact value

Exact value: -2046000 USD

1994-01-01 – 1994-12-31: -2046000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.63 million
Exact value

Exact value: -2628000 USD

1994-01-01 – 1994-12-31: -2628000 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.

1995 1995-01-01 – 1995-12-31
−USD 3.61 million
Exact value

Exact value: -3611000 USD

1995-01-01 – 1995-12-31: -3611000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.33 million
Exact value

Exact value: -3334000 USD

1995-01-01 – 1995-12-31: -3334000 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.

1996 1996-01-01 – 1996-12-31
USD 1.26 million
Exact value

Exact value: 1263000 USD

1996-01-01 – 1996-12-31: 1263000 USD Inspect Net Income Open source
Share or cite

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

USD 4.67 million
Exact value

Exact value: 4667000 USD

1996-01-01 – 1996-12-31: 4667000 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.

1997 1997-01-01 – 1997-12-31
USD 431,000
Exact value

Exact value: 431000 USD

1997-01-01 – 1997-12-31: 431000 USD Inspect Net Income Open source
Share or cite

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

USD 12.11 million
Exact value

Exact value: 12105000 USD

1997-01-01 – 1997-12-31: 12105000 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 5.1 million
Exact value

Exact value: 5101000 USD

1998-01-01 – 1998-12-31: 5101000 USD Inspect Net Income Open source
Share or cite

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

USD 11.87 million
Exact value

Exact value: 11872000 USD

1998-01-01 – 1998-12-31: 11872000 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 1998-12-31 – 1999-12-30
Unavailable Not reported for this period.
Unavailable Not reported for this period.
USD 1.26 million
Exact value

Exact value: 1257000 USD

1998-12-31 – 1999-12-30: 1257000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

1999 1999-01-01 – 1999-12-31
USD 5.87 million
Exact value

Exact value: 5867000 USD

1999-01-01 – 1999-12-31: 5867000 USD Inspect Net Income Open source
Share or cite

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

USD 2.87 million
Exact value

Exact value: 2867000 USD

1999-01-01 – 1999-12-31: 2867000 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.

2000 1999-12-31 – 2000-12-30
−USD 11.17 million
Exact value

Exact value: -11168000 USD

1999-12-31 – 2000-12-30: -11168000 USD Inspect Net Income Open source
Share or cite

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

USD 3.36 million
Exact value

Exact value: 3362000 USD

1999-12-31 – 2000-12-30: 3362000 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 3.4 million
Exact value

Exact value: 3403000 USD

1999-12-31 – 2000-12-30: 3403000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 41,000
Calculation and evidence

3362000 − 3403000 USD

Exact free cash flow: -41000 USD

Share or cite

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

2001 2000-12-30 – 2001-12-29
−USD 42.64 million
Exact value

Exact value: -42637000 USD

2000-12-30 – 2001-12-29: -42637000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.87 million
Exact value

Exact value: -5874000 USD

2000-12-30 – 2001-12-29: -5874000 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 2.19 million
Exact value

Exact value: 2187000 USD

2000-12-30 – 2001-12-29: 2187000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.06 million
Calculation and evidence

-5874000 − 2187000 USD

Exact free cash flow: -8061000 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.

31 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000925072, 925072, edgar:925072

Also known as SUMMIT DESIGN INC