MDSI MOBILE DATA SOLUTIONS INC /CAN/

EDGAR

40 filing records in this dataset, filed from 1997-08-14 to 2005-08-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

12.2 million USD

2005-06-30 · USD

Exact inputs and evidence

Operating margin

1.93%

2005-06-30 · %

Exact inputs and evidence
  • Operating Income: 235950 USD Source
  • Revenue: 12219260 USD Source

Operating cash flow

2.51 million USD

2005-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2509644 USD Source
Cash and cash equivalents
22.2 million USD Source
Exact value

22247794 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

49.4 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Revenue: 12696261 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 49942377 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 37147821 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 11727220 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 12219260 USD · 2005-04-01 – 2005-06-30 Source

Operating cash flow

5.49 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Operating cash flow: 618640 USD · 2004-07-01 – 2004-09-30 Source
  • Operating cash flow: 5579298 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: 4318500 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 1105257 USD · 2005-01-01 – 2005-03-31 Source
  • Operating cash flow: 2509644 USD · 2005-04-01 – 2005-06-30 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: 2005-08-15.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2004-12-31
  • Operating income: 10 of 11 periods available· newest 2004-12-31
  • net income: No compatible figures in this window
  • Operating cash flow: 10 of 11 periods available· newest 2004-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 9 of 11 periods available· newest 2004-12-31
  • Total liabilities: 9 of 11 periods available· newest 2004-12-31
  • Current assets: 7 of 11 periods available· newest 2004-12-31
  • Current liabilities: 9 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2004-12-31
  • 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

    +5.4%

    Prior period

    USD 47.38 million

    –

    Current period

    USD 49.94 million

    –

    Exact inputs and evidence

    49942377 − 47384589 = 2557788 USD

    47384589 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    49942377 USD · 2004-01-01 – 2004-12-31

    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

    -24.7%

    Prior period

    USD 7.41 million

    –

    Current period

    USD 5.58 million

    –

    Exact inputs and evidence

    5579298 − 7409164 = -1829866 USD

    7409164 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    5579298 USD · 2004-01-01 – 2004-12-31

    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, Capital expenditure.

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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 49.94 million 100% of revenue
  • Cost of revenue USD 21.99 million 44% of revenue
  • Operating expenses USD 26.58 million 53% of revenue
  • Operating income USD 1.37 million 2.7% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow USD 5.58 million 11% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 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
1995 1995-01-01 – 1995-12-319313215 10472157 Derived -1158942 UnavailableUnavailableUnavailable
Source
1996 1996-01-01 – 1996-12-3145142570 50345748 Derived -5203178 UnavailableUnavailableUnavailable
Source
1997 1997-01-01 – 1997-12-3152859187 54446362 Derived -1587175 UnavailableUnavailableUnavailable
Source
1998 1998-01-01 – 1998-12-3148363318 42284410 Derived 6078908 UnavailableUnavailableUnavailable
Source
1999 1999-01-01 – 1999-12-3158571426 50648382 Derived 7923044 UnavailableUnavailableUnavailable
Source
2000 2000-01-01 – 2000-12-3151851758 50939401 Derived 912357 UnavailableUnavailableUnavailable
Source
2001 2001-01-01 – 2001-12-3144940838 56107714 Derived -11166876 UnavailableUnavailableUnavailable
Source
2002 2002-01-01 – 2002-12-3138211452 41144029 Derived -2932577 UnavailableUnavailableUnavailable
Source
2003 2003-01-01 – 2003-12-3147384589 50268143 Derived -2883554 UnavailableUnavailableUnavailable
Source
2004 2004-01-01 – 2004-12-3149942377 48570773 Derived 1371604 UnavailableUnavailableUnavailable
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 49.9M 2004
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.63.3M47.4M31.6M15.8M0.0199520002004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue9313215
1996Revenue45142570
1997Revenue52859187
1998Revenue48363318
1999Revenue58571426
2000Revenue51851758
2001Revenue44940838
2002Revenue38211452
2003Revenue47384589
2004Revenue49942377

Revenue growth

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

5.4% 2004
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.417%301%185%69%-47%199520002004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year384.7%
1997Year over year17.1%
1998Year over year-8.5%
1999Year over year21.1%
2000Year over year-11.5%
2001Year over year-13.3%
2002Year over year-15%
2003Year over year24%
2004Year over year5.4%

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 2.7% 2004
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.17%5%-6%-17%-28%199520002004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-12.4%
1996Operating margin-11.5%
1997Operating margin-3%
1998Operating margin12.6%
1999Operating margin13.5%
2000Operating margin1.8%
2001Operating margin-24.8%
2002Operating margin-7.7%
2003Operating margin-6.1%
2004Operating margin2.7%
1995-12-31Net marginNot reported
1996-12-31Net marginNot reported
1997-12-31Net marginNot reported
1998-12-31Net marginNot reported
1999-12-31Net marginNot reported
2000-12-31Net marginNot reported
2001-12-31Net marginNot reported
2002-12-31Net marginNot reported
2003-12-31Net marginNot reported
2004-12-31Net 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 marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 5.6M 2004
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.8.1M5.5M2.9M232.3K-2.4M199520002004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow2224775
1996Operating cash flow-1675433
1997Operating cash flow-1056018
1998Operating cash flow6443550
1999Operating cash flow1579025
2000Operating cash flow-589372
2001Operating cash flow3205691
2002Operating cash flow2305310
2003Operating cash flow7409164
2004Operating cash flow5579298

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flowUnavailable
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable

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.

55.9% 2004
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.62%46%31%15%0%1995-12-3120002004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets41.1%
1997Liabilities / assets41.4%
1998Liabilities / assets45.5%
1999Liabilities / assets29.5%
2000Liabilities / assets37.2%
2001Liabilities / assets46%
2002Liabilities / assets47.4%
2003Liabilities / assets57%
2004Liabilities / assets55.9%

Current assets to current liabilities

Current assets divided by current liabilities.

1.48× 2004
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.3.24×2.43×1.62×0.81×0.00×1995-12-3120002004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Current assets / current liabilitiesNot reportedNo source recorded
1996-12-31Current assets / current liabilitiesNot reported
1997-12-31Current assets / current liabilitiesNot reported
1998Current assets / current liabilities1.62×
1999Current assets / current liabilities3×
2000Current assets / current liabilities2.4×
2001Current assets / current liabilities1.66×
2002Current assets / current liabilities1.53×
2003Current assets / current liabilities1.43×
2004Current assets / current liabilities1.48×

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
Unavailable Not reported for this period.
USD 2.22 million
Exact value

Exact value: 2224775 USD

1995-01-01 – 1995-12-31: 2224775 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
Unavailable Not reported for this period.
−USD 1.68 million
Exact value

Exact value: -1675433 USD

1996-01-01 – 1996-12-31: -1675433 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
Unavailable Not reported for this period.
−USD 1.06 million
Exact value

Exact value: -1056018 USD

1997-01-01 – 1997-12-31: -1056018 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
Unavailable Not reported for this period.
USD 6.44 million
Exact value

Exact value: 6443550 USD

1998-01-01 – 1998-12-31: 6443550 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 1999-01-01 – 1999-12-31
Unavailable Not reported for this period.
USD 1.58 million
Exact value

Exact value: 1579025 USD

1999-01-01 – 1999-12-31: 1579025 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 2000-01-01 – 2000-12-31
Unavailable Not reported for this period.
−USD 589,372
Exact value

Exact value: -589372 USD

2000-01-01 – 2000-12-31: -589372 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.

2001 2001-01-01 – 2001-12-31
Unavailable Not reported for this period.
USD 3.21 million
Exact value

Exact value: 3205691 USD

2001-01-01 – 2001-12-31: 3205691 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.

2002 2002-01-01 – 2002-12-31
Unavailable Not reported for this period.
USD 2.31 million
Exact value

Exact value: 2305310 USD

2002-01-01 – 2002-12-31: 2305310 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.

2003 2003-01-01 – 2003-12-31
Unavailable Not reported for this period.
USD 7.41 million
Exact value

Exact value: 7409164 USD

2003-01-01 – 2003-12-31: 7409164 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.

2004 2004-01-01 – 2004-12-31
Unavailable Not reported for this period.
USD 5.58 million
Exact value

Exact value: 5579298 USD

2004-01-01 – 2004-12-31: 5579298 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.

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.

40 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000935497, 935497, edgar:935497

Also known as MDSI MOBILE DATA SOLUTIONS INC