CLARE INC

EDGAR

26 filing records in this dataset, filed from 1996-07-16 to 2002-01-31. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

11.1 million USD

2001-12-23 · USD

Exact inputs and evidence

Operating margin

-55.98%

2001-12-23 · %

Exact inputs and evidence
  • Operating Income: -6218000 USD Source
  • Revenue: 11107000 USD Source

Operating cash flow

-2.98 million USD

2001-12-23 · USD

Exact inputs and evidence
  • Operating Cash Flow: -9163000 USD Source
  • Operating Cash Flow: -6184000 USD Source
Cash and cash equivalents
21.3 million USD Source
Exact value

21345000 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: 2002-01-31.

Financial data available through: 2001-03-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2001-03-31
  • Operating income: 7 of 11 periods available· newest 2001-03-31
  • Net income: 7 of 11 periods available· newest 2001-03-31
  • Operating cash flow: 7 of 11 periods available· newest 2001-03-31
  • Capital expenditure: 7 of 11 periods available· newest 2001-03-31
  • Total assets: 6 of 11 periods available· newest 2001-03-31
  • Total liabilities: 6 of 11 periods available· newest 2001-03-31
  • Current assets: 6 of 11 periods available· newest 2001-03-31
  • Current liabilities: 6 of 11 periods available· newest 2001-03-31
  • Cash and cash equivalents: 1 of 11 periods available· newest 2001-03-31
  • 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

    -30.2%

    Prior period

    USD 107.49 million

    –

    Current period

    USD 75.02 million

    –

    Exact inputs and evidence

    75018000 − 107494000 = -32476000 USD

    107494000 USD · 1999-04-01 – 2000-03-31

    Inspect prior input Prior source

    75018000 USD · 2000-04-01 – 2001-03-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -1,030.7%

    Prior period

    USD 1.76 million

    –

    Current period

    −USD 16.41 million

    –

    Exact inputs and evidence

    -16409000 − 1763000 = -18172000 USD

    1763000 USD · 1999-04-01 – 2000-03-31

    Inspect prior input Prior source

    -16409000 USD · 2000-04-01 – 2001-03-31

    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

    -976.3%

    Prior period

    USD 856,000

    –

    Current period

    −USD 7.5 million

    –

    Exact inputs and evidence

    -7501000 − 856000 = -8357000 USD

    856000 USD · 1999-04-01 – 2000-03-31

    Inspect prior input Prior source

    -7501000 USD · 2000-04-01 – 2001-03-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +23.8%

    Prior period

    USD 5.07 million

    –

    Current period

    USD 6.28 million

    –

    Exact inputs and evidence

    6278000 − 5070000 = 1208000 USD

    5070000 USD · 1999-04-01 – 2000-03-31

    Inspect prior input Prior source

    6278000 USD · 2000-04-01 – 2001-03-31

    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.

2001 2000-04-01 – 2001-03-31

  • Revenue USD 75.02 million 100% of revenue
  • Cost of revenue USD 55.22 million 74% of revenue
  • Operating expenses USD 37.6 million 50% of revenue
  • Operating income −USD 17.81 million −24% of revenue
  • Tax, interest and other Derived −USD 1.4 million −1.9% of revenue
  • Net income −USD 16.41 million −22% of revenue

Cash

  • Operating cash flow −USD 7.5 million −10% of revenue
  • Capital expenditure USD 6.28 million 8.4% of revenue
  • Free cash flow Derived −USD 13.78 million −18% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 95%
  • 1996 90%
  • 1997 Operating loss: operating costs were 105% of revenue.
  • 1998 92%
  • 1999 Operating loss: operating costs were 104% of revenue.
  • 2000 Operating loss: operating costs were 101% of revenue.
  • 2001 Operating loss: operating costs were 124% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-04-01 – 1995-03-3195992000 90948000 Derived 5044000 1965000 Derived 3079000 -1215000 Derived
Source
1996 1995-04-01 – 1996-03-31127928000 114768000 Derived 13160000 5426000 Derived 7734000 -9450000 Derived
Source
1997 1996-04-01 – 1997-03-31128161000 134726000 Derived -6565000 346000 Derived -6911000 -11019000 Derived
Source
1998 1997-04-01 – 1998-03-31156271000 144453000 Derived 11818000 3506000 Derived 8312000 -12467000 Derived
Source
1999 1998-04-01 – 1999-03-31143913000 149445000 Derived -5532000 51000 Derived -5583000 -2062000 Derived
Source
2000 1999-04-01 – 2000-03-31107494000 108775000 Derived -1281000 -3044000 Derived 1763000 -4214000 Derived
Source
2001 2000-04-01 – 2001-03-3175018000 92827000 Derived -17809000 -1400000 Derived -16409000 -13779000 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 75M 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.168.8M126.6M84.4M42.2M0.0199519982001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue95992000
1996Revenue127928000
1997Revenue128161000
1998Revenue156271000
1999Revenue143913000
2000Revenue107494000
2001Revenue75018000

Revenue growth

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

-30.2% 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.38%20%2%-17%-35%199519982001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year33.3%
1997Year over year0.2%
1998Year over year21.9%
1999Year over year-7.9%
2000Year over year-25.3%
2001Year over year-30.2%

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 -23.7% 2001
Net margin -21.9% 2001
Free cash flow margin -18.4% 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.13.0%3.1%-6.7%-16.6%-26.5%199519982001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin5.3%
1996Operating margin10.3%
1997Operating margin-5.1%
1998Operating margin7.6%
1999Operating margin-3.8%
2000Operating margin-1.2%
2001Operating margin-23.7%
1995Net margin3.2%
1996Net margin6%
1997Net margin-5.4%
1998Net margin5.3%
1999Net margin-3.9%
2000Net margin1.6%
2001Net margin-21.9%
1995Free cash flow margin-1.3%
1996Free cash flow margin-7.4%
1997Free cash flow margin-8.6%
1998Free cash flow margin-8%
1999Free cash flow margin-1.4%
2000Free cash flow margin-3.9%
2001Free cash flow margin-18.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7.5M 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.10.1M5.4M637.0K-4.1M-8.8M199519982001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow5262000
1996Operating cash flow-315000
1997Operating cash flow4028000
1998Operating cash flow2795000
1999Operating cash flow8775000
2000Operating cash flow856000
2001Operating cash flow-7501000

Free cash flow

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

USD -13.8M 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.1.1M-2.9M-6.9M-10.9M-14.9M199519982001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-1215000
1996Free cash flow-9450000
1997Free cash flow-11019000
1998Free cash flow-12467000
1999Free cash flow-2062000
2000Free cash flow-4214000
2001Free cash flow-13779000

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.

14.2% 2001
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.29.1%21.8%14.5%7.3%0.0%1995-03-3119982001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-03-31Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets24.8%
1997Liabilities / assets26.9%
1998Liabilities / assets20.2%
1999Liabilities / assets21.1%
2000Liabilities / assets11.3%
2001Liabilities / assets14.2%

Current assets to current liabilities

Current assets divided by current liabilities.

5.14× 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.6.19×4.64×3.09×1.55×0.00×1995-03-3119982001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-03-31Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities3.94×
1997Current assets / current liabilities2.86×
1998Current assets / current liabilities3.17×
1999Current assets / current liabilities2.58×
2000Current assets / current liabilities5.73×
2001Current assets / current liabilities5.14×

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 1994-04-01 – 1995-03-31
USD 3.08 million
Exact value

Exact value: 3079000 USD

1994-04-01 – 1995-03-31: 3079000 USD Inspect Net Income Open source
Share or cite

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

USD 5.26 million
Exact value

Exact value: 5262000 USD

1994-04-01 – 1995-03-31: 5262000 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 6.48 million
Exact value

Exact value: 6477000 USD

1994-04-01 – 1995-03-31: 6477000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.22 million
Calculation and evidence

5262000 − 6477000 USD

Exact free cash flow: -1215000 USD

Share or cite

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

1996 1995-04-01 – 1996-03-31
USD 7.73 million
Exact value

Exact value: 7734000 USD

1995-04-01 – 1996-03-31: 7734000 USD Inspect Net Income Open source
Share or cite

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

−USD 315,000
Exact value

Exact value: -315000 USD

1995-04-01 – 1996-03-31: -315000 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 9.14 million
Exact value

Exact value: 9135000 USD

1995-04-01 – 1996-03-31: 9135000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.45 million
Calculation and evidence

-315000 − 9135000 USD

Exact free cash flow: -9450000 USD

Share or cite

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

1997 1996-04-01 – 1997-03-31
−USD 6.91 million
Exact value

Exact value: -6911000 USD

1996-04-01 – 1997-03-31: -6911000 USD Inspect Net Income Open source
Share or cite

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

USD 4.03 million
Exact value

Exact value: 4028000 USD

1996-04-01 – 1997-03-31: 4028000 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 15.05 million
Exact value

Exact value: 15047000 USD

1996-04-01 – 1997-03-31: 15047000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.02 million
Calculation and evidence

4028000 − 15047000 USD

Exact free cash flow: -11019000 USD

Share or cite

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

1998 1997-04-01 – 1998-03-31
USD 8.31 million
Exact value

Exact value: 8312000 USD

1997-04-01 – 1998-03-31: 8312000 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: 2795000 USD

1997-04-01 – 1998-03-31: 2795000 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 15.26 million
Exact value

Exact value: 15262000 USD

1997-04-01 – 1998-03-31: 15262000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.47 million
Calculation and evidence

2795000 − 15262000 USD

Exact free cash flow: -12467000 USD

Share or cite

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

1999 1998-04-01 – 1999-03-31
−USD 5.58 million
Exact value

Exact value: -5583000 USD

1998-04-01 – 1999-03-31: -5583000 USD Inspect Net Income Open source
Share or cite

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

USD 8.78 million
Exact value

Exact value: 8775000 USD

1998-04-01 – 1999-03-31: 8775000 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 10.84 million
Exact value

Exact value: 10837000 USD

1998-04-01 – 1999-03-31: 10837000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.06 million
Calculation and evidence

8775000 − 10837000 USD

Exact free cash flow: -2062000 USD

Share or cite

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

2000 1999-04-01 – 2000-03-31
USD 1.76 million
Exact value

Exact value: 1763000 USD

1999-04-01 – 2000-03-31: 1763000 USD Inspect Net Income Open source
Share or cite

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

USD 856,000
Exact value

Exact value: 856000 USD

1999-04-01 – 2000-03-31: 856000 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 5.07 million
Exact value

Exact value: 5070000 USD

1999-04-01 – 2000-03-31: 5070000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.21 million
Calculation and evidence

856000 − 5070000 USD

Exact free cash flow: -4214000 USD

Share or cite

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

2001 2000-04-01 – 2001-03-31
−USD 16.41 million
Exact value

Exact value: -16409000 USD

2000-04-01 – 2001-03-31: -16409000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.5 million
Exact value

Exact value: -7501000 USD

2000-04-01 – 2001-03-31: -7501000 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 6.28 million
Exact value

Exact value: 6278000 USD

2000-04-01 – 2001-03-31: 6278000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.78 million
Calculation and evidence

-7501000 − 6278000 USD

Exact free cash flow: -13779000 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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000945123, 945123, edgar:945123

Also known as C P CLARE CORP