TSI INC /MN/

EDGAR

22 filing records in this dataset, filed from 1995-06-28 to 2000-02-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

29.5 million USD

1999-12-31 · USD

Exact inputs and evidence

Operating margin

17.34%

1999-12-31 · %

Exact inputs and evidence
  • Operating Income: 5116184 USD Source
  • Revenue: 29503833 USD Source

Operating cash flow

5.9 million USD

1999-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 10652665 USD Source
  • Operating Cash Flow: 4751277 USD Source

Free cash flow

5.08 million USD

1999-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 10652665 USD Source
  • Operating Cash Flow: 4751277 USD Source
  • Capital Expenditure: 1736517 USD Source
  • Capital Expenditure: 912138 USD Source
Cash and cash equivalents
9.89 million USD Source
Exact value

9886966 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

103 million USD

1999-01-01 – 1999-12-31

Exact inputs and evidence
  • Revenue: 85352033 USD · 1998-04-01 – 1999-03-31 Source
  • Revenue: 63872896 USD · 1998-04-01 – 1998-12-31 Source
  • Revenue: 23700036 USD · 1999-04-01 – 1999-06-30 Source
  • Revenue: 28680358 USD · 1999-07-01 – 1999-09-30 Source
  • Revenue: 29503833 USD · 1999-10-01 – 1999-12-31 Source

Net income

15.4 million USD

1999-01-01 – 1999-12-31

Exact inputs and evidence
  • Net income: 7781578 USD · 1998-04-01 – 1999-03-31 Source
  • Net income: 5391238 USD · 1998-04-01 – 1998-12-31 Source
  • Net income: 2336145 USD · 1999-04-01 – 1999-06-30 Source
  • Net income: 2675593 USD · 1999-07-01 – 1999-09-30 Source
  • Net income: 7980550 USD · 1999-10-01 – 1999-12-31 Source

Operating cash flow

15.9 million USD

1999-01-01 – 1999-12-31

Exact inputs and evidence
  • Operating cash flow: 13490610 USD · 1998-04-01 – 1999-03-31 Source
  • Operating cash flow: 8285692 USD · 1998-04-01 – 1998-12-31 Source
  • Operating cash flow: 938408 USD · 1999-04-01 – 1999-06-30 Source
  • Operating cash flow: 4751277 USD · 1999-04-01 – 1999-09-30 Source
  • Operating cash flow: 938408 USD · 1999-04-01 – 1999-06-30 Source
  • Operating cash flow: 10652665 USD · 1999-04-01 – 1999-12-31 Source
  • Operating cash flow: 4751277 USD · 1999-04-01 – 1999-09-30 Source

Capital expenditure

2.26 million USD

1999-01-01 – 1999-12-31

Exact inputs and evidence
  • Capital expenditure: 1436387 USD · 1998-04-01 – 1999-03-31 Source
  • Capital expenditure: 916688 USD · 1998-04-01 – 1998-12-31 Source
  • Capital expenditure: 352919 USD · 1999-04-01 – 1999-06-30 Source
  • Capital expenditure: 912138 USD · 1999-04-01 – 1999-09-30 Source
  • Capital expenditure: 352919 USD · 1999-04-01 – 1999-06-30 Source
  • Capital expenditure: 1736517 USD · 1999-04-01 – 1999-12-31 Source
  • Capital expenditure: 912138 USD · 1999-04-01 – 1999-09-30 Source

Free cash flow

13.6 million USD

1999-01-01 – 1999-12-31

Exact inputs and evidence
  • Operating cash flow: 13490610 USD · 1998-04-01 – 1999-03-31 Source
  • Operating cash flow: 8285692 USD · 1998-04-01 – 1998-12-31 Source
  • Operating cash flow: 938408 USD · 1999-04-01 – 1999-06-30 Source
  • Operating cash flow: 4751277 USD · 1999-04-01 – 1999-09-30 Source
  • Operating cash flow: 938408 USD · 1999-04-01 – 1999-06-30 Source
  • Operating cash flow: 10652665 USD · 1999-04-01 – 1999-12-31 Source
  • Operating cash flow: 4751277 USD · 1999-04-01 – 1999-09-30 Source
  • Capital expenditure: 1436387 USD · 1998-04-01 – 1999-03-31 Source
  • Capital expenditure: 916688 USD · 1998-04-01 – 1998-12-31 Source
  • Capital expenditure: 352919 USD · 1999-04-01 – 1999-06-30 Source
  • Capital expenditure: 912138 USD · 1999-04-01 – 1999-09-30 Source
  • Capital expenditure: 352919 USD · 1999-04-01 – 1999-06-30 Source
  • Capital expenditure: 1736517 USD · 1999-04-01 – 1999-12-31 Source
  • Capital expenditure: 912138 USD · 1999-04-01 – 1999-09-30 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: 2000-02-14.

Financial data available through: 1999-03-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 1999-03-31
  • Operating income: 7 of 11 periods available· newest 1999-03-31
  • Net income: 7 of 11 periods available· newest 1999-03-31
  • Operating cash flow: 7 of 11 periods available· newest 1999-03-31
  • Capital expenditure: 7 of 11 periods available· newest 1999-03-31
  • Total assets: 6 of 11 periods available· newest 1999-03-31
  • Total liabilities: 6 of 11 periods available· newest 1999-03-31
  • Current assets: 6 of 11 periods available· newest 1999-03-31
  • Current liabilities: 6 of 11 periods available· newest 1999-03-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 1999-03-31
  • 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

    +5.4%

    Prior period

    USD 81.01 million

    –

    Current period

    USD 85.35 million

    –

    Exact inputs and evidence

    85352033 − 81012384 = 4339649 USD

    81012384 USD · 1997-04-01 – 1998-03-31

    Inspect prior input Prior source

    85352033 USD · 1998-04-01 – 1999-03-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +14%

    Prior period

    USD 6.83 million

    –

    Current period

    USD 7.78 million

    –

    Exact inputs and evidence

    7781578 − 6825978 = 955600 USD

    6825978 USD · 1997-04-01 – 1998-03-31

    Inspect prior input Prior source

    7781578 USD · 1998-04-01 – 1999-03-31

    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

    +165.6%

    Prior period

    USD 5.08 million

    –

    Current period

    USD 13.49 million

    –

    Exact inputs and evidence

    13490610 − 5080207 = 8410403 USD

    5080207 USD · 1997-04-01 – 1998-03-31

    Inspect prior input Prior source

    13490610 USD · 1998-04-01 – 1999-03-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -5.9%

    Prior period

    USD 1.53 million

    –

    Current period

    USD 1.44 million

    –

    Exact inputs and evidence

    1436387 − 1525698 = -89311 USD

    1525698 USD · 1997-04-01 – 1998-03-31

    Inspect prior input Prior source

    1436387 USD · 1998-04-01 – 1999-03-31

    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.

1999 1998-04-01 – 1999-03-31

  • Revenue USD 85.35 million 100% of revenue
  • Cost of revenue USD 37.16 million 44% of revenue
  • Operating expenses USD 37.02 million 43% of revenue
  • Operating income USD 11.18 million 13% of revenue
  • Tax, interest and other Derived USD 3.4 million 4% of revenue
  • Net income USD 7.78 million 9.1% of revenue

Cash

  • Operating cash flow USD 13.49 million 16% of revenue
  • Capital expenditure USD 1.44 million 1.7% of revenue
  • Free cash flow Derived USD 12.05 million 14% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Net income was higher than operating income, so the split is not drawn.
  • 1994 91%
  • 1995 90%
  • 1996 88%
  • 1997 87%
  • 1998 88%
  • 1999 9.1%87%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1992-04-01 – 1993-03-3140589082 38443648 Derived 2145434 -198869 Derived 2344303 2414925 Derived
Source
1994 1993-04-01 – 1994-03-3143978899 40114828 Derived 3864071 664978 Derived 3199093 3298403 Derived
Source
1995 1994-04-01 – 1995-03-3148902605 44188822 Derived 4713783 1281704 Derived 3432079 2716641 Derived
Source
1996 1995-04-01 – 1996-03-3169233244 61096900 Derived 8136344 2654304 Derived 5482040 -3335069 Derived
Source
1997 1996-04-01 – 1997-03-3180239622 69514791 Derived 10724831 3511583 Derived 7213248 7714459 Derived
Source
1998 1997-04-01 – 1998-03-3181012384 71597500 Derived 9414884 2588906 Derived 6825978 3554509 Derived
Source
1999 1998-04-01 – 1999-03-3185352033 74173377 Derived 11178656 3397078 Derived 7781578 12054223 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 85.4M 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.92.2M69.1M46.1M23.0M0.0199319961999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue40589082
1994Revenue43978899
1995Revenue48902605
1996Revenue69233244
1997Revenue80239622
1998Revenue81012384
1999Revenue85352033

Revenue growth

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

5.4% 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.45%34%22%11%0%199319961999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year8.4%
1995Year over year11.2%
1996Year over year41.6%
1997Year over year15.9%
1998Year over year1%
1999Year 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 13.1% 1999
Net margin 9.1% 1999
Free cash flow margin 14.1% 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.15.6%10.1%4.7%-0.8%-6.3%199319961999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin5.3%
1994Operating margin8.8%
1995Operating margin9.6%
1996Operating margin11.8%
1997Operating margin13.4%
1998Operating margin11.6%
1999Operating margin13.1%
1993Net margin5.8%
1994Net margin7.3%
1995Net margin7%
1996Net margin7.9%
1997Net margin9%
1998Net margin8.4%
1999Net margin9.1%
1993Free cash flow margin5.9%
1994Free cash flow margin7.5%
1995Free cash flow margin5.6%
1996Free cash flow margin-4.8%
1997Free cash flow margin9.6%
1998Free cash flow margin4.4%
1999Free cash flow margin14.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 13.5M 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.14.6M10.9M7.3M3.6M0.0199319961999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow3552945
1994Operating cash flow4502516
1995Operating cash flow5840902
1996Operating cash flow595942
1997Operating cash flow10007904
1998Operating cash flow5080207
1999Operating cash flow13490610

Free cash flow

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

USD 12.1M 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.13.3M8.8M4.4M-103.3K-4.6M199319961999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow2414925
1994Free cash flow3298403
1995Free cash flow2716641
1996Free cash flow-3335069
1997Free cash flow7714459
1998Free cash flow3554509
1999Free cash flow12054223

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.

19% 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.22.6%17.0%11.3%5.7%0.0%1993-03-3119961999
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-03-31Liabilities / assetsNot reportedNo source recorded
1994Liabilities / assets19.7%
1995Liabilities / assets18.1%
1996Liabilities / assets21%
1997Liabilities / assets18.8%
1998Liabilities / assets18%
1999Liabilities / assets19%

Current assets to current liabilities

Current assets divided by current liabilities.

3.78× 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.4.33×3.25×2.16×1.08×0.00×1993-03-3119961999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-03-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities3.81×
1995Current assets / current liabilities3.89×
1996Current assets / current liabilities3.08×
1997Current assets / current liabilities3.72×
1998Current assets / current liabilities4.01×
1999Current assets / current liabilities3.78×

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
1993 1992-04-01 – 1993-03-31
USD 2.34 million
Exact value

Exact value: 2344303 USD

1992-04-01 – 1993-03-31: 2344303 USD Inspect Net Income Open source
Share or cite

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

USD 3.55 million
Exact value

Exact value: 3552945 USD

1992-04-01 – 1993-03-31: 3552945 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 1.14 million
Exact value

Exact value: 1138020 USD

1992-04-01 – 1993-03-31: 1138020 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.41 million
Calculation and evidence

3552945 − 1138020 USD

Exact free cash flow: 2414925 USD

Share or cite

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

1994 1993-04-01 – 1994-03-31
USD 3.2 million
Exact value

Exact value: 3199093 USD

1993-04-01 – 1994-03-31: 3199093 USD Inspect Net Income Open source
Share or cite

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

USD 4.5 million
Exact value

Exact value: 4502516 USD

1993-04-01 – 1994-03-31: 4502516 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 1.2 million
Exact value

Exact value: 1204113 USD

1993-04-01 – 1994-03-31: 1204113 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.3 million
Calculation and evidence

4502516 − 1204113 USD

Exact free cash flow: 3298403 USD

Share or cite

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

1995 1994-04-01 – 1995-03-31
USD 3.43 million
Exact value

Exact value: 3432079 USD

1994-04-01 – 1995-03-31: 3432079 USD Inspect Net Income Open source
Share or cite

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

USD 5.84 million
Exact value

Exact value: 5840902 USD

1994-04-01 – 1995-03-31: 5840902 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 3.12 million
Exact value

Exact value: 3124261 USD

1994-04-01 – 1995-03-31: 3124261 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.72 million
Calculation and evidence

5840902 − 3124261 USD

Exact free cash flow: 2716641 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 5.48 million
Exact value

Exact value: 5482040 USD

1995-04-01 – 1996-03-31: 5482040 USD Inspect Net Income Open source
Share or cite

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

USD 595,942
Exact value

Exact value: 595942 USD

1995-04-01 – 1996-03-31: 595942 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 3.93 million
Exact value

Exact value: 3931011 USD

1995-04-01 – 1996-03-31: 3931011 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.34 million
Calculation and evidence

595942 − 3931011 USD

Exact free cash flow: -3335069 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 7.21 million
Exact value

Exact value: 7213248 USD

1996-04-01 – 1997-03-31: 7213248 USD Inspect Net Income Open source
Share or cite

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

USD 10.01 million
Exact value

Exact value: 10007904 USD

1996-04-01 – 1997-03-31: 10007904 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 2.29 million
Exact value

Exact value: 2293445 USD

1996-04-01 – 1997-03-31: 2293445 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.71 million
Calculation and evidence

10007904 − 2293445 USD

Exact free cash flow: 7714459 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 6.83 million
Exact value

Exact value: 6825978 USD

1997-04-01 – 1998-03-31: 6825978 USD Inspect Net Income Open source
Share or cite

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

USD 5.08 million
Exact value

Exact value: 5080207 USD

1997-04-01 – 1998-03-31: 5080207 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 1.53 million
Exact value

Exact value: 1525698 USD

1997-04-01 – 1998-03-31: 1525698 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.55 million
Calculation and evidence

5080207 − 1525698 USD

Exact free cash flow: 3554509 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 7.78 million
Exact value

Exact value: 7781578 USD

1998-04-01 – 1999-03-31: 7781578 USD Inspect Net Income Open source
Share or cite

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

USD 13.49 million
Exact value

Exact value: 13490610 USD

1998-04-01 – 1999-03-31: 13490610 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 1.44 million
Exact value

Exact value: 1436387 USD

1998-04-01 – 1999-03-31: 1436387 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.05 million
Calculation and evidence

13490610 − 1436387 USD

Exact free cash flow: 12054223 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.

22 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000100063, 100063, edgar:100063