MAY & SPEH INC

EDGAR

11 filing records in this dataset, filed from 1996-05-15 to 1998-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

30.2 million USD

1998-06-30 · USD

Exact inputs and evidence

Operating margin

22.83%

1998-06-30 · %

Exact inputs and evidence
  • Operating Income: 6896135 USD Source
  • Revenue: 30201393 USD Source

Operating cash flow

6.3 million USD

1998-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 802075 USD Source
  • Operating Cash Flow: -5495359 USD Source

Free cash flow

-6.82 million USD

1998-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 802075 USD Source
  • Operating Cash Flow: -5495359 USD Source
  • Capital Expenditure: 22074401 USD Source
  • Capital Expenditure: 8952058 USD Source
Cash and cash equivalents
87.6 million USD Source
Exact value

87633719 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

111 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Revenue: 92457288 USD · 1996-10-01 – 1997-09-30 Source
  • Revenue: 66547089 USD · 1996-10-01 – 1997-06-30 Source
  • Revenue: 26350565 USD · 1997-10-01 – 1997-12-31 Source
  • Revenue: 28068501 USD · 1998-01-01 – 1998-03-31 Source
  • Revenue: 30201393 USD · 1998-04-01 – 1998-06-30 Source

Net income

12.2 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Net income: 11715655 USD · 1996-10-01 – 1997-09-30 Source
  • Net income: 7873274 USD · 1996-10-01 – 1997-06-30 Source
  • Net income: 655615 USD · 1997-10-01 – 1997-12-31 Source
  • Net income: 3591476 USD · 1998-01-01 – 1998-03-31 Source
  • Net income: 4066661 USD · 1998-04-01 – 1998-06-30 Source

Operating cash flow

3.28 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Operating cash flow: 13541686 USD · 1996-10-01 – 1997-09-30 Source
  • Operating cash flow: 11068514 USD · 1996-10-01 – 1997-06-30 Source
  • Operating cash flow: -3508621 USD · 1997-10-01 – 1997-12-31 Source
  • Operating cash flow: -5495359 USD · 1997-10-01 – 1998-03-31 Source
  • Operating cash flow: -3508621 USD · 1997-10-01 – 1997-12-31 Source
  • Operating cash flow: 802075 USD · 1997-10-01 – 1998-06-30 Source
  • Operating cash flow: -5495359 USD · 1997-10-01 – 1998-03-31 Source

Capital expenditure

29.2 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Capital expenditure: 19292880 USD · 1996-10-01 – 1997-09-30 Source
  • Capital expenditure: 12212728 USD · 1996-10-01 – 1997-06-30 Source
  • Capital expenditure: 1978511 USD · 1997-10-01 – 1997-12-31 Source
  • Capital expenditure: 8952058 USD · 1997-10-01 – 1998-03-31 Source
  • Capital expenditure: 1978511 USD · 1997-10-01 – 1997-12-31 Source
  • Capital expenditure: 22074401 USD · 1997-10-01 – 1998-06-30 Source
  • Capital expenditure: 8952058 USD · 1997-10-01 – 1998-03-31 Source

Free cash flow

-25.9 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Operating cash flow: 13541686 USD · 1996-10-01 – 1997-09-30 Source
  • Operating cash flow: 11068514 USD · 1996-10-01 – 1997-06-30 Source
  • Operating cash flow: -3508621 USD · 1997-10-01 – 1997-12-31 Source
  • Operating cash flow: -5495359 USD · 1997-10-01 – 1998-03-31 Source
  • Operating cash flow: -3508621 USD · 1997-10-01 – 1997-12-31 Source
  • Operating cash flow: 802075 USD · 1997-10-01 – 1998-06-30 Source
  • Operating cash flow: -5495359 USD · 1997-10-01 – 1998-03-31 Source
  • Capital expenditure: 19292880 USD · 1996-10-01 – 1997-09-30 Source
  • Capital expenditure: 12212728 USD · 1996-10-01 – 1997-06-30 Source
  • Capital expenditure: 1978511 USD · 1997-10-01 – 1997-12-31 Source
  • Capital expenditure: 8952058 USD · 1997-10-01 – 1998-03-31 Source
  • Capital expenditure: 1978511 USD · 1997-10-01 – 1997-12-31 Source
  • Capital expenditure: 22074401 USD · 1997-10-01 – 1998-06-30 Source
  • Capital expenditure: 8952058 USD · 1997-10-01 – 1998-03-31 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: 1998-08-14.

Financial data available through: 1997-09-30.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1997-09-30
  • Operating income: 4 of 11 periods available· newest 1997-09-30
  • Net income: 4 of 11 periods available· newest 1997-09-30
  • Operating cash flow: 3 of 11 periods available· newest 1997-09-30
  • Capital expenditure: 4 of 11 periods available· newest 1997-09-30
  • Total assets: 3 of 11 periods available· newest 1997-09-30
  • Total liabilities: 3 of 11 periods available· newest 1997-09-30
  • Current assets: 3 of 11 periods available· newest 1997-09-30
  • Current liabilities: 3 of 11 periods available· newest 1997-09-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 1997-09-30
  • 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

    +19.7%

    Prior period

    USD 77.22 million

    –

    Current period

    USD 92.46 million

    –

    Exact inputs and evidence

    92457288 − 77222960 = 15234328 USD

    77222960 USD · 1995-10-01 – 1996-09-30

    Inspect prior input Prior source

    92457288 USD · 1996-10-01 – 1997-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +14.6%

    Prior period

    USD 10.22 million

    –

    Current period

    USD 11.72 million

    –

    Exact inputs and evidence

    11715655 − 10223583 = 1492072 USD

    10223583 USD · 1995-10-01 – 1996-09-30

    Inspect prior input Prior source

    11715655 USD · 1996-10-01 – 1997-09-30

    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

    +62.1%

    Prior period

    USD 8.36 million

    –

    Current period

    USD 13.54 million

    –

    Exact inputs and evidence

    13541686 − 8356360 = 5185326 USD

    8356360 USD · 1995-10-01 – 1996-09-30

    Inspect prior input Prior source

    13541686 USD · 1996-10-01 – 1997-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +271.8%

    Prior period

    USD 5.19 million

    –

    Current period

    USD 19.29 million

    –

    Exact inputs and evidence

    19292880 − 5189216 = 14103664 USD

    5189216 USD · 1995-10-01 – 1996-09-30

    Inspect prior input Prior source

    19292880 USD · 1996-10-01 – 1997-09-30

    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.

1997 1996-10-01 – 1997-09-30

  • Revenue USD 92.46 million 100% of revenue
  • Operating costs Derived USD 71.99 million 78% of revenue
  • Operating income USD 20.46 million 22% of revenue
  • Tax, interest and other Derived USD 8.75 million 9.5% of revenue
  • Net income USD 11.72 million 13% of revenue

Cash

  • Operating cash flow USD 13.54 million 15% of revenue
  • Capital expenditure USD 19.29 million 21% of revenue
  • Free cash flow Derived −USD 5.75 million −6.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 11%10%79%
  • 1995 13%9.8%77%
  • 1996 13%78%
  • 1997 13%9.5%78%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-10-01 – 1994-09-3051667448 40643189 Derived 11024259 5186643 Derived 5837616 Unavailable
Source
1995 1994-10-01 – 1995-09-3061641273 47769551 Derived 13871722 6011176 Derived 7860546 6511673 Derived
Source
1996 1995-10-01 – 1996-09-3077222960 60197803 Derived 17025157 6801574 Derived 10223583 3167144 Derived
Source
1997 1996-10-01 – 1997-09-3092457288 71994660 Derived 20462628 8746973 Derived 11715655 -5751194 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 92.5M 1997
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.99.9M74.9M49.9M25.0M0.01994199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue51667448
1995Revenue61641273
1996Revenue77222960
1997Revenue92457288

Revenue growth

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

19.7% 1997
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.27.3%20.5%13.7%6.8%0.0%1994199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year19.3%
1996Year over year25.3%
1997Year over year19.7%

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 22.1% 1997
Net margin 12.7% 1997
Free cash flow margin -6.2% 1997
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.24.8%16.5%8.1%-0.2%-8.5%1994199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin21.3%
1995Operating margin22.5%
1996Operating margin22%
1997Operating margin22.1%
1994Net margin11.3%
1995Net margin12.8%
1996Net margin13.2%
1997Net margin12.7%
1994Free cash flow marginNot reported
1995Free cash flow margin10.6%
1996Free cash flow margin4.1%
1997Free cash flow margin-6.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 13.5M 1997
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.14.6M11.0M7.3M3.7M0.01994199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flowNot reportedNo source recorded
1995Operating cash flow13429830
1996Operating cash flow8356360
1997Operating cash flow13541686

Free cash flow

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

USD -5.8M 1997
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.7.5M3.9M380.2K-3.2M-6.7M1994199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailable
1995Free cash flow6511673
1996Free cash flow3167144
1997Free cash flow-5751194

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.

38.8% 1997
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.67%50%34%17%0%1994-09-30199519961997
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-09-30Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets62.3%
1996Liabilities / assets34.3%
1997Liabilities / assets38.8%

Current assets to current liabilities

Current assets divided by current liabilities.

3.61× 1997
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.4.70×3.52×2.35×1.17×0.00×1994-09-30199519961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-09-30Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities2.45×
1996Current assets / current liabilities4.35×
1997Current assets / current liabilities3.61×

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 1993-10-01 – 1994-09-30
USD 5.84 million
Exact value

Exact value: 5837616 USD

1993-10-01 – 1994-09-30: 5837616 USD Inspect Net Income 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.
USD 1.53 million
Exact value

Exact value: 1528391 USD

1993-10-01 – 1994-09-30: 1528391 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.

1995 1994-10-01 – 1995-09-30
USD 7.86 million
Exact value

Exact value: 7860546 USD

1994-10-01 – 1995-09-30: 7860546 USD Inspect Net Income Open source
Share or cite

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

USD 13.43 million
Exact value

Exact value: 13429830 USD

1994-10-01 – 1995-09-30: 13429830 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 6.92 million
Exact value

Exact value: 6918157 USD

1994-10-01 – 1995-09-30: 6918157 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.51 million
Calculation and evidence

13429830 − 6918157 USD

Exact free cash flow: 6511673 USD

Share or cite

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

1996 1995-10-01 – 1996-09-30
USD 10.22 million
Exact value

Exact value: 10223583 USD

1995-10-01 – 1996-09-30: 10223583 USD Inspect Net Income Open source
Share or cite

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

USD 8.36 million
Exact value

Exact value: 8356360 USD

1995-10-01 – 1996-09-30: 8356360 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 5.19 million
Exact value

Exact value: 5189216 USD

1995-10-01 – 1996-09-30: 5189216 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.17 million
Calculation and evidence

8356360 − 5189216 USD

Exact free cash flow: 3167144 USD

Share or cite

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

1997 1996-10-01 – 1997-09-30
USD 11.72 million
Exact value

Exact value: 11715655 USD

1996-10-01 – 1997-09-30: 11715655 USD Inspect Net Income Open source
Share or cite

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

USD 13.54 million
Exact value

Exact value: 13541686 USD

1996-10-01 – 1997-09-30: 13541686 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 19.29 million
Exact value

Exact value: 19292880 USD

1996-10-01 – 1997-09-30: 19292880 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.75 million
Calculation and evidence

13541686 − 19292880 USD

Exact free cash flow: -5751194 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.

11 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001002521, 1002521, edgar:1002521