DOCUCORP INTERNATIONAL INC

EDGAR

40 filing records in this dataset, filed from 1997-06-16 to 2006-12-05. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

21.7 million USD

2006-10-31 · USD

Exact inputs and evidence

Operating margin

5.31%

2006-10-31 · %

Exact inputs and evidence
  • Operating Income: 1152000 USD Source
  • Revenue: 21702000 USD Source

Operating cash flow

1.84 million USD

2006-10-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1844000 USD Source

Free cash flow

1.05 million USD

2006-10-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1844000 USD Source
  • Capital Expenditure: 799000 USD Source
Cash and cash equivalents
8.92 million USD Source
Exact value

8920000 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: 2006-12-05.

Financial data available through: 2005-07-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2005-07-31
  • Operating income: 11 of 11 periods available· newest 2005-07-31
  • Net income: 11 of 11 periods available· newest 2005-07-31
  • Operating cash flow: 11 of 11 periods available· newest 2005-07-31
  • Capital expenditure: 4 of 11 periods available· newest 2005-07-31
  • Total assets: 11 of 11 periods available· newest 2005-07-31
  • liabilities: No compatible figures in this window
  • Current assets: 10 of 11 periods available· newest 2005-07-31
  • Current liabilities: 10 of 11 periods available· newest 2005-07-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2005-07-31
  • 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

    +4.6%

    Prior period

    USD 75.67 million

    –

    Current period

    USD 79.18 million

    –

    Exact inputs and evidence

    79177000 − 75670000 = 3507000 USD

    75670000 USD · 2003-08-01 – 2004-07-31

    Inspect prior input Prior source

    79177000 USD · 2004-08-01 – 2005-07-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -53.3%

    Prior period

    USD 5.37 million

    –

    Current period

    USD 2.51 million

    –

    Exact inputs and evidence

    2506000 − 5366000 = -2860000 USD

    5366000 USD · 2003-08-01 – 2004-07-31

    Inspect prior input Prior source

    2506000 USD · 2004-08-01 – 2005-07-31

    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

    -15.4%

    Prior period

    USD 14.22 million

    –

    Current period

    USD 12.03 million

    –

    Exact inputs and evidence

    12030000 − 14219000 = -2189000 USD

    14219000 USD · 2003-08-01 – 2004-07-31

    Inspect prior input Prior source

    12030000 USD · 2004-08-01 – 2005-07-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +120.2%

    Prior period

    USD 1.46 million

    –

    Current period

    USD 3.22 million

    –

    Exact inputs and evidence

    3223000 − 1464000 = 1759000 USD

    1464000 USD · 2003-08-01 – 2004-07-31

    Inspect prior input Prior source

    3223000 USD · 2004-08-01 – 2005-07-31

    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.

2005 2004-08-01 – 2005-07-31

  • Revenue USD 79.18 million 100% of revenue
  • Cost of revenue USD 46.48 million 59% of revenue
  • Operating expenses USD 28.3 million 36% of revenue
  • Operating income USD 4.4 million 5.6% of revenue
  • Tax, interest and other Derived USD 1.89 million 2.4% of revenue
  • Net income USD 2.51 million 3.2% of revenue

Cash

  • Operating cash flow USD 12.03 million 15% of revenue
  • Capital expenditure USD 3.22 million 4.1% of revenue
  • Free cash flow Derived USD 8.81 million 11% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 20%9.5%70%
  • 1997 Operating loss: operating costs were 200% of revenue.
  • 1998 88%
  • 1999 86%
  • 2000 95%
  • 2001 89%
  • 2002 87%
  • 2003 90%
  • 2004 88%
  • 2005 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-08-01 – 1996-07-3111470000 8054000 Derived 3416000 1095000 Derived 2321000 Unavailable
Source
1997 1996-08-01 – 1997-07-3117503000 34963000 Derived -17460000 -1358000 Derived -16102000 Unavailable
Source
1998 1997-08-01 – 1998-07-3145247000 39646000 Derived 5601000 2417000 Derived 3184000 Unavailable
Source
1999 1998-08-01 – 1999-07-3151926000 44695000 Derived 7231000 2718000 Derived 4513000 Unavailable
Source
2000 1999-08-01 – 2000-07-3150977000 48175000 Derived 2802000 1273000 Derived 1529000 Unavailable
Source
2001 2000-08-01 – 2001-07-3163203000 56406000 Derived 6797000 4315000 Derived 2482000 Unavailable
Source
2002 2001-08-01 – 2002-07-3172620000 63536000 Derived 9084000 3155000 Derived 5929000 11655000 Derived
Source
2003 2002-08-01 – 2003-07-3174941000 67685000 Derived 7256000 3311000 Derived 3945000 8214000 Derived
Source
2004 2003-08-01 – 2004-07-3175670000 66244000 Derived 9426000 4060000 Derived 5366000 12755000 Derived
Source
2005 2004-08-01 – 2005-07-3179177000 74778000 Derived 4399000 1893000 Derived 2506000 8807000 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 79.2M 2005
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.85.5M64.1M42.8M21.4M0.0199620012005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue11470000
1997Revenue17503000
1998Revenue45247000
1999Revenue51926000
2000Revenue50977000
2001Revenue63203000
2002Revenue72620000
2003Revenue74941000
2004Revenue75670000
2005Revenue79177000

Revenue growth

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

4.6% 2005
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.171%125%78%32%-15%199620012005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over year6.1%
1997Year over year52.6%
1998Year over year158.5%
1999Year over year14.8%
2000Year over year-1.8%
2001Year over year24%
2002Year over year14.9%
2003Year over year3.2%
2004Year over year1%
2005Year over year4.6%

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 5.6% 2005
Net margin 3.2% 2005
Free cash flow margin 11.1% 2005
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.40%3%-35%-73%-110%199620012005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin29.8%
1997Operating margin-99.8%
1998Operating margin12.4%
1999Operating margin13.9%
2000Operating margin5.5%
2001Operating margin10.8%
2002Operating margin12.5%
2003Operating margin9.7%
2004Operating margin12.5%
2005Operating margin5.6%
1996Net margin20.2%
1997Net margin-92%
1998Net margin7%
1999Net margin8.7%
2000Net margin3%
2001Net margin3.9%
2002Net margin8.2%
2003Net margin5.3%
2004Net margin7.1%
2005Net margin3.2%
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 margin16%
2003Free cash flow margin11%
2004Free cash flow margin16.9%
2005Free cash flow margin11.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 12M 2005
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.15.6M11.7M7.8M3.9M0.0199620012005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow4347972
1997Operating cash flow6042010
1998Operating cash flow6409000
1999Operating cash flow8657000
2000Operating cash flow10489000
2001Operating cash flow8548000
2002Operating cash flow14405000
2003Operating cash flow11384000
2004Operating cash flow14219000
2005Operating cash flow12030000

Free cash flow

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

USD 8.8M 2005
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.13.8M10.3M6.9M3.4M0.0199620012005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flow11655000
2003Free cash flow8214000
2004Free cash flow12755000
2005Free cash flow8807000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-07-31Liabilities / assetsNot reported
1997-07-31Liabilities / assetsNot reported
1998-07-31Liabilities / assetsNot reported
1999-07-31Liabilities / assetsNot reported
2000-07-31Liabilities / assetsNot reported
2001-07-31Liabilities / assetsNot reported
2002-07-31Liabilities / assetsNot reported
2003-07-31Liabilities / assetsNot reported
2004-07-31Liabilities / assetsNot reported
2005-07-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.19× 2005
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.2.43×1.82×1.21×0.61×0.00×199620012005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities1.9×
1997Current assets / current liabilities1.14×
1998Current assets / current liabilities2.25×
1999Current assets / current liabilities2.01×
2000Current assets / current liabilities1.89×
2001Current assets / current liabilities1.59×
2002Current assets / current liabilities1.65×
2003Current assets / current liabilities1.16×
2004Current assets / current liabilities1.49×
2005Current assets / current liabilities1.19×

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
1996 1995-08-01 – 1996-07-31
USD 2.32 million
Exact value

Exact value: 2321000 USD

1995-08-01 – 1996-07-31: 2321000 USD Inspect Net Income Open source
Share or cite

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

USD 4.35 million
Exact value

Exact value: 4347972 USD

1995-08-01 – 1996-07-31: 4347972 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 1996-08-01 – 1997-07-31
−USD 16.1 million
Exact value

Exact value: -16102000 USD

1996-08-01 – 1997-07-31: -16102000 USD Inspect Net Income Open source
Share or cite

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

USD 6.04 million
Exact value

Exact value: 6042010 USD

1996-08-01 – 1997-07-31: 6042010 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 1997-08-01 – 1998-07-31
USD 3.18 million
Exact value

Exact value: 3184000 USD

1997-08-01 – 1998-07-31: 3184000 USD Inspect Net Income Open source
Share or cite

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

USD 6.41 million
Exact value

Exact value: 6409000 USD

1997-08-01 – 1998-07-31: 6409000 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 1998-08-01 – 1999-07-31
USD 4.51 million
Exact value

Exact value: 4513000 USD

1998-08-01 – 1999-07-31: 4513000 USD Inspect Net Income Open source
Share or cite

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

USD 8.66 million
Exact value

Exact value: 8657000 USD

1998-08-01 – 1999-07-31: 8657000 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 1999-08-01 – 2000-07-31
USD 1.53 million
Exact value

Exact value: 1529000 USD

1999-08-01 – 2000-07-31: 1529000 USD Inspect Net Income Open source
Share or cite

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

USD 10.49 million
Exact value

Exact value: 10489000 USD

1999-08-01 – 2000-07-31: 10489000 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 2000-08-01 – 2001-07-31
USD 2.48 million
Exact value

Exact value: 2482000 USD

2000-08-01 – 2001-07-31: 2482000 USD Inspect Net Income Open source
Share or cite

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

USD 8.55 million
Exact value

Exact value: 8548000 USD

2000-08-01 – 2001-07-31: 8548000 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 2001-08-01 – 2002-07-31
USD 5.93 million
Exact value

Exact value: 5929000 USD

2001-08-01 – 2002-07-31: 5929000 USD Inspect Net Income Open source
Share or cite

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

USD 14.41 million
Exact value

Exact value: 14405000 USD

2001-08-01 – 2002-07-31: 14405000 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 2.75 million
Exact value

Exact value: 2750000 USD

2001-08-01 – 2002-07-31: 2750000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.66 million
Calculation and evidence

14405000 − 2750000 USD

Exact free cash flow: 11655000 USD

Share or cite

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

2003 2002-08-01 – 2003-07-31
USD 3.95 million
Exact value

Exact value: 3945000 USD

2002-08-01 – 2003-07-31: 3945000 USD Inspect Net Income Open source
Share or cite

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

USD 11.38 million
Exact value

Exact value: 11384000 USD

2002-08-01 – 2003-07-31: 11384000 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 3.17 million
Exact value

Exact value: 3170000 USD

2002-08-01 – 2003-07-31: 3170000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.21 million
Calculation and evidence

11384000 − 3170000 USD

Exact free cash flow: 8214000 USD

Share or cite

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

2004 2003-08-01 – 2004-07-31
USD 5.37 million
Exact value

Exact value: 5366000 USD

2003-08-01 – 2004-07-31: 5366000 USD Inspect Net Income Open source
Share or cite

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

USD 14.22 million
Exact value

Exact value: 14219000 USD

2003-08-01 – 2004-07-31: 14219000 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 1.46 million
Exact value

Exact value: 1464000 USD

2003-08-01 – 2004-07-31: 1464000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.76 million
Calculation and evidence

14219000 − 1464000 USD

Exact free cash flow: 12755000 USD

Share or cite

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

2005 2004-08-01 – 2005-07-31
USD 2.51 million
Exact value

Exact value: 2506000 USD

2004-08-01 – 2005-07-31: 2506000 USD Inspect Net Income Open source
Share or cite

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

USD 12.03 million
Exact value

Exact value: 12030000 USD

2004-08-01 – 2005-07-31: 12030000 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 3.22 million
Exact value

Exact value: 3223000 USD

2004-08-01 – 2005-07-31: 3223000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.81 million
Calculation and evidence

12030000 − 3223000 USD

Exact free cash flow: 8807000 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.

40 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001033864, 1033864, edgar:1033864

Also known as DOCUCORP INC