TRI NATIONAL DEVELOPMENT CORP

EDGAR

21 filing records in this dataset, filed from 1997-08-18 to 2002-08-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

30.4 thousand USD

2002-04-30 · USD

Exact inputs and evidence

Operating margin

-394.64%

2002-04-30 · %

Exact inputs and evidence
  • Operating Income: -1642940 USD Source
  • Operating Income: -1523068 USD Source
  • Revenue: 82600 USD Source
  • Revenue: 52225 USD Source

Operating cash flow

-120 thousand USD

2002-04-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -141779 USD Source
  • Operating Cash Flow: -21908 USD Source
Cash and cash equivalents
127 thousand USD Source
Exact value

127271 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.

Operating cash flow

-142 thousand USD

2001-05-01 – 2002-04-30

Exact inputs and evidence
  • Operating cash flow: -103317 USD · 2001-05-01 – 2001-07-31 Source
  • Operating cash flow: -855675 USD · 2001-05-01 – 2001-10-31 Source
  • Operating cash flow: -103317 USD · 2001-05-01 – 2001-07-31 Source
  • Operating cash flow: -21908 USD · 2001-05-01 – 2002-01-31 Source
  • Operating cash flow: -855675 USD · 2001-05-01 – 2001-10-31 Source
  • Operating cash flow: -141779 USD · 2001-05-01 – 2002-04-30 Source
  • Operating cash flow: -21908 USD · 2001-05-01 – 2002-01-31 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: 2002-08-15.

Financial data available through: 2002-04-30.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2002-04-30
  • Operating income: 5 of 11 periods available· newest 2002-04-30
  • Net income: 6 of 11 periods available· newest 2002-04-30
  • Operating cash flow: 6 of 11 periods available· newest 2002-04-30
  • capital expenditure: No compatible figures in this window
  • Total assets: 6 of 11 periods available· newest 2002-04-30
  • Total liabilities: 6 of 11 periods available· newest 2002-04-30
  • Current assets: 6 of 11 periods available· newest 2002-04-30
  • Current liabilities: 6 of 11 periods available· newest 2002-04-30
  • Cash and cash equivalents: 6 of 11 periods available· newest 2002-04-30
  • 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

    +584.9%

    Prior period

    USD 12,060

    –

    Current period

    USD 82,600

    –

    Exact inputs and evidence

    82600 − 12060 = 70540 USD

    12060 USD · 2000-05-01 – 2001-04-30

    Inspect prior input Prior source

    82600 USD · 2001-05-01 – 2002-04-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 0.17

    Prior period

    −USD 0.21

    –

    Current period

    −USD 0.04

    –

    Exact inputs and evidence

    -0.04 − -0.21 = 0.17 USD

    -0.21 USD · 2000-05-01 – 2001-04-30

    Inspect prior input Prior source

    -0.04 USD · 2001-05-01 – 2002-04-30

    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

    +USD 1.94 million

    Prior period

    −USD 2.08 million

    –

    Current period

    −USD 141,779

    –

    Exact inputs and evidence

    -141779 − -2078152 = 1936373 USD

    -2078152 USD · 2000-05-01 – 2001-04-30

    Inspect prior input Prior source

    -141779 USD · 2001-05-01 – 2002-04-30

    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: 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.

2002 2001-05-01 – 2002-04-30

  • Revenue USD 82,600 100% of revenue
  • Operating costs Derived USD 1.73 million 2,089% of revenue
  • Operating income −USD 1.64 million −1,989% of revenue
  • Tax, interest and other Derived −USD 1.64 million −1,989% of revenue
  • Net income −USD 0.04 −0% of revenue

Cash

  • Operating cash flow −USD 141,779 −172% 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
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 24%16%60%
  • 1999 Operating loss: operating costs were 186% of revenue.
  • 2000 Operating loss: operating costs were 3,180% of revenue.
  • 2001 Operating loss: operating costs were 22,659% of revenue.
  • 2002 Operating loss: operating costs were 2,089% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-05-01 – 1997-04-303817998 UnavailableUnavailableUnavailable3082226 Unavailable
Source
1998 1997-05-01 – 1998-04-303314413 1985850 Derived 1328563 530173 Derived 798390 Unavailable
Source
1999 1998-05-01 – 1999-04-303174258 5889020 Derived -2714762 191909 Derived -2906671 Unavailable
Source
2000 1999-05-01 – 2000-04-30194579 6186738 Derived -5992159 -6524788 Derived 532629 Unavailable
Source
2001 2000-05-01 – 2001-04-3012060 2732680 Derived -2720620 -2720619.79 Derived -0.21 Unavailable
Source
2002 2001-05-01 – 2002-04-3082600 1725540 Derived -1642940 -1642939.96 Derived -0.04 Unavailable
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 82.6K 2002
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.4.1M3.1M2.1M1.0M0.0199720002002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue3817998
1998Revenue3314413
1999Revenue3174258
2000Revenue194579
2001Revenue12060
2002Revenue82600

Revenue growth

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

584.9% 2002
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.639%442%246%49%-148%199720002002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year-13.2%
1999Year over year-4.2%
2000Year over year-93.9%
2001Year over year-93.8%
2002Year over year584.9%

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 -1,989% 2002
Net margin -0% 2002
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.2,100%-4,521%-11,143%-17,764%-24,386%1997-04-3020002002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997-04-30Operating marginNot reported
1998Operating margin40.1%
1999Operating margin-85.5%
2000Operating margin-3,079.6%
2001Operating margin-22,559%
2002Operating margin-1,989%
1997Net margin80.7%
1998Net margin24.1%
1999Net margin-91.6%
2000Net margin273.7%
2001Net margin-0%
2002Net margin-0%
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

Operating cash flow

Cash generated by the company’s normal business operations.

USD -141.8K 2002
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.2.8M1.1M-525.0K-2.2M-3.8M199720002002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow2309766
1998Operating cash flow-1375526
1999Operating cash flow-2853817
2000Operating cash flow-3359784
2001Operating cash flow-2078152
2002Operating cash flow-141779

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
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free 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.

138% 2002
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.149%112%75%37%0%199720002002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997Liabilities / assets44.5%
1998Liabilities / assets46.6%
1999Liabilities / assets67.4%
2000Liabilities / assets87.3%
2001Liabilities / assets94%
2002Liabilities / assets138%

Current assets to current liabilities

Current assets divided by current liabilities.

0.5× 2002
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.2.01×1.50×1.00×0.50×0.00×199720002002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities1.86×
1998Current assets / current liabilities0.84×
1999Current assets / current liabilities0.84×
2000Current assets / current liabilities0.77×
2001Current assets / current liabilities0.01×
2002Current assets / current liabilities0.5×

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
1997 1996-05-01 – 1997-04-30
USD 3.08 million
Exact value

Exact value: 3082226 USD

1996-05-01 – 1997-04-30: 3082226 USD Inspect Net Income Open source
Share or cite

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

USD 2.31 million
Exact value

Exact value: 2309766 USD

1996-05-01 – 1997-04-30: 2309766 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 1997-05-01 – 1998-04-30
USD 798,390
Exact value

Exact value: 798390 USD

1997-05-01 – 1998-04-30: 798390 USD Inspect Net Income Open source
Share or cite

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

−USD 1.38 million
Exact value

Exact value: -1375526 USD

1997-05-01 – 1998-04-30: -1375526 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 1998-05-01 – 1999-04-30
−USD 2.91 million
Exact value

Exact value: -2906671 USD

1998-05-01 – 1999-04-30: -2906671 USD Inspect Net Income Open source
Share or cite

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

−USD 2.85 million
Exact value

Exact value: -2853817 USD

1998-05-01 – 1999-04-30: -2853817 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 1999-05-01 – 2000-04-30
USD 532,629
Exact value

Exact value: 532629 USD

1999-05-01 – 2000-04-30: 532629 USD Inspect Net Income Open source
Share or cite

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

−USD 3.36 million
Exact value

Exact value: -3359784 USD

1999-05-01 – 2000-04-30: -3359784 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 2000-05-01 – 2001-04-30
−USD 0.21
Exact value

Exact value: -0.21 USD

2000-05-01 – 2001-04-30: -0.21 USD Inspect Net Income Open source
Share or cite

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

−USD 2.08 million
Exact value

Exact value: -2078152 USD

2000-05-01 – 2001-04-30: -2078152 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 2001-05-01 – 2002-04-30
−USD 0.04
Exact value

Exact value: -0.04 USD

2001-05-01 – 2002-04-30: -0.04 USD Inspect Net Income Open source
Share or cite

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

−USD 141,779
Exact value

Exact value: -141779 USD

2001-05-01 – 2002-04-30: -141779 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.

21 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001034415, 1034415, edgar:1034415