HLM DESIGN INC

EDGAR

20 filing records in this dataset, filed from 1998-07-29 to 2003-03-17. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

16.3 million USD

2003-01-31 · USD

Exact inputs and evidence

Operating margin

5.55%

2003-01-31 · %

Exact inputs and evidence
  • Operating Income: 902775 USD Source
  • Revenue: 16257795 USD Source
Cash and cash equivalents
252 thousand USD Source
Exact value

251812 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: 2003-03-17.

Financial data available through: 2002-05-03.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2002-05-03
  • Operating income: 7 of 11 periods available· newest 2002-05-03
  • Net income: 7 of 11 periods available· newest 2002-05-03
  • Operating cash flow: 7 of 11 periods available· newest 2002-05-03
  • Capital expenditure: 7 of 11 periods available· newest 2002-05-03
  • Total assets: 4 of 11 periods available· newest 2002-05-03
  • Total liabilities: 4 of 11 periods available· newest 2002-05-03
  • Current assets: 4 of 11 periods available· newest 2002-05-03
  • Current liabilities: 4 of 11 periods available· newest 2002-05-03
  • Cash and cash equivalents: 6 of 11 periods available· newest 2002-05-03
  • 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

    -1.5%

    Prior period

    USD 64.29 million

    –

    Current period

    USD 63.34 million

    –

    Exact inputs and evidence

    63335666 − 64291362 = -955696 USD

    64291362 USD · 2000-04-28 – 2001-04-27

    Inspect prior input Prior source

    63335666 USD · 2001-05-04 – 2002-05-03

    Inspect current input Current source
    Share or cite

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

  • Net income

    -1.7%

    Prior period

    USD 754,424

    –

    Current period

    USD 741,257

    –

    Exact inputs and evidence

    741257 − 754424 = -13167 USD

    754424 USD · 2000-04-28 – 2001-04-27

    Inspect prior input Prior source

    741257 USD · 2001-05-04 – 2002-05-03

    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 5.74 million

    Prior period

    −USD 2.66 million

    –

    Current period

    USD 3.08 million

    –

    Exact inputs and evidence

    3081657 − -2660657 = 5742314 USD

    -2660657 USD · 2000-04-28 – 2001-04-27

    Inspect prior input Prior source

    3081657 USD · 2001-05-04 – 2002-05-03

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -15%

    Prior period

    USD 880,945

    –

    Current period

    USD 748,455

    –

    Exact inputs and evidence

    748455 − 880945 = -132490 USD

    880945 USD · 2000-04-28 – 2001-04-27

    Inspect prior input Prior source

    748455 USD · 2001-05-04 – 2002-05-03

    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.

2002 2001-05-04 – 2002-05-03

  • Revenue USD 63.34 million 100% of revenue
  • Operating costs Derived USD 61.68 million 97% of revenue
  • Operating income USD 1.66 million 2.6% of revenue
  • Tax, interest and other Derived USD 914,860 1.4% of revenue
  • Net income USD 741,257 1.2% of revenue

Cash

  • Operating cash flow USD 3.08 million 4.9% of revenue
  • Capital expenditure USD 748,455 1.2% of revenue
  • Free cash flow Derived USD 2.33 million 3.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 98%
  • 1998 92%
  • 1999 93%
  • 2000 94%
  • 2001 95%
  • 2002 97%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-05-02 – 1996-05-0128554424 28049577 Derived 504847 -31262 Derived 536109 -923262 Derived
Source
1997 1996-05-02 – 1997-05-0126754710 26307425 Derived 447285 330171 Derived 117114 -150297 Derived
Source
1998 1997-05-02 – 1998-05-0129296690 26807069 Derived 2489621 1711265 Derived 778356 -110131 Derived
Source
1999 1998-04-29 – 1999-04-2837757653 35022449 Derived 2735204 1943167 Derived 792037 Unavailable
Source
2000 1999-04-29 – 2000-04-2853101661 50144581 Derived 2957080 2202656 Derived 754424 -3541602 Derived
Source
2001 2000-04-28 – 2001-04-2764291362 60886358 Derived 3405004 2650580 Derived 754424 -3541602 Derived
Source
2002 2001-05-04 – 2002-05-0363335666 61679549 Derived 1656117 914860 Derived 741257 2333202 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 63.3M 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.69.4M52.1M34.7M17.4M0.0199619992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue28554424
1997Revenue26754710
1998Revenue29296690
1999Revenue37757653
2000Revenue53101661
2001Revenue64291362
2002Revenue63335666

Revenue growth

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

-1.5% 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.44%31%17%4%-10%199619992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year-6.3%
1998Year over year9.5%
1999Year over year28.9%
2000Year over year40.6%
2001Year over year21.1%
2002Year over year-1.5%

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 2.6% 2002
Net margin 1.2% 2002
Free cash flow margin 3.7% 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.9.7%5.3%0.9%-3.5%-7.9%199619992002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin1.8%
1997Operating margin1.7%
1998Operating margin8.5%
1999Operating margin7.2%
2000Operating margin5.6%
2001Operating margin5.3%
2002Operating margin2.6%
1996Net margin1.9%
1997Net margin0.4%
1998Net margin2.7%
1999Net margin2.1%
2000Net margin1.4%
2001Net margin1.2%
2002Net margin1.2%
1996Free cash flow margin-3.2%
1997Free cash flow margin-0.6%
1998Free cash flow margin-0.4%
1999Free cash flow marginNot reported
2000Free cash flow margin-6.7%
2001Free cash flow margin-5.5%
2002Free cash flow margin3.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 3.1M 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.3.5M1.9M210.5K-1.5M-3.1M199619992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-218403
1997Operating cash flow450823
1998Operating cash flow627225
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flow-2660657
2001Operating cash flow-2660657
2002Operating cash flow3081657

Free cash flow

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

USD 2.3M 2002
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.2.8M1.1M-604.2K-2.3M-4.0M199619992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-923262
1997Free cash flow-150297
1998Free cash flow-110131
1999Free cash flowUnavailableNo source recorded
2000Free cash flow-3541602
2001Free cash flow-3541602
2002Free cash flow2333202

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.

73.9% 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.101%76%51%25%0%1996-05-011999-04-282002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-05-01Liabilities / assetsNot reportedNo source recorded
1997-05-01Liabilities / assetsNot reportedNo source recorded
1998Liabilities / assets93.9%
1999-04-28Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assets69.6%
2001Liabilities / assets72.2%
2002Liabilities / assets73.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.77× 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.1.77×1.33×0.89×0.44×0.00×1996-05-011999-04-282002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-05-01Current assets / current liabilitiesNot reportedNo source recorded
1997-05-01Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities0.98×
1999-04-28Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities1.64×
2001Current assets / current liabilities1.36×
2002Current assets / current liabilities0.77×

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 1995-05-02 – 1996-05-01
USD 536,109
Exact value

Exact value: 536109 USD

1995-05-02 – 1996-05-01: 536109 USD Inspect Net Income Open source
Share or cite

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

−USD 218,403
Exact value

Exact value: -218403 USD

1995-05-02 – 1996-05-01: -218403 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 704,859
Exact value

Exact value: 704859 USD

1995-05-02 – 1996-05-01: 704859 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 923,262
Calculation and evidence

-218403 − 704859 USD

Exact free cash flow: -923262 USD

Share or cite

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

1997 1996-05-02 – 1997-05-01
USD 117,114
Exact value

Exact value: 117114 USD

1996-05-02 – 1997-05-01: 117114 USD Inspect Net Income Open source
Share or cite

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

USD 450,823
Exact value

Exact value: 450823 USD

1996-05-02 – 1997-05-01: 450823 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 601,120
Exact value

Exact value: 601120 USD

1996-05-02 – 1997-05-01: 601120 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 150,297
Calculation and evidence

450823 − 601120 USD

Exact free cash flow: -150297 USD

Share or cite

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

1998 1997-05-02 – 1998-05-01
USD 778,356
Exact value

Exact value: 778356 USD

1997-05-02 – 1998-05-01: 778356 USD Inspect Net Income Open source
Share or cite

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

USD 627,225
Exact value

Exact value: 627225 USD

1997-05-02 – 1998-05-01: 627225 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 737,356
Exact value

Exact value: 737356 USD

1997-05-02 – 1998-05-01: 737356 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 110,131
Calculation and evidence

627225 − 737356 USD

Exact free cash flow: -110131 USD

Share or cite

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

1999 1998-04-28 – 1999-04-27
Unavailable Not reported for this period.
−USD 880,368
Exact value

Exact value: -880368 USD

1998-04-28 – 1999-04-27: -880368 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 815,668
Exact value

Exact value: 815668 USD

1998-04-28 – 1999-04-27: 815668 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.7 million
Calculation and evidence

-880368 − 815668 USD

Exact free cash flow: -1696036 USD

Share or cite

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

1999 1998-04-29 – 1999-04-28
USD 792,037
Exact value

Exact value: 792037 USD

1998-04-29 – 1999-04-28: 792037 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.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

2000 1999-04-29 – 2000-04-28
USD 754,424
Exact value

Exact value: 754424 USD

1999-04-29 – 2000-04-28: 754424 USD Inspect Net Income Open source
Share or cite

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

−USD 2.66 million
Exact value

Exact value: -2660657 USD

1999-04-29 – 2000-04-28: -2660657 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 880,945
Exact value

Exact value: 880945 USD

1999-04-29 – 2000-04-28: 880945 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.54 million
Calculation and evidence

-2660657 − 880945 USD

Exact free cash flow: -3541602 USD

Share or cite

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

2001 2000-04-28 – 2001-04-27
USD 754,424
Exact value

Exact value: 754424 USD

2000-04-28 – 2001-04-27: 754424 USD Inspect Net Income Open source
Share or cite

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

−USD 2.66 million
Exact value

Exact value: -2660657 USD

2000-04-28 – 2001-04-27: -2660657 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 880,945
Exact value

Exact value: 880945 USD

2000-04-28 – 2001-04-27: 880945 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.54 million
Calculation and evidence

-2660657 − 880945 USD

Exact free cash flow: -3541602 USD

Share or cite

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

2002 2001-05-04 – 2002-05-03
USD 741,257
Exact value

Exact value: 741257 USD

2001-05-04 – 2002-05-03: 741257 USD Inspect Net Income Open source
Share or cite

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

USD 3.08 million
Exact value

Exact value: 3081657 USD

2001-05-04 – 2002-05-03: 3081657 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 748,455
Exact value

Exact value: 748455 USD

2001-05-04 – 2002-05-03: 748455 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.33 million
Calculation and evidence

3081657 − 748455 USD

Exact free cash flow: 2333202 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.

20 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001049129, 1049129, edgar:1049129