TROY GROUP INC

EDGAR

25 filing records in this dataset, filed from 1999-10-15 to 2004-10-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

13.2 million USD

2004-08-31 · USD

Exact inputs and evidence

Operating margin

2.68%

2004-08-31 · %

Exact inputs and evidence
  • Operating Income: 354000 USD Source
  • Revenue: 13208000 USD Source

Operating cash flow

409 thousand USD

2004-08-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1687000 USD Source
  • Operating Cash Flow: 1278000 USD Source
Cash and cash equivalents
4.22 million USD Source
Exact value

4215000 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

55.3 million USD

2003-09-01 – 2004-08-31

Exact inputs and evidence
  • Revenue: 56576000 USD · 2002-12-01 – 2003-11-30 Source
  • Revenue: 42474000 USD · 2002-12-01 – 2003-08-31 Source
  • Revenue: 13617000 USD · 2003-12-01 – 2004-02-29 Source
  • Revenue: 14422000 USD · 2004-03-01 – 2004-05-31 Source
  • Revenue: 13208000 USD · 2004-06-01 – 2004-08-31 Source

Net income

1.04 million USD

2003-09-01 – 2004-08-31

Exact inputs and evidence
  • Net income: 1020000 USD · 2002-12-01 – 2003-11-30 Source
  • Net income: 579000 USD · 2002-12-01 – 2003-08-31 Source
  • Net income: 320000 USD · 2003-12-01 – 2004-02-29 Source
  • Net income: 40000 USD · 2004-03-01 – 2004-05-31 Source
  • Net income: 243000 USD · 2004-06-01 – 2004-08-31 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: 2004-10-15.

Financial data available through: 2003-11-30.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2003-11-30
  • Operating income: 7 of 11 periods available· newest 2003-11-30
  • Net income: 7 of 11 periods available· newest 2003-11-30
  • Operating cash flow: 7 of 11 periods available· newest 2003-11-30
  • capital expenditure: No compatible figures in this window
  • Total assets: 6 of 11 periods available· newest 2003-11-30
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2003-11-30
  • Current liabilities: 6 of 11 periods available· newest 2003-11-30
  • Cash and cash equivalents: 7 of 11 periods available· newest 2003-11-30
  • 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

    +2.9%

    Prior period

    USD 55 million

    –

    Current period

    USD 56.58 million

    –

    Exact inputs and evidence

    56576000 − 54998000 = 1578000 USD

    54998000 USD · 2001-12-01 – 2002-11-30

    Inspect prior input Prior source

    56576000 USD · 2002-12-01 – 2003-11-30

    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 4.2 million

    Prior period

    −USD 3.18 million

    –

    Current period

    USD 1.02 million

    –

    Exact inputs and evidence

    1020000 − -3175000 = 4195000 USD

    -3175000 USD · 2001-12-01 – 2002-11-30

    Inspect prior input Prior source

    1020000 USD · 2002-12-01 – 2003-11-30

    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

    +239.3%

    Prior period

    USD 1.37 million

    –

    Current period

    USD 4.64 million

    –

    Exact inputs and evidence

    4642000 − 1368000 = 3274000 USD

    1368000 USD · 2001-12-01 – 2002-11-30

    Inspect prior input Prior source

    4642000 USD · 2002-12-01 – 2003-11-30

    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.

2003 2002-12-01 – 2003-11-30

  • Revenue USD 56.58 million 100% of revenue
  • Cost of revenue USD 34.76 million 61% of revenue
  • Operating expenses USD 20.23 million 36% of revenue
  • Operating income USD 1.58 million 2.8% of revenue
  • Tax, interest and other Derived USD 560,000 1% of revenue
  • Net income USD 1.02 million 1.8% of revenue

Cash

  • Operating cash flow USD 4.64 million 8.2% 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 13%86%
  • 1998 12%88%
  • 1999 9.9%85%
  • 2000 95%
  • 2001 Operating loss: operating costs were 121% of revenue.
  • 2002 Operating loss: operating costs were 109% of revenue.
  • 2003 97%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-12-01 – 1997-11-3033434000 28740000 Derived 4694000 297000 Derived 4397000 Unavailable
Source
1998 1997-12-01 – 1998-11-3035758000 31293000 Derived 4465000 31000 Derived 4434000 Unavailable
Source
1999 1998-12-01 – 1999-11-3059121000 50076000 Derived 9045000 3218000 Derived 5827000 Unavailable
Source
2000 1999-12-01 – 2000-11-3052310000 49597000 Derived 2713000 306000 Derived 2407000 Unavailable
Source
2001 2000-12-01 – 2001-11-3049218000 59343000 Derived -10125000 -4180000 Derived -5945000 Unavailable
Source
2002 2001-12-01 – 2002-11-3054998000 59922000 Derived -4924000 -1749000 Derived -3175000 Unavailable
Source
2003 2002-12-01 – 2003-11-3056576000 54996000 Derived 1580000 560000 Derived 1020000 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 56.6M 2003
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.63.9M47.9M31.9M16.0M0.0199720002003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue33434000
1998Revenue35758000
1999Revenue59121000
2000Revenue52310000
2001Revenue49218000
2002Revenue54998000
2003Revenue56576000

Revenue growth

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

2.9% 2003
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.71%49%27%5%-18%199720002003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year7%
1999Year over year65.3%
2000Year over year-11.5%
2001Year over year-5.9%
2002Year over year11.7%
2003Year over year2.9%

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 2.8% 2003
Net margin 1.8% 2003
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.18%8%-3%-13%-23%199720002003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin14%
1998Operating margin12.5%
1999Operating margin15.3%
2000Operating margin5.2%
2001Operating margin-20.6%
2002Operating margin-9%
2003Operating margin2.8%
1997Net margin13.2%
1998Net margin12.4%
1999Net margin9.9%
2000Net margin4.6%
2001Net margin-12.1%
2002Net margin-5.8%
2003Net margin1.8%
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
2003Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 4.6M 2003
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.6.0M4.5M3.0M1.5M0.0199720002003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow5572000
1998Operating cash flow4603000
1999Operating cash flow1972000
2000Operating cash flow3420000
2001Operating cash flow763000
2002Operating cash flow1368000
2003Operating cash flow4642000

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
2003Free 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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-11-30Liabilities / assetsNot reportedNo source recorded
1998-11-30Liabilities / assetsNot reported
1999-11-30Liabilities / assetsNot reported
2000-11-30Liabilities / assetsNot reported
2001-11-30Liabilities / assetsNot reported
2002-11-30Liabilities / assetsNot reported
2003-11-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.28× 2003
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.5.41×4.05×2.70×1.35×0.00×1997-11-3020002003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997-11-30Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities1.74×
1999Current assets / current liabilities4.77×
2000Current assets / current liabilities5.01×
2001Current assets / current liabilities3.62×
2002Current assets / current liabilities3.48×
2003Current assets / current liabilities3.28×

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 1996-12-01 – 1997-11-30
USD 4.4 million
Exact value

Exact value: 4397000 USD

1996-12-01 – 1997-11-30: 4397000 USD Inspect Net Income Open source
Share or cite

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

USD 5.57 million
Exact value

Exact value: 5572000 USD

1996-12-01 – 1997-11-30: 5572000 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 1997-12-01 – 1998-11-30
USD 4.43 million
Exact value

Exact value: 4434000 USD

1997-12-01 – 1998-11-30: 4434000 USD Inspect Net Income Open source
Share or cite

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

USD 4.6 million
Exact value

Exact value: 4603000 USD

1997-12-01 – 1998-11-30: 4603000 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 1998-12-01 – 1999-11-30
USD 5.83 million
Exact value

Exact value: 5827000 USD

1998-12-01 – 1999-11-30: 5827000 USD Inspect Net Income Open source
Share or cite

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

USD 1.97 million
Exact value

Exact value: 1972000 USD

1998-12-01 – 1999-11-30: 1972000 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 1999-12-01 – 2000-11-30
USD 2.41 million
Exact value

Exact value: 2407000 USD

1999-12-01 – 2000-11-30: 2407000 USD Inspect Net Income Open source
Share or cite

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

USD 3.42 million
Exact value

Exact value: 3420000 USD

1999-12-01 – 2000-11-30: 3420000 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 2000-12-01 – 2001-11-30
−USD 5.95 million
Exact value

Exact value: -5945000 USD

2000-12-01 – 2001-11-30: -5945000 USD Inspect Net Income Open source
Share or cite

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

USD 763,000
Exact value

Exact value: 763000 USD

2000-12-01 – 2001-11-30: 763000 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 2001-12-01 – 2002-11-30
−USD 3.18 million
Exact value

Exact value: -3175000 USD

2001-12-01 – 2002-11-30: -3175000 USD Inspect Net Income Open source
Share or cite

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

USD 1.37 million
Exact value

Exact value: 1368000 USD

2001-12-01 – 2002-11-30: 1368000 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.

2003 2002-12-01 – 2003-11-30
USD 1.02 million
Exact value

Exact value: 1020000 USD

2002-12-01 – 2003-11-30: 1020000 USD Inspect Net Income Open source
Share or cite

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

USD 4.64 million
Exact value

Exact value: 4642000 USD

2002-12-01 – 2003-11-30: 4642000 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.

25 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001060595, 1060595, edgar:1060595