OSULLIVAN INDUSTRIES INC

EDGAR

26 filing records in this dataset, filed from 2000-09-28 to 2006-04-10. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

68.5 million USD

2005-03-31 · USD

Exact inputs and evidence

Operating margin

-5.96%

2005-03-31 · %

Exact inputs and evidence
  • Operating Income: -4088000 USD Source
  • Revenue: 68543000 USD Source

Operating cash flow

-6.95 million USD

2005-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1415000 USD Source
  • Operating Cash Flow: 5533000 USD Source

Free cash flow

-7.08 million USD

2005-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1415000 USD Source
  • Operating Cash Flow: 5533000 USD Source
  • Capital Expenditure: 631000 USD Source
  • Capital Expenditure: 503000 USD Source
Cash and cash equivalents
1.21 million USD Source
Exact value

1213000 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

-4.54 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Operating cash flow: -1360000 USD · 2004-07-01 – 2004-09-30 Source
  • Operating cash flow: 5533000 USD · 2004-07-01 – 2004-12-31 Source
  • Operating cash flow: -1360000 USD · 2004-07-01 – 2004-09-30 Source
  • Operating cash flow: -1415000 USD · 2004-07-01 – 2005-03-31 Source
  • Operating cash flow: 5533000 USD · 2004-07-01 – 2004-12-31 Source
  • Operating cash flow: -4540000 USD · 2004-07-01 – 2005-06-30 Source
  • Operating cash flow: -1415000 USD · 2004-07-01 – 2005-03-31 Source

Capital expenditure

1.22 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Capital expenditure: 236000 USD · 2004-07-01 – 2004-09-30 Source
  • Capital expenditure: 503000 USD · 2004-07-01 – 2004-12-31 Source
  • Capital expenditure: 236000 USD · 2004-07-01 – 2004-09-30 Source
  • Capital expenditure: 631000 USD · 2004-07-01 – 2005-03-31 Source
  • Capital expenditure: 503000 USD · 2004-07-01 – 2004-12-31 Source
  • Capital expenditure: 1224000 USD · 2004-07-01 – 2005-06-30 Source
  • Capital expenditure: 631000 USD · 2004-07-01 – 2005-03-31 Source

Free cash flow

-5.76 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Operating cash flow: -1360000 USD · 2004-07-01 – 2004-09-30 Source
  • Operating cash flow: 5533000 USD · 2004-07-01 – 2004-12-31 Source
  • Operating cash flow: -1360000 USD · 2004-07-01 – 2004-09-30 Source
  • Operating cash flow: -1415000 USD · 2004-07-01 – 2005-03-31 Source
  • Operating cash flow: 5533000 USD · 2004-07-01 – 2004-12-31 Source
  • Operating cash flow: -4540000 USD · 2004-07-01 – 2005-06-30 Source
  • Operating cash flow: -1415000 USD · 2004-07-01 – 2005-03-31 Source
  • Capital expenditure: 236000 USD · 2004-07-01 – 2004-09-30 Source
  • Capital expenditure: 503000 USD · 2004-07-01 – 2004-12-31 Source
  • Capital expenditure: 236000 USD · 2004-07-01 – 2004-09-30 Source
  • Capital expenditure: 631000 USD · 2004-07-01 – 2005-03-31 Source
  • Capital expenditure: 503000 USD · 2004-07-01 – 2004-12-31 Source
  • Capital expenditure: 1224000 USD · 2004-07-01 – 2005-06-30 Source
  • Capital expenditure: 631000 USD · 2004-07-01 – 2005-03-31 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: 2006-04-10.

Financial data available through: 2005-06-30.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2003-06-30
  • Operating income: 8 of 11 periods available· newest 2005-06-30
  • Net income: 6 of 11 periods available· newest 2003-06-30
  • Operating cash flow: 8 of 11 periods available· newest 2005-06-30
  • Capital expenditure: 8 of 11 periods available· newest 2005-06-30
  • Total assets: 7 of 11 periods available· newest 2005-06-30
  • Total liabilities: 7 of 11 periods available· newest 2005-06-30
  • Current assets: 7 of 11 periods available· newest 2005-06-30
  • Current liabilities: 7 of 11 periods available· newest 2005-06-30
  • Cash and cash equivalents: 8 of 11 periods available· newest 2005-06-30
  • 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.

  • Operating cash flow

    −USD 4.51 million

    Prior period

    −USD 35,000

    –

    Current period

    −USD 4.54 million

    –

    Exact inputs and evidence

    -4540000 − -35000 = -4505000 USD

    -35000 USD · 2003-07-01 – 2004-06-30

    Inspect prior input Prior source

    -4540000 USD · 2004-07-01 – 2005-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -50.2%

    Prior period

    USD 2.46 million

    –

    Current period

    USD 1.22 million

    –

    Exact inputs and evidence

    1224000 − 2459000 = -1235000 USD

    2459000 USD · 2003-07-01 – 2004-06-30

    Inspect prior input Prior source

    1224000 USD · 2004-07-01 – 2005-06-30

    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: Revenue, Net income.

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 2002-07-01 – 2003-06-30

  • Revenue USD 289.15 million 100% of revenue
  • Cost of revenue USD 214.98 million 74% of revenue
  • Operating expenses USD 47.51 million 16% of revenue
  • Operating income USD 26.66 million 9.2% of revenue
  • Tax, interest and other Derived USD 21.98 million 7.6% of revenue
  • Net income USD 4.69 million 1.6% of revenue

Cash

  • Operating cash flow USD 13.75 million 4.8% of revenue
  • Capital expenditure USD 5.08 million 1.8% of revenue
  • Free cash flow Derived USD 8.67 million 3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 92%
  • 1999 90%
  • 2000 92%
  • 2001 Net loss: net income was −1.8% of revenue.
  • 2002 Net loss: net income was −24% of revenue.
  • 2003 91%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-07-01 – 1998-06-30339407000 313298000 Derived 26109000 11210000 Derived 14899000 -1195000 Derived
Source
1999 1998-07-01 – 1999-06-30379632000 342592000 Derived 37040000 15155000 Derived 21885000 9518000 Derived
Source
2000 1999-07-01 – 2000-06-30405234000 373475000 Derived 31759000 22903000 Derived 8856000 23602000 Derived
Source
2001 2000-07-01 – 2001-06-30358811000 336687000 Derived 22124000 28495000 Derived -6371000 8205000 Derived
Source
2002 2001-07-01 – 2002-06-30349098000 308992000 Derived 40106000 124399000 Derived -84293000 16471000 Derived
Source
2003 2002-07-01 – 2003-06-30289152000 262489000 Derived 26663000 21975000 Derived 4688000 8668000 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 289.2M 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.437.7M328.2M218.8M109.4M0.0199820012003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue339407000
1999Revenue379632000
2000Revenue405234000
2001Revenue358811000
2002Revenue349098000
2003Revenue289152000

Revenue growth

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

-17.2% 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.14.2%5.8%-2.7%-11.1%-19.5%199820012003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year11.9%
2000Year over year6.7%
2001Year over year-11.5%
2002Year over year-2.7%
2003Year over year-17.2%

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 9.2% 2003
Net margin 1.6% 2003
Free cash flow margin 3% 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.14%4%-6%-17%-27%199820012003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin7.7%
1999Operating margin9.8%
2000Operating margin7.8%
2001Operating margin6.2%
2002Operating margin11.5%
2003Operating margin9.2%
1998Net margin4.4%
1999Net margin5.8%
2000Net margin2.2%
2001Net margin-1.8%
2002Net margin-24.1%
2003Net margin1.6%
1998Free cash flow margin-0.4%
1999Free cash flow margin2.5%
2000Free cash flow margin5.8%
2001Free cash flow margin2.3%
2002Free cash flow margin4.7%
2003Free cash flow margin3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 13.7M 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.44.0M33.0M22.0M11.0M0.0199820012003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow27164000
1999Operating cash flow25072000
2000Operating cash flow40731000
2001Operating cash flow25016000
2002Operating cash flow25115000
2003Operating cash flow13749000

Free cash flow

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

USD 8.7M 2003
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.25.6M18.4M11.2M4.0M-3.2M199820012003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-1195000
1999Free cash flow9518000
2000Free cash flow23602000
2001Free cash flow8205000
2002Free cash flow16471000
2003Free cash flow8668000

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.

145.1% 2003
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.157%118%78%39%0%1998-06-3020012003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-06-30Liabilities / assetsNot reportedNo source recorded
1999Liabilities / assets41.2%
2000Liabilities / assets102.7%
2001Liabilities / assets104.1%
2002Liabilities / assets140.5%
2003Liabilities / assets145.1%

Current assets to current liabilities

Current assets divided by current liabilities.

2.11× 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.3.45×2.58×1.72×0.86×0.00×1998-06-3020012003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-06-30Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities3.05×
2000Current assets / current liabilities2.91×
2001Current assets / current liabilities3.19×
2002Current assets / current liabilities1.91×
2003Current assets / current liabilities2.11×

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
1998 1997-07-01 – 1998-06-30
USD 14.9 million
Exact value

Exact value: 14899000 USD

1997-07-01 – 1998-06-30: 14899000 USD Inspect Net Income Open source
Share or cite

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

USD 27.16 million
Exact value

Exact value: 27164000 USD

1997-07-01 – 1998-06-30: 27164000 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 28.36 million
Exact value

Exact value: 28359000 USD

1997-07-01 – 1998-06-30: 28359000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.2 million
Calculation and evidence

27164000 − 28359000 USD

Exact free cash flow: -1195000 USD

Share or cite

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

1999 1998-07-01 – 1999-06-30
USD 21.89 million
Exact value

Exact value: 21885000 USD

1998-07-01 – 1999-06-30: 21885000 USD Inspect Net Income Open source
Share or cite

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

USD 25.07 million
Exact value

Exact value: 25072000 USD

1998-07-01 – 1999-06-30: 25072000 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 15.55 million
Exact value

Exact value: 15554000 USD

1998-07-01 – 1999-06-30: 15554000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.52 million
Calculation and evidence

25072000 − 15554000 USD

Exact free cash flow: 9518000 USD

Share or cite

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

2000 1999-07-01 – 2000-06-30
USD 8.86 million
Exact value

Exact value: 8856000 USD

1999-07-01 – 2000-06-30: 8856000 USD Inspect Net Income Open source
Share or cite

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

USD 40.73 million
Exact value

Exact value: 40731000 USD

1999-07-01 – 2000-06-30: 40731000 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 17.13 million
Exact value

Exact value: 17129000 USD

1999-07-01 – 2000-06-30: 17129000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 23.6 million
Calculation and evidence

40731000 − 17129000 USD

Exact free cash flow: 23602000 USD

Share or cite

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

2001 2000-07-01 – 2001-06-30
−USD 6.37 million
Exact value

Exact value: -6371000 USD

2000-07-01 – 2001-06-30: -6371000 USD Inspect Net Income Open source
Share or cite

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

USD 25.02 million
Exact value

Exact value: 25016000 USD

2000-07-01 – 2001-06-30: 25016000 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 16.81 million
Exact value

Exact value: 16811000 USD

2000-07-01 – 2001-06-30: 16811000 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

25016000 − 16811000 USD

Exact free cash flow: 8205000 USD

Share or cite

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

2002 2001-07-01 – 2002-06-30
−USD 84.29 million
Exact value

Exact value: -84293000 USD

2001-07-01 – 2002-06-30: -84293000 USD Inspect Net Income Open source
Share or cite

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

USD 25.12 million
Exact value

Exact value: 25115000 USD

2001-07-01 – 2002-06-30: 25115000 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 8.64 million
Exact value

Exact value: 8644000 USD

2001-07-01 – 2002-06-30: 8644000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 16.47 million
Calculation and evidence

25115000 − 8644000 USD

Exact free cash flow: 16471000 USD

Share or cite

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

2003 2002-07-01 – 2003-06-30
USD 4.69 million
Exact value

Exact value: 4688000 USD

2002-07-01 – 2003-06-30: 4688000 USD Inspect Net Income Open source
Share or cite

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

USD 13.75 million
Exact value

Exact value: 13749000 USD

2002-07-01 – 2003-06-30: 13749000 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 5.08 million
Exact value

Exact value: 5081000 USD

2002-07-01 – 2003-06-30: 5081000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.67 million
Calculation and evidence

13749000 − 5081000 USD

Exact free cash flow: 8668000 USD

Share or cite

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

2004 2003-07-01 – 2004-06-30
Unavailable Not reported for this period.
−USD 35,000
Exact value

Exact value: -35000 USD

2003-07-01 – 2004-06-30: -35000 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 2.46 million
Exact value

Exact value: 2459000 USD

2003-07-01 – 2004-06-30: 2459000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.49 million
Calculation and evidence

-35000 − 2459000 USD

Exact free cash flow: -2494000 USD

Share or cite

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

2005 2004-07-01 – 2005-06-30
Unavailable Not reported for this period.
−USD 4.54 million
Exact value

Exact value: -4540000 USD

2004-07-01 – 2005-06-30: -4540000 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 1.22 million
Exact value

Exact value: 1224000 USD

2004-07-01 – 2005-06-30: 1224000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.76 million
Calculation and evidence

-4540000 − 1224000 USD

Exact free cash flow: -5764000 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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001107978, 1107978, edgar:1107978