CSI TECHNOLOGIES INC

EDGAR

10 filing records in this dataset, filed from 2000-08-14 to 2003-02-11. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

430 thousand USD

2001-06-30 · USD

Exact inputs and evidence

Operating margin

-60.58%

2001-06-30 · %

Exact inputs and evidence
  • Operating Income: -124726 USD Source
  • Operating Income: 135832 USD Source
  • Revenue: 1825823 USD Source
  • Revenue: 1395702 USD Source

Operating cash flow

-100 thousand USD

2001-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -31763 USD Source
  • Operating Cash Flow: 68260 USD Source
Cash and cash equivalents
105 thousand USD Source
Exact value

104767 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.

Net income

-743 thousand USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Net income: 12746 USD · 2001-07-01 – 2001-09-30 Source
  • Net income: -63066 USD · 2001-10-01 – 2001-12-31 Source
  • Net income: -112549 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -760601 USD · 2001-07-01 – 2002-06-30 Source
  • Net income: -180780 USD · 2001-07-01 – 2002-03-31 Source

Operating cash flow

-3.56 million USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Operating cash flow: 3325 USD · 2001-07-01 – 2001-09-30 Source
  • Operating cash flow: -269368 USD · 2001-10-01 – 2001-12-31 Source
  • Operating cash flow: 50949 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -3701356 USD · 2001-07-01 – 2002-06-30 Source
  • Operating cash flow: -357505 USD · 2001-07-01 – 2002-03-31 Source

Capital expenditure

671 thousand USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Capital expenditure: 13095 USD · 2001-07-01 – 2001-09-30 Source
  • Capital expenditure: 7767 USD · 2001-10-01 – 2001-12-31 Source
  • Capital expenditure: 42546 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 670639 USD · 2001-07-01 – 2002-06-30 Source
  • Capital expenditure: 63408 USD · 2001-07-01 – 2002-03-31 Source

Free cash flow

-4.23 million USD

2001-07-01 – 2002-06-30

Exact inputs and evidence
  • Operating cash flow: 3325 USD · 2001-07-01 – 2001-09-30 Source
  • Operating cash flow: -269368 USD · 2001-10-01 – 2001-12-31 Source
  • Operating cash flow: 50949 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: -3701356 USD · 2001-07-01 – 2002-06-30 Source
  • Operating cash flow: -357505 USD · 2001-07-01 – 2002-03-31 Source
  • Capital expenditure: 13095 USD · 2001-07-01 – 2001-09-30 Source
  • Capital expenditure: 7767 USD · 2001-10-01 – 2001-12-31 Source
  • Capital expenditure: 42546 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 670639 USD · 2001-07-01 – 2002-06-30 Source
  • Capital expenditure: 63408 USD · 2001-07-01 – 2002-03-31 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: 2003-02-11.

Financial data available through: 2002-06-30.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2002-06-30
  • Operating income: 3 of 11 periods available· newest 2002-06-30
  • Net income: 3 of 11 periods available· newest 2002-06-30
  • Operating cash flow: 3 of 11 periods available· newest 2002-06-30
  • Capital expenditure: 3 of 11 periods available· newest 2002-06-30
  • Total assets: 3 of 11 periods available· newest 2002-06-30
  • Total liabilities: 3 of 11 periods available· newest 2002-06-30
  • Current assets: 3 of 11 periods available· newest 2002-06-30
  • Current liabilities: 3 of 11 periods available· newest 2002-06-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2002-06-30
  • 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.

  • Revenue

    +127.5%

    Prior period

    USD 1.83 million

    –

    Current period

    USD 4.15 million

    –

    Exact inputs and evidence

    4154418 − 1825823 = 2328595 USD

    1825823 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    4154418 USD · 2001-07-01 – 2002-06-30

    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 681,401

    Prior period

    −USD 79,200

    –

    Current period

    −USD 760,601

    –

    Exact inputs and evidence

    -760601 − -79200 = -681401 USD

    -79200 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    -760601 USD · 2001-07-01 – 2002-06-30

    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 3.67 million

    Prior period

    −USD 31,763

    –

    Current period

    −USD 3.7 million

    –

    Exact inputs and evidence

    -3701356 − -31763 = -3669593 USD

    -31763 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    -3701356 USD · 2001-07-01 – 2002-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +2,248.4%

    Prior period

    USD 28,557

    –

    Current period

    USD 670,639

    –

    Exact inputs and evidence

    670639 − 28557 = 642082 USD

    28557 USD · 2000-07-01 – 2001-06-30

    Inspect prior input Prior source

    670639 USD · 2001-07-01 – 2002-06-30

    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 2001-07-01 – 2002-06-30

  • Revenue USD 4.15 million 100% of revenue
  • Cost of revenue USD 2.68 million 65% of revenue
  • Operating expenses USD 2.23 million 54% of revenue
  • Operating income −USD 760,696 −18% of revenue
  • Tax, interest and other Derived −USD 95 −0% of revenue
  • Net income −USD 760,601 −18% of revenue

Cash

  • Operating cash flow −USD 3.7 million −89% of revenue
  • Capital expenditure USD 670,639 16% of revenue
  • Free cash flow Derived −USD 4.37 million −105% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 98%
  • 2001 Operating loss: operating costs were 107% of revenue.
  • 2002 Operating loss: operating costs were 118% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-07-01 – 2000-06-301930014 1887117 Derived 42897 36891 Derived 6006 -76107 Derived
Source
2001 2000-07-01 – 2001-06-301825823 1950549 Derived -124726 -45526 Derived -79200 -60320 Derived
Source
2002 2001-07-01 – 2002-06-304154418 4915114 Derived -760696 -95 Derived -760601 -4371995 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 4.2M 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.4.5M3.4M2.2M1.1M0.0200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue1930014
2001Revenue1825823
2002Revenue4154418

Revenue growth

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

127.5% 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.138%100%61%23%-16%200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year-5.4%
2002Year over year127.5%

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 -18.3% 2002
Net margin -18.3% 2002
Free cash flow margin -105.2% 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.11%-20%-52%-83%-114%200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin2.2%
2001Operating margin-6.8%
2002Operating margin-18.3%
2000Net margin0.3%
2001Net margin-4.3%
2002Net margin-18.3%
2000Free cash flow margin-3.9%
2001Free cash flow margin-3.3%
2002Free cash flow margin-105.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.7M 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.360.6K-730.1K-1.8M-2.9M-4.0M200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow59751
2001Operating cash flow-31763
2002Operating cash flow-3701356

Free cash flow

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

USD -4.4M 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.349.8K-918.1K-2.2M-3.5M-4.7M200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-76107
2001Free cash flow-60320
2002Free cash flow-4371995

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.

107.8% 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.116%87%58%29%0%200020012002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000Liabilities / assets71.5%
2001Liabilities / assets85.2%
2002Liabilities / assets107.8%

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.1.44×1.08×0.72×0.36×0.00×200020012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000Current assets / current liabilities1.34×
2001Current assets / current liabilities1.1×
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
2000 1999-07-01 – 2000-06-30
USD 6,006
Exact value

Exact value: 6006 USD

1999-07-01 – 2000-06-30: 6006 USD Inspect Net Income Open source
Share or cite

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

USD 59,751
Exact value

Exact value: 59751 USD

1999-07-01 – 2000-06-30: 59751 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 135,858
Exact value

Exact value: 135858 USD

1999-07-01 – 2000-06-30: 135858 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 76,107
Calculation and evidence

59751 − 135858 USD

Exact free cash flow: -76107 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 79,200
Exact value

Exact value: -79200 USD

2000-07-01 – 2001-06-30: -79200 USD Inspect Net Income Open source
Share or cite

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

−USD 31,763
Exact value

Exact value: -31763 USD

2000-07-01 – 2001-06-30: -31763 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 28,557
Exact value

Exact value: 28557 USD

2000-07-01 – 2001-06-30: 28557 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 60,320
Calculation and evidence

-31763 − 28557 USD

Exact free cash flow: -60320 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 760,601
Exact value

Exact value: -760601 USD

2001-07-01 – 2002-06-30: -760601 USD Inspect Net Income Open source
Share or cite

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

−USD 3.7 million
Exact value

Exact value: -3701356 USD

2001-07-01 – 2002-06-30: -3701356 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 670,639
Exact value

Exact value: 670639 USD

2001-07-01 – 2002-06-30: 670639 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.37 million
Calculation and evidence

-3701356 − 670639 USD

Exact free cash flow: -4371995 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.

10 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001117326, 1117326, edgar:1117326

Also known as CIRCUIT SOURCE INTERNATIONAL INC, SIXTHCAI INC