KNUSAGA CORP

EDGAR

31 filing records in this dataset, filed from 1997-08-11 to 2005-07-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

272 thousand USD

2005-05-31 · USD

Exact inputs and evidence

Operating margin

-3.81%

2005-05-31 · %

Exact inputs and evidence
  • Operating Income: -10375 USD Source
  • Revenue: 272266 USD Source
Cash and cash equivalents
26.9 thousand USD Source
Exact value

26941 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: 2005-07-14.

Financial data available through: 2004-08-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2004-08-31
  • Operating income: 6 of 11 periods available· newest 2004-08-31
  • Net income: 6 of 11 periods available· newest 2004-08-31
  • Operating cash flow: 6 of 11 periods available· newest 2004-08-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 6 of 11 periods available· newest 2004-08-31
  • Total liabilities: 4 of 11 periods available· newest 2004-08-31
  • Current assets: 4 of 11 periods available· newest 2004-08-31
  • Current liabilities: 4 of 11 periods available· newest 2004-08-31
  • cash and cash equivalents: No compatible figures in this window
  • 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

    +17.5%

    Prior period

    USD 5.3 billion

    –

    Current period

    USD 6.23 billion

    –

    Exact inputs and evidence

    6229339000 − 5301842000 = 927497000 USD

    5301842000 USD · 2002-09-01 – 2003-08-31

    Inspect prior input Prior source

    6229339000 USD · 2003-09-01 – 2004-08-31

    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 52.2 million

    Prior period

    −USD 263.24 million

    –

    Current period

    −USD 315.44 million

    –

    Exact inputs and evidence

    -315444000 − -263240000 = -52204000 USD

    -263240000 USD · 2002-09-01 – 2003-08-31

    Inspect prior input Prior source

    -315444000 USD · 2003-09-01 – 2004-08-31

    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

    -118.2%

    Prior period

    USD 351.88 million

    –

    Current period

    −USD 64.05 million

    –

    Exact inputs and evidence

    -64049000 − 351883000 = -415932000 USD

    351883000 USD · 2002-09-01 – 2003-08-31

    Inspect prior input Prior source

    -64049000 USD · 2003-09-01 – 2004-08-31

    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.

2004 2003-09-01 – 2004-08-31

  • Revenue USD 6.23 billion 100% of revenue
  • Operating costs Derived USD 6.57 billion 106% of revenue
  • Operating income −USD 344.49 million −5.5% of revenue
  • Tax, interest and other Derived −USD 29.05 million −0.5% of revenue
  • Net income −USD 315.44 million −5.1% of revenue

Cash

  • Operating cash flow −USD 64.05 million −1% 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
  • 1994 97%
  • 1995 93%
  • 1996 98%
  • 2002 96%
  • 2003 Operating loss: operating costs were 107% of revenue.
  • 2004 Operating loss: operating costs were 106% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-09-01 – 1994-08-318554602 8273081 Derived 281521 59722 Derived 221799 Unavailable
Source
1995 1994-09-01 – 1995-08-319566217 8935358 Derived 630859 256891 Derived 373968 Unavailable
Source
1996 1995-09-01 – 1996-08-318177943 8013810 Derived 164133 163075 Derived 1058 Unavailable
Source
2002 2001-09-01 – 2002-08-319687751 9314058 Derived 373693 243491 Derived 130202 Unavailable
Source
2003 2002-09-01 – 2003-08-315301842000 5654732000 Derived -352890000 -89650000 Derived -263240000 Unavailable
Source
2004 2003-09-01 – 2004-08-316229339000 6573833000 Derived -344494000 -29050000 Derived -315444000 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 6.2B 2004
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.6.7B5.0B3.4B1.7B0.0199420022004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue8554602
1995Revenue9566217
1996Revenue8177943
2002Revenue9687751
2003Revenue5301842000
2004Revenue6229339000

Revenue growth

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

17.5% 2004
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.58,999%43,152%27,306%11,460%-4,386%199420022004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year11.8%
1996Year over year-14.5%
2002Year over yearNo prior comparable period
2003Year over year54,627.3%
2004Year over year17.5%

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 -5.5% 2004
Net margin -5.1% 2004
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.7.7%3.8%-0.0%-3.9%-7.7%199420022004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin3.3%
1995Operating margin6.6%
1996Operating margin2%
2002Operating margin3.9%
2003Operating margin-6.7%
2004Operating margin-5.5%
1994Net margin2.6%
1995Net margin3.9%
1996Net margin0%
2002Net margin1.3%
2003Net margin-5%
2004Net margin-5.1%
1994Free cash flow marginNot reported
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -64M 2004
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.385.2M264.5M143.9M23.3M-97.3M199420022004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow280237
1995Operating cash flow403767
1996Operating cash flow211382
2002Operating cash flow1101292
2003Operating cash flow351883000
2004Operating cash flow-64049000

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
1994Free cash flowUnavailable
1995Free cash flowUnavailable
1996Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free 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.

60.5% 2004
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.98%74%49%25%0%1994-08-3120022004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-08-31Liabilities / assetsNot reported
1995-08-31Liabilities / assetsNot reported
1996Liabilities / assets91%
2002Liabilities / assets74.1%
2003Liabilities / assets44.9%
2004Liabilities / assets60.5%

Current assets to current liabilities

Current assets divided by current liabilities.

1.02× 2004
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.1.49×1.12×0.75×0.37×0.00×1994-08-3120022004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-08-31Current assets / current liabilitiesNot reportedNo source recorded
1995-08-31Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities1.05×
2002Current assets / current liabilities0.98×
2003Current assets / current liabilities1.38×
2004Current assets / current liabilities1.02×

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
1994 1993-09-01 – 1994-08-31
USD 221,799
Exact value

Exact value: 221799 USD

1993-09-01 – 1994-08-31: 221799 USD Inspect Net Income Open source
Share or cite

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

USD 280,237
Exact value

Exact value: 280237 USD

1993-09-01 – 1994-08-31: 280237 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.

1995 1994-09-01 – 1995-08-31
USD 373,968
Exact value

Exact value: 373968 USD

1994-09-01 – 1995-08-31: 373968 USD Inspect Net Income Open source
Share or cite

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

USD 403,767
Exact value

Exact value: 403767 USD

1994-09-01 – 1995-08-31: 403767 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.

1996 1995-09-01 – 1996-08-31
USD 1,058
Exact value

Exact value: 1058 USD

1995-09-01 – 1996-08-31: 1058 USD Inspect Net Income Open source
Share or cite

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

USD 211,382
Exact value

Exact value: 211382 USD

1995-09-01 – 1996-08-31: 211382 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 2001-09-01 – 2002-08-31
USD 130,202
Exact value

Exact value: 130202 USD

2001-09-01 – 2002-08-31: 130202 USD Inspect Net Income Open source
Share or cite

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

USD 1.1 million
Exact value

Exact value: 1101292 USD

2001-09-01 – 2002-08-31: 1101292 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 2002-09-01 – 2003-08-31
−USD 263.24 million
Exact value

Exact value: -263240000 USD

2002-09-01 – 2003-08-31: -263240000 USD Inspect Net Income Open source
Share or cite

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

USD 351.88 million
Exact value

Exact value: 351883000 USD

2002-09-01 – 2003-08-31: 351883000 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.

2004 2003-09-01 – 2004-08-31
−USD 315.44 million
Exact value

Exact value: -315444000 USD

2003-09-01 – 2004-08-31: -315444000 USD Inspect Net Income Open source
Share or cite

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

−USD 64.05 million
Exact value

Exact value: -64049000 USD

2003-09-01 – 2004-08-31: -64049000 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.

31 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000225544, 225544, edgar:225544