UNIDYNE CORP

EDGAR

17 filing records in this dataset, filed from 1996-05-15 to 1999-11-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.57 million USD

1999-09-30 · USD

Exact inputs and evidence

Operating cash flow

-376 thousand USD

1999-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 887000 USD Source
  • Operating Cash Flow: 1263000 USD Source

Free cash flow

-424 thousand USD

1999-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 887000 USD Source
  • Operating Cash Flow: 1263000 USD Source
  • Capital Expenditure: 239000 USD Source
  • Capital Expenditure: 191000 USD Source
Cash and cash equivalents
76 thousand USD Source
Exact value

76000 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

-6.24 million USD

1998-10-01 – 1999-09-30

Exact inputs and evidence
  • Net income: -2396000 USD · 1998-01-01 – 1998-12-31 Source
  • Net income: -513000 USD · 1998-01-01 – 1998-09-30 Source
  • Net income: -372000 USD · 1999-01-01 – 1999-03-31 Source
  • Net income: 340000 USD · 1999-04-01 – 1999-06-30 Source
  • Net income: -4324000 USD · 1999-07-01 – 1999-09-30 Source

Operating cash flow

1.23 million USD

1998-10-01 – 1999-09-30

Exact inputs and evidence
  • Operating cash flow: -364000 USD · 1998-01-01 – 1998-12-31 Source
  • Operating cash flow: -709000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 300000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: 1263000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: 300000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: 887000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: 1263000 USD · 1999-01-01 – 1999-06-30 Source

Capital expenditure

604 thousand USD

1998-10-01 – 1999-09-30

Exact inputs and evidence
  • Capital expenditure: 783000 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 418000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 170000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 191000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 170000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 239000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 191000 USD · 1999-01-01 – 1999-06-30 Source

Free cash flow

628 thousand USD

1998-10-01 – 1999-09-30

Exact inputs and evidence
  • Operating cash flow: -364000 USD · 1998-01-01 – 1998-12-31 Source
  • Operating cash flow: -709000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 300000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: 1263000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: 300000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: 887000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: 1263000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 783000 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 418000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 170000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 191000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 170000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 239000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 191000 USD · 1999-01-01 – 1999-06-30 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: 1999-11-15.

Financial data available through: 1998-12-31.

Coverage by financial measure
  • Revenue: 1 of 11 periods available· newest 1996-12-31
  • Operating income: 1 of 11 periods available· newest 1996-12-31
  • Net income: 3 of 11 periods available· newest 1998-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1998-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1998-12-31
  • Total assets: 3 of 11 periods available· newest 1998-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 1998-12-31
  • Current liabilities: 3 of 11 periods available· newest 1998-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1998-12-31
  • 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.

  • Net income

    −USD 933,000

    Prior period

    −USD 1.46 million

    –

    Current period

    −USD 2.4 million

    –

    Exact inputs and evidence

    -2396000 − -1463000 = -933000 USD

    -1463000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    -2396000 USD · 1998-01-01 – 1998-12-31

    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

    +USD 95,000

    Prior period

    −USD 459,000

    –

    Current period

    −USD 364,000

    –

    Exact inputs and evidence

    -364000 − -459000 = 95000 USD

    -459000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    -364000 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -50.8%

    Prior period

    USD 1.59 million

    –

    Current period

    USD 783,000

    –

    Exact inputs and evidence

    783000 − 1592000 = -809000 USD

    1592000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    783000 USD · 1998-01-01 – 1998-12-31

    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: Revenue.

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.

1996 1996-01-01 – 1996-12-31

  • Revenue USD 16.61 million 100% of revenue
  • Cost of revenue USD 10.5 million 63% of revenue
  • Operating expenses USD 6.3 million 38% of revenue
  • Operating income −USD 194,000 −1.2% of revenue
  • Tax, interest and other Derived USD 1.13 million 6.8% of revenue
  • Net income −USD 1.32 million −8% of revenue

Cash

  • Operating cash flow USD 2.51 million 15% of revenue
  • Capital expenditure USD 508,000 3.1% of revenue
  • Free cash flow Derived USD 2.01 million 12% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Operating loss: operating costs were 101% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-3116605000 16799000 Derived -194000 1129000 Derived -1323000 2006000 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 16.6M 1996
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.17.9M13.5M9.0M4.5M0.01996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue16605000

Revenue growth

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

Not enough comparable data to show this history.
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period

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 -1.2% 1996
Net margin -8% 1996
Free cash flow margin 12.1% 1996
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.13.7%7.9%2.1%-3.8%-9.6%1996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-1.2%
1996Net margin-8%
1996Free cash flow margin12.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 2.5M 1996
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.2.7M2.0M1.4M678.8K0.01996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow2514000

Free cash flow

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

USD 2M 1996
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.2.2M1.6M1.1M541.6K0.01996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow2006000

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
1996-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.24× 1996
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.1.34×1.00×0.67×0.33×0.00×1996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities1.24×

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 1996-01-01 – 1996-12-31
−USD 1.32 million
Exact value

Exact value: -1323000 USD

1996-01-01 – 1996-12-31: -1323000 USD Inspect Net Income Open source
Share or cite

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

USD 2.51 million
Exact value

Exact value: 2514000 USD

1996-01-01 – 1996-12-31: 2514000 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 508,000
Exact value

Exact value: 508000 USD

1996-01-01 – 1996-12-31: 508000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.01 million
Calculation and evidence

2514000 − 508000 USD

Exact free cash flow: 2006000 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
−USD 1.46 million
Exact value

Exact value: -1463000 USD

1997-01-01 – 1997-12-31: -1463000 USD Inspect Net Income Open source
Share or cite

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

−USD 459,000
Exact value

Exact value: -459000 USD

1997-01-01 – 1997-12-31: -459000 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 1.59 million
Exact value

Exact value: 1592000 USD

1997-01-01 – 1997-12-31: 1592000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.05 million
Calculation and evidence

-459000 − 1592000 USD

Exact free cash flow: -2051000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 2.4 million
Exact value

Exact value: -2396000 USD

1998-01-01 – 1998-12-31: -2396000 USD Inspect Net Income Open source
Share or cite

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

−USD 364,000
Exact value

Exact value: -364000 USD

1998-01-01 – 1998-12-31: -364000 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 783,000
Exact value

Exact value: 783000 USD

1998-01-01 – 1998-12-31: 783000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.15 million
Calculation and evidence

-364000 − 783000 USD

Exact free cash flow: -1147000 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.

17 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000350678, 350678, edgar:350678

Also known as BLUE JAY ENTERPRISES INC