HEI INC

EDGAR

58 filing records in this dataset, filed from 1995-07-17 to 2007-12-31. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

9.83 million USD

2007-06-02 · USD

Exact inputs and evidence

Operating margin

-19.14%

2007-06-02 · %

Exact inputs and evidence
  • Operating Income: -1881000 USD Source
  • Revenue: 9830000 USD Source
Cash and cash equivalents
177 thousand USD Source
Exact value

177000 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: 2007-12-31.

Financial data available through: 2007-09-01.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2007-09-01
  • Operating income: 10 of 11 periods available· newest 2007-09-01
  • Net income: 10 of 11 periods available· newest 2007-09-01
  • Operating cash flow: 9 of 11 periods available· newest 2007-09-01
  • Capital expenditure: 10 of 11 periods available· newest 2007-09-01
  • Total assets: 10 of 11 periods available· newest 2007-09-01
  • Total liabilities: 8 of 11 periods available· newest 2007-09-01
  • Current assets: 10 of 11 periods available· newest 2007-09-01
  • Current liabilities: 10 of 11 periods available· newest 2007-09-01
  • Cash and cash equivalents: 10 of 11 periods available· newest 2007-09-01
  • 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

    -21.8%

    Prior period

    USD 49.06 million

    –

    Current period

    USD 38.38 million

    –

    Exact inputs and evidence

    38384000 − 49061000 = -10677000 USD

    49061000 USD · 2005-09-03 – 2006-09-02

    Inspect prior input Prior source

    38384000 USD · 2006-09-02 – 2007-09-01

    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 400,000

    Prior period

    −USD 6.06 million

    –

    Current period

    −USD 5.66 million

    –

    Exact inputs and evidence

    -5657000 − -6057000 = 400000 USD

    -6057000 USD · 2005-09-03 – 2006-09-02

    Inspect prior input Prior source

    -5657000 USD · 2006-09-02 – 2007-09-01

    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 3.95 million

    Prior period

    −USD 2.65 million

    –

    Current period

    USD 1.3 million

    –

    Exact inputs and evidence

    1298000 − -2648000 = 3946000 USD

    -2648000 USD · 2005-09-03 – 2006-09-02

    Inspect prior input Prior source

    1298000 USD · 2006-09-02 – 2007-09-01

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -52.8%

    Prior period

    USD 955,000

    –

    Current period

    USD 451,000

    –

    Exact inputs and evidence

    451000 − 955000 = -504000 USD

    955000 USD · 2005-09-03 – 2006-09-02

    Inspect prior input Prior source

    451000 USD · 2006-09-02 – 2007-09-01

    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.

2007 2006-09-02 – 2007-09-01

  • Revenue USD 38.38 million 100% of revenue
  • Cost of revenue USD 36.82 million 96% of revenue
  • Operating expenses USD 7.98 million 21% of revenue
  • Operating income −USD 6.42 million −17% of revenue
  • Tax, interest and other Derived −USD 759,000 −2% of revenue
  • Net income −USD 5.66 million −15% of revenue

Cash

  • Operating cash flow USD 1.3 million 3.4% of revenue
  • Capital expenditure USD 451,000 1.2% of revenue
  • Free cash flow Derived USD 847,000 2.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 118% of revenue.
  • 1999 Net income was higher than operating income, so the split is not drawn.
  • 2000 Operating loss: operating costs were 103% of revenue.
  • 2001 Operating loss: operating costs were 104% of revenue.
  • 2002 Operating loss: operating costs were 109% of revenue.
  • 2003 Operating loss: operating costs were 109% of revenue.
  • 2004 Operating loss: operating costs were 120% of revenue.
  • 2005 Operating loss: operating costs were 101% of revenue.
  • 2006 Operating loss: operating costs were 109% of revenue.
  • 2007 Operating loss: operating costs were 117% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-09-01 – 1998-08-3124766000 29118000 Derived -4352000 -1934000 Derived -2418000 -4115000 Derived
Source
1999 1998-09-01 – 1999-08-3129089000 28834000 Derived 255000 -138000 Derived 393000 -1310000 Derived
Source
2000 1999-09-01 – 2000-08-3142799000 44099000 Derived -1300000 -2455000 Derived 1155000 Unavailable
Source
2001 2000-09-01 – 2001-08-3144832000 46773000 Derived -1941000 1252000 Derived -3193000 512000 Derived
Source
2002 2001-09-01 – 2002-08-3128532000 31226000 Derived -2694000 1198000 Derived -3892000 -1214000 Derived
Source
2003 2002-09-01 – 2003-08-3138440000 41877000 Derived -3437000 1192000 Derived -4629000 -120000 Derived
Source
2004 2003-09-01 – 2004-08-3143320000 51834000 Derived -8514000 -1505000 Derived -7009000 -4680000 Derived
Source
2005 2004-09-01 – 2005-08-3152642000 53092000 Derived -450000 -805000 Derived 355000 -4270000 Derived
Source
2006 2005-09-03 – 2006-09-0249061000 53653000 Derived -4592000 1465000 Derived -6057000 -3603000 Derived
Source
2007 2006-09-02 – 2007-09-0138384000 44800000 Derived -6416000 -759000 Derived -5657000 847000 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 38.4M 2007
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.56.9M42.6M28.4M14.2M0.0199820032007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue24766000
1999Revenue29089000
2000Revenue42799000
2001Revenue44832000
2002Revenue28532000
2003Revenue38440000
2004Revenue43320000
2005Revenue52642000
2006Revenue49061000
2007Revenue38384000

Revenue growth

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

-21.8% 2007
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.54%30%5%-19%-43%199820032007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year17.5%
2000Year over year47.1%
2001Year over year4.8%
2002Year over year-36.4%
2003Year over year34.7%
2004Year over year12.7%
2005Year over year21.5%
2006Year over year-6.8%
2007Year over year-21.8%

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 -16.7% 2007
Net margin -14.7% 2007
Free cash flow margin 2.2% 2007
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.4.5%-2.0%-8.5%-15.0%-21.4%199820032007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-17.6%
1999Operating margin0.9%
2000Operating margin-3%
2001Operating margin-4.3%
2002Operating margin-9.4%
2003Operating margin-8.9%
2004Operating margin-19.7%
2005Operating margin-0.9%
2006Operating margin-9.4%
2007Operating margin-16.7%
1998Net margin-9.8%
1999Net margin1.4%
2000Net margin2.7%
2001Net margin-7.1%
2002Net margin-13.6%
2003Net margin-12%
2004Net margin-16.2%
2005Net margin0.7%
2006Net margin-12.3%
2007Net margin-14.7%
1998Free cash flow margin-16.6%
1999Free cash flow margin-4.5%
2000Free cash flow marginNot reported
2001Free cash flow margin1.1%
2002Free cash flow margin-4.3%
2003Free cash flow margin-0.3%
2004Free cash flow margin-10.8%
2005Free cash flow margin-8.1%
2006Free cash flow margin-7.3%
2007Free cash flow margin2.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.3M 2007
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.4.6M2.3M-3.5K-2.3M-4.6M199820032007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-3043000
1999Operating cash flow2576000
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flow3930000
2002Operating cash flow1077000
2003Operating cash flow322000
2004Operating cash flow-3937000
2005Operating cash flow-2956000
2006Operating cash flow-2648000
2007Operating cash flow1298000

Free cash flow

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

USD 847K 2007
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.1.3M-313.7K-1.9M-3.5M-5.1M199820032007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-4115000
1999Free cash flow-1310000
2000Free cash flowUnavailable
2001Free cash flow512000
2002Free cash flow-1214000
2003Free cash flow-120000
2004Free cash flow-4680000
2005Free cash flow-4270000
2006Free cash flow-3603000
2007Free cash flow847000

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.

78.6% 2007
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.85%64%42%21%0%1998-08-3120032007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-08-31Liabilities / assetsNot reported
1999-08-31Liabilities / assetsNot reported
2000Liabilities / assets47.8%
2001Liabilities / assets33.1%
2002Liabilities / assets36.6%
2003Liabilities / assets50.2%
2004Liabilities / assets60.3%
2005Liabilities / assets51.6%
2006Liabilities / assets67.4%
2007Liabilities / assets78.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.52× 2007
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.4.51×3.38×2.25×1.13×0.00×199820032007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities4.17×
1999Current assets / current liabilities2.9×
2000Current assets / current liabilities1.59×
2001Current assets / current liabilities2.71×
2002Current assets / current liabilities1.63×
2003Current assets / current liabilities1.66×
2004Current assets / current liabilities1.28×
2005Current assets / current liabilities1.87×
2006Current assets / current liabilities1.34×
2007Current assets / current liabilities1.52×

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 1997-09-01 – 1998-08-31
−USD 2.42 million
Exact value

Exact value: -2418000 USD

1997-09-01 – 1998-08-31: -2418000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.04 million
Exact value

Exact value: -3043000 USD

1997-09-01 – 1998-08-31: -3043000 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 1.07 million
Exact value

Exact value: 1072000 USD

1997-09-01 – 1998-08-31: 1072000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.12 million
Calculation and evidence

-3043000 − 1072000 USD

Exact free cash flow: -4115000 USD

Share or cite

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

1999 1998-09-01 – 1999-08-31
USD 393,000
Exact value

Exact value: 393000 USD

1998-09-01 – 1999-08-31: 393000 USD Inspect Net Income Open source
Share or cite

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

USD 2.58 million
Exact value

Exact value: 2576000 USD

1998-09-01 – 1999-08-31: 2576000 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 3.89 million
Exact value

Exact value: 3886000 USD

1998-09-01 – 1999-08-31: 3886000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.31 million
Calculation and evidence

2576000 − 3886000 USD

Exact free cash flow: -1310000 USD

Share or cite

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

2000 1999-09-01 – 2000-08-31
USD 1.16 million
Exact value

Exact value: 1155000 USD

1999-09-01 – 2000-08-31: 1155000 USD Inspect Net Income 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.
USD 4.33 million
Exact value

Exact value: 4329000 USD

1999-09-01 – 2000-08-31: 4329000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2001 2000-09-01 – 2001-08-31
−USD 3.19 million
Exact value

Exact value: -3193000 USD

2000-09-01 – 2001-08-31: -3193000 USD Inspect Net Income Open source
Share or cite

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

USD 3.93 million
Exact value

Exact value: 3930000 USD

2000-09-01 – 2001-08-31: 3930000 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 3.42 million
Exact value

Exact value: 3418000 USD

2000-09-01 – 2001-08-31: 3418000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 512,000
Calculation and evidence

3930000 − 3418000 USD

Exact free cash flow: 512000 USD

Share or cite

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

2002 2001-09-01 – 2002-08-31
−USD 3.89 million
Exact value

Exact value: -3892000 USD

2001-09-01 – 2002-08-31: -3892000 USD Inspect Net Income Open source
Share or cite

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

USD 1.08 million
Exact value

Exact value: 1077000 USD

2001-09-01 – 2002-08-31: 1077000 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 2.29 million
Exact value

Exact value: 2291000 USD

2001-09-01 – 2002-08-31: 2291000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.21 million
Calculation and evidence

1077000 − 2291000 USD

Exact free cash flow: -1214000 USD

Share or cite

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

2003 2002-09-01 – 2003-08-31
−USD 4.63 million
Exact value

Exact value: -4629000 USD

2002-09-01 – 2003-08-31: -4629000 USD Inspect Net Income Open source
Share or cite

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

USD 322,000
Exact value

Exact value: 322000 USD

2002-09-01 – 2003-08-31: 322000 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 442,000
Exact value

Exact value: 442000 USD

2002-09-01 – 2003-08-31: 442000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 120,000
Calculation and evidence

322000 − 442000 USD

Exact free cash flow: -120000 USD

Share or cite

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

2004 2003-09-01 – 2004-08-31
−USD 7.01 million
Exact value

Exact value: -7009000 USD

2003-09-01 – 2004-08-31: -7009000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.94 million
Exact value

Exact value: -3937000 USD

2003-09-01 – 2004-08-31: -3937000 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 743,000
Exact value

Exact value: 743000 USD

2003-09-01 – 2004-08-31: 743000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.68 million
Calculation and evidence

-3937000 − 743000 USD

Exact free cash flow: -4680000 USD

Share or cite

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

2005 2004-09-01 – 2005-08-31
USD 355,000
Exact value

Exact value: 355000 USD

2004-09-01 – 2005-08-31: 355000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.96 million
Exact value

Exact value: -2956000 USD

2004-09-01 – 2005-08-31: -2956000 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 1.31 million
Exact value

Exact value: 1314000 USD

2004-09-01 – 2005-08-31: 1314000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.27 million
Calculation and evidence

-2956000 − 1314000 USD

Exact free cash flow: -4270000 USD

Share or cite

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

2006 2005-09-03 – 2006-09-02
−USD 6.06 million
Exact value

Exact value: -6057000 USD

2005-09-03 – 2006-09-02: -6057000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.65 million
Exact value

Exact value: -2648000 USD

2005-09-03 – 2006-09-02: -2648000 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 955,000
Exact value

Exact value: 955000 USD

2005-09-03 – 2006-09-02: 955000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.6 million
Calculation and evidence

-2648000 − 955000 USD

Exact free cash flow: -3603000 USD

Share or cite

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

2007 2006-09-02 – 2007-09-01
−USD 5.66 million
Exact value

Exact value: -5657000 USD

2006-09-02 – 2007-09-01: -5657000 USD Inspect Net Income Open source
Share or cite

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

USD 1.3 million
Exact value

Exact value: 1298000 USD

2006-09-02 – 2007-09-01: 1298000 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 451,000
Exact value

Exact value: 451000 USD

2006-09-02 – 2007-09-01: 451000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 847,000
Calculation and evidence

1298000 − 451000 USD

Exact free cash flow: 847000 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.

58 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000351298, 351298, edgar:351298