HI SHEAR INDUSTRIES INC

EDGAR

26 filing records in this dataset, filed from 1995-04-13 to 2001-04-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.77 million USD

1997-05-31 · USD

Exact inputs and evidence

Operating margin

-21.6%

1997-05-31 · %

Exact inputs and evidence
  • Operating Income: -1773000 USD Source
  • Operating Income: -1390000 USD Source
  • Revenue: 1773000 USD Source
  • Revenue: 0 USD Source

Operating cash flow

-498 thousand USD

1997-05-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2513000 USD Source
  • Operating Cash Flow: -2015000 USD Source
Cash and cash equivalents
23.5 million USD Source
Exact value

23456000 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.

Revenue

1.77 million USD

1996-06-01 – 1997-05-31

Exact inputs and evidence
  • Revenue: 0 USD · 1996-06-01 – 1996-08-31 Source
  • Revenue: 0 USD · 1996-09-01 – 1996-11-30 Source
  • Revenue: 0 USD · 1996-12-01 – 1997-02-28 Source
  • Revenue: 1773000 USD · 1996-06-01 – 1997-05-31 Source
  • Revenue: 0 USD · 1996-06-01 – 1997-02-28 Source

Net income

14.2 million USD

2000-03-01 – 2001-02-28

Exact inputs and evidence
  • Net income: -170000 USD · 1999-06-01 – 2000-05-31 Source
  • Net income: 103000 USD · 1999-06-01 – 2000-02-29 Source
  • Net income: -227000 USD · 2000-06-01 – 2000-08-31 Source
  • Net income: -134000 USD · 2000-09-01 – 2000-11-30 Source
  • Net income: 14878000 USD · 2000-12-01 – 2001-02-28 Source

Operating cash flow

23.4 million USD

2000-03-01 – 2001-02-28

Exact inputs and evidence
  • Operating cash flow: -1380000 USD · 1999-06-01 – 2000-05-31 Source
  • Operating cash flow: -1089000 USD · 1999-06-01 – 2000-02-29 Source
  • Operating cash flow: -16000 USD · 2000-06-01 – 2000-08-31 Source
  • Operating cash flow: -137000 USD · 2000-06-01 – 2000-11-30 Source
  • Operating cash flow: -16000 USD · 2000-06-01 – 2000-08-31 Source
  • Operating cash flow: 23678000 USD · 2000-06-01 – 2001-02-28 Source
  • Operating cash flow: -137000 USD · 2000-06-01 – 2000-11-30 Source

Capital expenditure

0 USD

1999-06-01 – 2000-05-31

Exact inputs and evidence
  • Capital expenditure: 0 USD · 1999-06-01 – 1999-08-31 Source
  • Capital expenditure: 0 USD · 1999-06-01 – 1999-11-30 Source
  • Capital expenditure: 0 USD · 1999-06-01 – 1999-08-31 Source
  • Capital expenditure: 0 USD · 1999-06-01 – 2000-02-29 Source
  • Capital expenditure: 0 USD · 1999-06-01 – 1999-11-30 Source
  • Capital expenditure: 0 USD · 1999-06-01 – 2000-05-31 Source
  • Capital expenditure: 0 USD · 1999-06-01 – 2000-02-29 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: 2001-04-13.

Financial data available through: 2000-05-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 1998-05-31
  • Operating income: 6 of 11 periods available· newest 1998-05-31
  • Net income: 8 of 11 periods available· newest 2000-05-31
  • Operating cash flow: 8 of 11 periods available· newest 2000-05-31
  • Capital expenditure: 8 of 11 periods available· newest 2000-05-31
  • Total assets: 7 of 11 periods available· newest 2000-05-31
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2000-05-31
  • Current liabilities: 7 of 11 periods available· newest 2000-05-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2000-05-31
  • 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 1.05 million

    Prior period

    −USD 1.22 million

    –

    Current period

    −USD 170,000

    –

    Exact inputs and evidence

    -170000 − -1224000 = 1054000 USD

    -1224000 USD · 1998-06-01 – 1999-05-31

    Inspect prior input Prior source

    -170000 USD · 1999-06-01 – 2000-05-31

    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 821,000

    Prior period

    −USD 2.2 million

    –

    Current period

    −USD 1.38 million

    –

    Exact inputs and evidence

    -1380000 − -2201000 = 821000 USD

    -2201000 USD · 1998-06-01 – 1999-05-31

    Inspect prior input Prior source

    -1380000 USD · 1999-06-01 – 2000-05-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 20,000

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 20000 = -20000 USD

    20000 USD · 1998-06-01 – 1999-05-31

    Inspect prior input Prior source

    0 USD · 1999-06-01 – 2000-05-31

    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.

1998 1997-06-01 – 1998-05-31

  • Revenue USD 1.32 million 100% of revenue
  • Operating costs Derived USD 2.64 million 200% of revenue
  • Operating income −USD 1.32 million −100% of revenue
  • Tax, interest and other Derived −USD 161,000 −12% of revenue
  • Net income −USD 1.16 million −88% of revenue

Cash

  • Operating cash flow −USD 2.67 million −202% of revenue
  • Capital expenditure USD 29,000 2.2% of revenue
  • Free cash flow Derived −USD 2.7 million −204% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Net loss: net income was −12% of revenue.
  • 1994 Operating loss: operating costs were 103% of revenue.
  • 1995 Net loss: net income was −0.9% of revenue.
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 Operating loss: operating costs were 200% of revenue.
  • 1998 Operating loss: operating costs were 200% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1992-06-01 – 1993-05-3171242000 70965000 Derived 277000 8532000 Derived -8255000 -1027000 Derived
Source
1994 1993-06-01 – 1994-05-3158340000 60215000 Derived -1875000 3715000 Derived -5590000 -864000 Derived
Source
1995 1994-06-01 – 1995-05-3157681000 56723000 Derived 958000 1503000 Derived -545000 -987000 Derived
Source
1996 1995-06-01 – 1996-05-3146186000 45972000 Derived 214000 -892000 Derived 1106000 -4747000 Derived
Source
1997 1996-06-01 – 1997-05-311773000 3546000 Derived -1773000 -490000 Derived -1283000 -2543000 Derived
Source
1998 1997-06-01 – 1998-05-311322000 2644000 Derived -1322000 -161000 Derived -1161000 -2698000 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 1.3M 1998
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.76.9M57.7M38.5M19.2M0.0199319961998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue71242000
1994Revenue58340000
1995Revenue57681000
1996Revenue46186000
1997Revenue1773000
1998Revenue1322000

Revenue growth

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

-25.4% 1998
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.8%-20%-48%-76%-104%199319961998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year-18.1%
1995Year over year-1.1%
1996Year over year-19.9%
1997Year over year-96.2%
1998Year over year-25.4%

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 -100% 1998
Net margin -87.8% 1998
Free cash flow margin -204.1% 1998
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.19%-41%-101%-161%-221%199319961998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin0.4%
1994Operating margin-3.2%
1995Operating margin1.7%
1996Operating margin0.5%
1997Operating margin-100%
1998Operating margin-100%
1993Net margin-11.6%
1994Net margin-9.6%
1995Net margin-0.9%
1996Net margin2.4%
1997Net margin-72.4%
1998Net margin-87.8%
1993Free cash flow margin-1.4%
1994Free cash flow margin-1.5%
1995Free cash flow margin-1.7%
1996Free cash flow margin-10.3%
1997Free cash flow margin-143.4%
1998Free cash flow margin-204.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.7M 1998
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.2.0M763.6K-496.5K-1.8M-3.0M199319961998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow1676000
1994Operating cash flow732000
1995Operating cash flow662000
1996Operating cash flow-1403000
1997Operating cash flow-2513000
1998Operating cash flow-2669000

Free cash flow

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

USD -2.7M 1998
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.379.8K-996.9K-2.4M-3.8M-5.1M199319961998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-1027000
1994Free cash flow-864000
1995Free cash flow-987000
1996Free cash flow-4747000
1997Free cash flow-2543000
1998Free cash flow-2698000

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
1993-05-31Liabilities / assetsNot reportedNo source recorded
1994-05-31Liabilities / assetsNot reported
1995-05-31Liabilities / assetsNot reported
1996-05-31Liabilities / assetsNot reported
1997-05-31Liabilities / assetsNot reported
1998-05-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

6.04× 1998
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.29.70×22.28×14.85×7.43×0.00×1993-05-3119961998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-05-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities2.97×
1995Current assets / current liabilities2.77×
1996Current assets / current liabilities27.5×
1997Current assets / current liabilities7.98×
1998Current assets / current liabilities6.04×

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
1993 1992-06-01 – 1993-05-31
−USD 8.26 million
Exact value

Exact value: -8255000 USD

1992-06-01 – 1993-05-31: -8255000 USD Inspect Net Income Open source
Share or cite

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

USD 1.68 million
Exact value

Exact value: 1676000 USD

1992-06-01 – 1993-05-31: 1676000 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 2.7 million
Exact value

Exact value: 2703000 USD

1992-06-01 – 1993-05-31: 2703000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.03 million
Calculation and evidence

1676000 − 2703000 USD

Exact free cash flow: -1027000 USD

Share or cite

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

1994 1993-06-01 – 1994-05-31
−USD 5.59 million
Exact value

Exact value: -5590000 USD

1993-06-01 – 1994-05-31: -5590000 USD Inspect Net Income Open source
Share or cite

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

USD 732,000
Exact value

Exact value: 732000 USD

1993-06-01 – 1994-05-31: 732000 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 1.6 million
Exact value

Exact value: 1596000 USD

1993-06-01 – 1994-05-31: 1596000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 864,000
Calculation and evidence

732000 − 1596000 USD

Exact free cash flow: -864000 USD

Share or cite

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

1995 1994-06-01 – 1995-05-31
−USD 545,000
Exact value

Exact value: -545000 USD

1994-06-01 – 1995-05-31: -545000 USD Inspect Net Income Open source
Share or cite

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

USD 662,000
Exact value

Exact value: 662000 USD

1994-06-01 – 1995-05-31: 662000 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 1.65 million
Exact value

Exact value: 1649000 USD

1994-06-01 – 1995-05-31: 1649000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 987,000
Calculation and evidence

662000 − 1649000 USD

Exact free cash flow: -987000 USD

Share or cite

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

1996 1995-06-01 – 1996-05-31
USD 1.11 million
Exact value

Exact value: 1106000 USD

1995-06-01 – 1996-05-31: 1106000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.4 million
Exact value

Exact value: -1403000 USD

1995-06-01 – 1996-05-31: -1403000 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 3.34 million
Exact value

Exact value: 3344000 USD

1995-06-01 – 1996-05-31: 3344000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.75 million
Calculation and evidence

-1403000 − 3344000 USD

Exact free cash flow: -4747000 USD

Share or cite

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

1997 1996-06-01 – 1997-05-31
−USD 1.28 million
Exact value

Exact value: -1283000 USD

1996-06-01 – 1997-05-31: -1283000 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: -2513000 USD

1996-06-01 – 1997-05-31: -2513000 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 30,000
Exact value

Exact value: 30000 USD

1996-06-01 – 1997-05-31: 30000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.54 million
Calculation and evidence

-2513000 − 30000 USD

Exact free cash flow: -2543000 USD

Share or cite

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

1998 1997-06-01 – 1998-05-31
−USD 1.16 million
Exact value

Exact value: -1161000 USD

1997-06-01 – 1998-05-31: -1161000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.67 million
Exact value

Exact value: -2669000 USD

1997-06-01 – 1998-05-31: -2669000 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 29,000
Exact value

Exact value: 29000 USD

1997-06-01 – 1998-05-31: 29000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.7 million
Calculation and evidence

-2669000 − 29000 USD

Exact free cash flow: -2698000 USD

Share or cite

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

1999 1998-06-01 – 1999-05-31
−USD 1.22 million
Exact value

Exact value: -1224000 USD

1998-06-01 – 1999-05-31: -1224000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.2 million
Exact value

Exact value: -2201000 USD

1998-06-01 – 1999-05-31: -2201000 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 20,000
Exact value

Exact value: 20000 USD

1998-06-01 – 1999-05-31: 20000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.22 million
Calculation and evidence

-2201000 − 20000 USD

Exact free cash flow: -2221000 USD

Share or cite

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

2000 1999-06-01 – 2000-05-31
−USD 170,000
Exact value

Exact value: -170000 USD

1999-06-01 – 2000-05-31: -170000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.38 million
Exact value

Exact value: -1380000 USD

1999-06-01 – 2000-05-31: -1380000 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 0
Exact value

Exact value: 0 USD

1999-06-01 – 2000-05-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.38 million
Calculation and evidence

-1380000 − 0 USD

Exact free cash flow: -1380000 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: 0000047268, 47268, edgar:47268