INITIO INC

EDGAR

33 filing records in this dataset, filed from 1996-08-06 to 2003-03-17. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

-28.7 thousand USD

2002-10-31 · USD

Exact inputs and evidence

Operating cash flow

-76.8 thousand USD

2002-10-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -138042 USD Source
  • Operating Cash Flow: -61272 USD Source

Free cash flow

-76.8 thousand USD

2002-10-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -138042 USD Source
  • Operating Cash Flow: -61272 USD Source
  • Capital Expenditure: 215 USD Source
  • Capital Expenditure: 215 USD Source
Cash and cash equivalents
185 thousand USD Source
Exact value

184694 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

-380 thousand USD

2002-02-01 – 2003-01-31

Exact inputs and evidence
  • Net income: -576861 USD · 2001-05-01 – 2002-04-30 Source
  • Net income: -386093 USD · 2001-05-01 – 2002-01-31 Source
  • Net income: -3883 USD · 2002-05-01 – 2002-07-31 Source
  • Net income: -126541 USD · 2002-08-01 – 2002-10-31 Source
  • Net income: -58589 USD · 2002-11-01 – 2003-01-31 Source

Operating cash flow

-251 thousand USD

2002-02-01 – 2003-01-31

Exact inputs and evidence
  • Operating cash flow: -420478 USD · 2001-05-01 – 2002-04-30 Source
  • Operating cash flow: -377086 USD · 2001-05-01 – 2002-01-31 Source
  • Operating cash flow: -61272 USD · 2002-05-01 – 2002-07-31 Source
  • Operating cash flow: -138042 USD · 2002-05-01 – 2002-10-31 Source
  • Operating cash flow: -61272 USD · 2002-05-01 – 2002-07-31 Source
  • Operating cash flow: -207992 USD · 2002-05-01 – 2003-01-31 Source
  • Operating cash flow: -138042 USD · 2002-05-01 – 2002-10-31 Source

Capital expenditure

44.3 thousand USD

2002-02-01 – 2003-01-31

Exact inputs and evidence
  • Capital expenditure: 114025 USD · 2001-05-01 – 2002-04-30 Source
  • Capital expenditure: 71090 USD · 2001-05-01 – 2002-01-31 Source
  • Capital expenditure: 215 USD · 2002-05-01 – 2002-07-31 Source
  • Capital expenditure: 215 USD · 2002-05-01 – 2002-10-31 Source
  • Capital expenditure: 215 USD · 2002-05-01 – 2002-07-31 Source
  • Capital expenditure: 1368 USD · 2002-05-01 – 2003-01-31 Source
  • Capital expenditure: 215 USD · 2002-05-01 – 2002-10-31 Source

Free cash flow

-296 thousand USD

2002-02-01 – 2003-01-31

Exact inputs and evidence
  • Operating cash flow: -420478 USD · 2001-05-01 – 2002-04-30 Source
  • Operating cash flow: -377086 USD · 2001-05-01 – 2002-01-31 Source
  • Operating cash flow: -61272 USD · 2002-05-01 – 2002-07-31 Source
  • Operating cash flow: -138042 USD · 2002-05-01 – 2002-10-31 Source
  • Operating cash flow: -61272 USD · 2002-05-01 – 2002-07-31 Source
  • Operating cash flow: -207992 USD · 2002-05-01 – 2003-01-31 Source
  • Operating cash flow: -138042 USD · 2002-05-01 – 2002-10-31 Source
  • Capital expenditure: 114025 USD · 2001-05-01 – 2002-04-30 Source
  • Capital expenditure: 71090 USD · 2001-05-01 – 2002-01-31 Source
  • Capital expenditure: 215 USD · 2002-05-01 – 2002-07-31 Source
  • Capital expenditure: 215 USD · 2002-05-01 – 2002-10-31 Source
  • Capital expenditure: 215 USD · 2002-05-01 – 2002-07-31 Source
  • Capital expenditure: 1368 USD · 2002-05-01 – 2003-01-31 Source
  • Capital expenditure: 215 USD · 2002-05-01 – 2002-10-31 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: 2003-03-17.

Financial data available through: 2002-04-30.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2002-04-30
  • Operating income: 4 of 11 periods available· newest 1998-04-30
  • Net income: 8 of 11 periods available· newest 2002-04-30
  • Operating cash flow: 8 of 11 periods available· newest 2002-04-30
  • Capital expenditure: 8 of 11 periods available· newest 2002-04-30
  • Total assets: 7 of 11 periods available· newest 2002-04-30
  • Total liabilities: 6 of 11 periods available· newest 2002-04-30
  • Current assets: 4 of 11 periods available· newest 1998-04-30
  • Current liabilities: 4 of 11 periods available· newest 1998-04-30
  • Cash and cash equivalents: 7 of 11 periods available· newest 2002-04-30
  • 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

    -73.8%

    Prior period

    USD 652,163

    –

    Current period

    USD 171,161

    –

    Exact inputs and evidence

    171161 − 652163 = -481002 USD

    652163 USD · 2000-05-01 – 2001-04-30

    Inspect prior input Prior source

    171161 USD · 2001-05-01 – 2002-04-30

    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 1.53 million

    Prior period

    −USD 2.11 million

    –

    Current period

    −USD 576,861

    –

    Exact inputs and evidence

    -576861 − -2105626 = 1528765 USD

    -2105626 USD · 2000-05-01 – 2001-04-30

    Inspect prior input Prior source

    -576861 USD · 2001-05-01 – 2002-04-30

    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 411,543

    Prior period

    −USD 8,935

    –

    Current period

    −USD 420,478

    –

    Exact inputs and evidence

    -420478 − -8935 = -411543 USD

    -8935 USD · 2000-05-01 – 2001-04-30

    Inspect prior input Prior source

    -420478 USD · 2001-05-01 – 2002-04-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +3,372.1%

    Prior period

    USD 3,284

    –

    Current period

    USD 114,025

    –

    Exact inputs and evidence

    114025 − 3284 = 110741 USD

    3284 USD · 2000-05-01 – 2001-04-30

    Inspect prior input Prior source

    114025 USD · 2001-05-01 – 2002-04-30

    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 2001-05-01 – 2002-04-30

  • Revenue USD 171,161 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 576,861 −337% of revenue

Cash

  • Operating cash flow −USD 420,478 −246% of revenue
  • Capital expenditure USD 114,025 67% of revenue
  • Free cash flow Derived −USD 534,503 −312% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 101% of revenue.
  • 1996 Operating loss: operating costs were 108% of revenue.
  • 1997 Operating loss: operating costs were 102% of revenue.
  • 1998 Operating loss: operating costs were 110% of revenue.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-05-01 – 1995-04-3019473151 19709216 Derived -236065 -61762 Derived -174303 -363548 Derived
Source
1996 1995-05-01 – 1996-04-3012404850 13425336 Derived -1020486 699397 Derived -1719883 -920466 Derived
Source
1997 1996-05-01 – 1997-04-3012089517 12386687 Derived -297170 -172983 Derived -124187 -48386 Derived
Source
1998 1997-05-01 – 1998-04-3011133544 12262806 Derived -1129262 -324673 Derived -804589 746703 Derived
Source
2000 1999-05-01 – 2000-04-301061115 UnavailableUnavailableUnavailable2814360 -345877 Derived
Source
2001 2000-05-01 – 2001-04-30652163 UnavailableUnavailableUnavailable-2105626 -12219 Derived
Source
2002 2001-05-01 – 2002-04-30171161 UnavailableUnavailableUnavailable-576861 -534503 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 171.2K 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.21.0M15.8M10.5M5.3M0.0199519982002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue19473151
1996Revenue12404850
1997Revenue12089517
1998Revenue11133544
2000Revenue1061115
2001Revenue652163
2002Revenue171161

Revenue growth

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

-73.8% 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.6%-15%-37%-58%-80%199519982002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year-36.3%
1997Year over year-2.5%
1998Year over year-7.9%
2000Year over yearNo prior comparable period
2001Year over year-38.5%
2002Year over year-73.8%

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 -10.1% 1998
Net margin -337% 2002
Free cash flow margin -312.3% 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.313%139%-36%-211%-385%199519982002-04-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-1.2%
1996Operating margin-8.2%
1997Operating margin-2.5%
1998Operating margin-10.1%
2000-04-30Operating marginNot reported
2001-04-30Operating marginNot reported
2002-04-30Operating marginNot reported
1995Net margin-0.9%
1996Net margin-13.9%
1997Net margin-1%
1998Net margin-7.2%
2000Net margin265.2%
2001Net margin-322.9%
2002Net margin-337%
1995Free cash flow margin-1.9%
1996Free cash flow margin-7.4%
1997Free cash flow margin-0.4%
1998Free cash flow margin6.7%
2000Free cash flow margin-32.6%
2001Free cash flow margin-1.9%
2002Free cash flow margin-312.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -420.5K 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.916.6K557.6K198.5K-160.5K-519.5K199519982002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-49727
1996Operating cash flow52873
1997Operating cash flow-33312
1998Operating cash flow817547
2000Operating cash flow-267620
2001Operating cash flow-8935
2002Operating cash flow-420478

Free cash flow

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

USD -534.5K 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.880.1K396.6K-86.9K-570.4K-1.1M199519982002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-363548
1996Free cash flow-920466
1997Free cash flow-48386
1998Free cash flow746703
2000Free cash flow-345877
2001Free cash flow-12219
2002Free cash flow-534503

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.

14.5% 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.48%36%24%12%0%19951998-04-302002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assets36.5%
1996Liabilities / assets44.5%
1997Liabilities / assets39.3%
1998-04-30Liabilities / assetsNot reported
2000Liabilities / assets25.8%
2001Liabilities / assets35.2%
2002Liabilities / assets14.5%

Current assets to current liabilities

Current assets divided by current liabilities.

14.23× 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.15.37×11.53×7.68×3.84×0.00×199519982002-04-30
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities1.95×
1996Current assets / current liabilities1.88×
1997Current assets / current liabilities0.73×
1998Current assets / current liabilities14.23×
2000-04-30Current assets / current liabilitiesNot reportedNo source recorded
2001-04-30Current assets / current liabilitiesNot reportedNo source recorded
2002-04-30Current assets / current liabilitiesNot reportedNo source recorded

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
1995 1994-05-01 – 1995-04-30
−USD 174,303
Exact value

Exact value: -174303 USD

1994-05-01 – 1995-04-30: -174303 USD Inspect Net Income Open source
Share or cite

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

−USD 49,727
Exact value

Exact value: -49727 USD

1994-05-01 – 1995-04-30: -49727 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 313,821
Exact value

Exact value: 313821 USD

1994-05-01 – 1995-04-30: 313821 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 363,548
Calculation and evidence

-49727 − 313821 USD

Exact free cash flow: -363548 USD

Share or cite

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

1996 1995-05-01 – 1996-04-30
−USD 1.72 million
Exact value

Exact value: -1719883 USD

1995-05-01 – 1996-04-30: -1719883 USD Inspect Net Income Open source
Share or cite

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

USD 52,873
Exact value

Exact value: 52873 USD

1995-05-01 – 1996-04-30: 52873 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 973,339
Exact value

Exact value: 973339 USD

1995-05-01 – 1996-04-30: 973339 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 920,466
Calculation and evidence

52873 − 973339 USD

Exact free cash flow: -920466 USD

Share or cite

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

1997 1996-05-01 – 1997-04-30
−USD 124,187
Exact value

Exact value: -124187 USD

1996-05-01 – 1997-04-30: -124187 USD Inspect Net Income Open source
Share or cite

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

−USD 33,312
Exact value

Exact value: -33312 USD

1996-05-01 – 1997-04-30: -33312 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 15,074
Exact value

Exact value: 15074 USD

1996-05-01 – 1997-04-30: 15074 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 48,386
Calculation and evidence

-33312 − 15074 USD

Exact free cash flow: -48386 USD

Share or cite

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

1998 1997-05-01 – 1998-04-30
−USD 804,589
Exact value

Exact value: -804589 USD

1997-05-01 – 1998-04-30: -804589 USD Inspect Net Income Open source
Share or cite

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

USD 817,547
Exact value

Exact value: 817547 USD

1997-05-01 – 1998-04-30: 817547 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 70,844
Exact value

Exact value: 70844 USD

1997-05-01 – 1998-04-30: 70844 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 746,703
Calculation and evidence

817547 − 70844 USD

Exact free cash flow: 746703 USD

Share or cite

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

1999 1998-05-01 – 1999-04-30
USD 99,229
Exact value

Exact value: 99229 USD

1998-05-01 – 1999-04-30: 99229 USD Inspect Net Income Open source
Share or cite

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

−USD 1.28 million
Exact value

Exact value: -1278395 USD

1998-05-01 – 1999-04-30: -1278395 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2000 1999-05-01 – 2000-04-30
USD 2.81 million
Exact value

Exact value: 2814360 USD

1999-05-01 – 2000-04-30: 2814360 USD Inspect Net Income Open source
Share or cite

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

−USD 267,620
Exact value

Exact value: -267620 USD

1999-05-01 – 2000-04-30: -267620 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 78,257
Exact value

Exact value: 78257 USD

1999-05-01 – 2000-04-30: 78257 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 345,877
Calculation and evidence

-267620 − 78257 USD

Exact free cash flow: -345877 USD

Share or cite

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

2001 2000-05-01 – 2001-04-30
−USD 2.11 million
Exact value

Exact value: -2105626 USD

2000-05-01 – 2001-04-30: -2105626 USD Inspect Net Income Open source
Share or cite

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

−USD 8,935
Exact value

Exact value: -8935 USD

2000-05-01 – 2001-04-30: -8935 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 3,284
Exact value

Exact value: 3284 USD

2000-05-01 – 2001-04-30: 3284 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12,219
Calculation and evidence

-8935 − 3284 USD

Exact free cash flow: -12219 USD

Share or cite

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

2002 2001-05-01 – 2002-04-30
−USD 576,861
Exact value

Exact value: -576861 USD

2001-05-01 – 2002-04-30: -576861 USD Inspect Net Income Open source
Share or cite

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

−USD 420,478
Exact value

Exact value: -420478 USD

2001-05-01 – 2002-04-30: -420478 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 114,025
Exact value

Exact value: 114025 USD

2001-05-01 – 2002-04-30: 114025 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 534,503
Calculation and evidence

-420478 − 114025 USD

Exact free cash flow: -534503 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.

33 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000050505, 50505, edgar:50505