MRL INC

EDGAR

6 filing records in this dataset, filed from 1995-06-12 to 1996-09-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.52 million USD

1996-07-31 · USD

Exact inputs and evidence

Operating margin

-2.89%

1996-07-31 · %

Exact inputs and evidence
  • Operating Income: -44000 USD Source
  • Revenue: 1523000 USD Source
Cash and cash equivalents
-20 thousand USD Source
Exact value

-20000 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

4.93 million USD

1995-08-01 – 1996-07-31

Exact inputs and evidence
  • Revenue: 1065000 USD · 1995-08-01 – 1995-10-31 Source
  • Revenue: 4737000 USD · 1995-02-01 – 1996-01-31 Source
  • Revenue: 3462000 USD · 1995-02-01 – 1995-10-31 Source
  • Revenue: 1064000 USD · 1996-02-01 – 1996-04-30 Source
  • Revenue: 1523000 USD · 1996-05-01 – 1996-07-31 Source

Net income

-636 thousand USD

1995-08-01 – 1996-07-31

Exact inputs and evidence
  • Net income: 45000 USD · 1995-08-01 – 1995-10-31 Source
  • Net income: -918000 USD · 1995-02-01 – 1996-01-31 Source
  • Net income: -394000 USD · 1995-02-01 – 1995-10-31 Source
  • Net income: -88000 USD · 1996-02-01 – 1996-04-30 Source
  • Net income: -69000 USD · 1996-05-01 – 1996-07-31 Source

Operating cash flow

-117 thousand USD

1995-05-01 – 1996-04-30

Exact inputs and evidence
  • Operating cash flow: 6000 USD · 1995-02-01 – 1995-07-31 Source
  • Operating cash flow: -164000 USD · 1995-02-01 – 1995-04-30 Source
  • Operating cash flow: -171000 USD · 1995-02-01 – 1995-10-31 Source
  • Operating cash flow: 6000 USD · 1995-02-01 – 1995-07-31 Source
  • Operating cash flow: -197000 USD · 1995-02-01 – 1996-01-31 Source
  • Operating cash flow: -171000 USD · 1995-02-01 – 1995-10-31 Source
  • Operating cash flow: -84000 USD · 1996-02-01 – 1996-04-30 Source

Capital expenditure

5 thousand USD

1995-05-01 – 1996-04-30

Exact inputs and evidence
  • Capital expenditure: 5000 USD · 1995-02-01 – 1995-07-31 Source
  • Capital expenditure: 0 USD · 1995-02-01 – 1995-04-30 Source
  • Capital expenditure: 5000 USD · 1995-02-01 – 1995-10-31 Source
  • Capital expenditure: 5000 USD · 1995-02-01 – 1995-07-31 Source
  • Capital expenditure: 5000 USD · 1995-02-01 – 1996-01-31 Source
  • Capital expenditure: 5000 USD · 1995-02-01 – 1995-10-31 Source
  • Capital expenditure: 0 USD · 1996-02-01 – 1996-04-30 Source

Free cash flow

-122 thousand USD

1995-05-01 – 1996-04-30

Exact inputs and evidence
  • Operating cash flow: 6000 USD · 1995-02-01 – 1995-07-31 Source
  • Operating cash flow: -164000 USD · 1995-02-01 – 1995-04-30 Source
  • Operating cash flow: -171000 USD · 1995-02-01 – 1995-10-31 Source
  • Operating cash flow: 6000 USD · 1995-02-01 – 1995-07-31 Source
  • Operating cash flow: -197000 USD · 1995-02-01 – 1996-01-31 Source
  • Operating cash flow: -171000 USD · 1995-02-01 – 1995-10-31 Source
  • Operating cash flow: -84000 USD · 1996-02-01 – 1996-04-30 Source
  • Capital expenditure: 5000 USD · 1995-02-01 – 1995-07-31 Source
  • Capital expenditure: 0 USD · 1995-02-01 – 1995-04-30 Source
  • Capital expenditure: 5000 USD · 1995-02-01 – 1995-10-31 Source
  • Capital expenditure: 5000 USD · 1995-02-01 – 1995-07-31 Source
  • Capital expenditure: 5000 USD · 1995-02-01 – 1996-01-31 Source
  • Capital expenditure: 5000 USD · 1995-02-01 – 1995-10-31 Source
  • Capital expenditure: 0 USD · 1996-02-01 – 1996-04-30 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: 1996-09-13.

Financial data available through: 1996-01-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1996-01-31
  • Operating income: 3 of 11 periods available· newest 1996-01-31
  • Net income: 3 of 11 periods available· newest 1996-01-31
  • Operating cash flow: 3 of 11 periods available· newest 1996-01-31
  • Capital expenditure: 3 of 11 periods available· newest 1996-01-31
  • Total assets: 2 of 11 periods available· newest 1996-01-31
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 1996-01-31
  • Current liabilities: 2 of 11 periods available· newest 1996-01-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1996-01-31
  • 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.

  • Revenue

    -10.7%

    Prior period

    USD 5.3 million

    –

    Current period

    USD 4.74 million

    –

    Exact inputs and evidence

    4737000 − 5304000 = -567000 USD

    5304000 USD · 1994-02-01 – 1995-01-31

    Inspect prior input Prior source

    4737000 USD · 1995-02-01 – 1996-01-31

    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 774,000

    Prior period

    −USD 144,000

    –

    Current period

    −USD 918,000

    –

    Exact inputs and evidence

    -918000 − -144000 = -774000 USD

    -144000 USD · 1994-02-01 – 1995-01-31

    Inspect prior input Prior source

    -918000 USD · 1995-02-01 – 1996-01-31

    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 233,000

    Prior period

    −USD 430,000

    –

    Current period

    −USD 197,000

    –

    Exact inputs and evidence

    -197000 − -430000 = 233000 USD

    -430000 USD · 1994-02-01 – 1995-01-31

    Inspect prior input Prior source

    -197000 USD · 1995-02-01 – 1996-01-31

    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%

    Prior period

    USD 10,000

    –

    Current period

    USD 5,000

    –

    Exact inputs and evidence

    5000 − 10000 = -5000 USD

    10000 USD · 1994-02-01 – 1995-01-31

    Inspect prior input Prior source

    5000 USD · 1995-02-01 – 1996-01-31

    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.

1996 1995-02-01 – 1996-01-31

  • Revenue USD 4.74 million 100% of revenue
  • Operating costs Derived USD 5.18 million 109% of revenue
  • Operating income −USD 445,000 −9.4% of revenue
  • Tax, interest and other Derived USD 473,000 10% of revenue
  • Net income −USD 918,000 −19% of revenue

Cash

  • Operating cash flow −USD 197,000 −4.2% of revenue
  • Capital expenditure USD 5,000 0.1% of revenue
  • Free cash flow Derived −USD 202,000 −4.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Net income was higher than operating income, so the split is not drawn.
  • 1995 Operating loss: operating costs were 108% of revenue.
  • 1996 Operating loss: operating costs were 109% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-02-01 – 1994-01-319963000 9213000 Derived 750000 -296000 Derived 1046000 403000 Derived
Source
1995 1994-02-01 – 1995-01-315304000 5727000 Derived -423000 -279000 Derived -144000 -440000 Derived
Source
1996 1995-02-01 – 1996-01-314737000 5182000 Derived -445000 473000 Derived -918000 -202000 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 4.7M 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.10.8M8.1M5.4M2.7M0.0199419951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue9963000
1995Revenue5304000
1996Revenue4737000

Revenue growth

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

-10.7% 1996
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.4%-10%-23%-37%-51%199419951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year-46.8%
1996Year over year-10.7%

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 -9.4% 1996
Net margin -19.4% 1996
Free cash flow margin -4.3% 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.12.9%4.2%-4.4%-13.1%-21.8%199419951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin7.5%
1995Operating margin-8%
1996Operating margin-9.4%
1994Net margin10.5%
1995Net margin-2.7%
1996Net margin-19.4%
1994Free cash flow margin4%
1995Free cash flow margin-8.3%
1996Free cash flow margin-4.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -197K 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.576.6K306.3K36.0K-234.3K-504.6K199419951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow502000
1995Operating cash flow-430000
1996Operating cash flow-197000

Free cash flow

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

USD -202K 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.470.4K226.0K-18.5K-263.0K-507.4K199419951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow403000
1995Free cash flow-440000
1996Free cash flow-202000

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
1994-01-31Liabilities / assetsNot reportedNo source recorded
1995-01-31Liabilities / assetsNot reported
1996-01-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.05× 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.1.33×0.99×0.66×0.33×0.00×1994-01-3119951996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-01-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.23×
1996Current assets / current liabilities1.05×

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 1993-02-01 – 1994-01-31
USD 1.05 million
Exact value

Exact value: 1046000 USD

1993-02-01 – 1994-01-31: 1046000 USD Inspect Net Income Open source
Share or cite

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

USD 502,000
Exact value

Exact value: 502000 USD

1993-02-01 – 1994-01-31: 502000 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 99,000
Exact value

Exact value: 99000 USD

1993-02-01 – 1994-01-31: 99000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 403,000
Calculation and evidence

502000 − 99000 USD

Exact free cash flow: 403000 USD

Share or cite

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

1995 1994-02-01 – 1995-01-31
−USD 144,000
Exact value

Exact value: -144000 USD

1994-02-01 – 1995-01-31: -144000 USD Inspect Net Income Open source
Share or cite

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

−USD 430,000
Exact value

Exact value: -430000 USD

1994-02-01 – 1995-01-31: -430000 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 10,000
Exact value

Exact value: 10000 USD

1994-02-01 – 1995-01-31: 10000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 440,000
Calculation and evidence

-430000 − 10000 USD

Exact free cash flow: -440000 USD

Share or cite

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

1996 1995-02-01 – 1996-01-31
−USD 918,000
Exact value

Exact value: -918000 USD

1995-02-01 – 1996-01-31: -918000 USD Inspect Net Income Open source
Share or cite

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

−USD 197,000
Exact value

Exact value: -197000 USD

1995-02-01 – 1996-01-31: -197000 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 5,000
Exact value

Exact value: 5000 USD

1995-02-01 – 1996-01-31: 5000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 202,000
Calculation and evidence

-197000 − 5000 USD

Exact free cash flow: -202000 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.

6 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000066965, 66965, edgar:66965