SAVOIR TECHNOLOGY GROUP INC/DE

EDGAR

29 filing records in this dataset, filed from 1995-05-01 to 2000-06-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

194 million USD

2000-03-31 · USD

Exact inputs and evidence

Operating margin

2.11%

2000-03-31 · %

Exact inputs and evidence
  • Operating Income: 4088000 USD Source
  • Revenue: 193854000 USD Source

Operating cash flow

-18.9 million USD

2000-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -18902000 USD Source

Free cash flow

-19.5 million USD

2000-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -18902000 USD Source
  • Capital Expenditure: 602000 USD Source
Cash and cash equivalents
5.85 million USD Source
Exact value

5851000 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

793 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Revenue: 201687000 USD · 1999-04-01 – 1999-06-30 Source
  • Revenue: 181577000 USD · 1999-07-01 – 1999-09-30 Source
  • Revenue: 767243000 USD · 1999-01-01 – 1999-12-31 Source
  • Revenue: 551833000 USD · 1999-01-01 – 1999-09-30 Source
  • Revenue: 193854000 USD · 2000-01-01 – 2000-03-31 Source

Net income

1.35 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Net income: 3172000 USD · 1999-04-01 – 1999-06-30 Source
  • Net income: -5398000 USD · 1999-07-01 – 1999-09-30 Source
  • Net income: 1791000 USD · 1999-01-01 – 1999-12-31 Source
  • Net income: 185000 USD · 1999-01-01 – 1999-09-30 Source
  • Net income: 1969000 USD · 2000-01-01 – 2000-03-31 Source

Operating cash flow

11.7 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Operating cash flow: 13615000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: -9318000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: 10504000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: 13615000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: 21324000 USD · 1999-01-01 – 1999-12-31 Source
  • Operating cash flow: 10504000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -18902000 USD · 2000-01-01 – 2000-03-31 Source

Capital expenditure

4.05 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Capital expenditure: 2321000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 952000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 3633000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 2321000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 4395000 USD · 1999-01-01 – 1999-12-31 Source
  • Capital expenditure: 3633000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 602000 USD · 2000-01-01 – 2000-03-31 Source

Free cash flow

7.7 million USD

1999-04-01 – 2000-03-31

Exact inputs and evidence
  • Operating cash flow: 13615000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: -9318000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: 10504000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: 13615000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: 21324000 USD · 1999-01-01 – 1999-12-31 Source
  • Operating cash flow: 10504000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -18902000 USD · 2000-01-01 – 2000-03-31 Source
  • Capital expenditure: 2321000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 952000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 3633000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 2321000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 4395000 USD · 1999-01-01 – 1999-12-31 Source
  • Capital expenditure: 3633000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 602000 USD · 2000-01-01 – 2000-03-31 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: 2000-06-08.

Financial data available through: 1999-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 1999-12-31
  • Operating income: 7 of 11 periods available· newest 1999-12-31
  • Net income: 7 of 11 periods available· newest 1999-12-31
  • Operating cash flow: 7 of 11 periods available· newest 1999-12-31
  • Capital expenditure: 7 of 11 periods available· newest 1999-12-31
  • Total assets: 6 of 11 periods available· newest 1999-12-31
  • Total liabilities: 3 of 11 periods available· newest 1999-12-31
  • Current assets: 6 of 11 periods available· newest 1999-12-31
  • Current liabilities: 6 of 11 periods available· newest 1999-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 1999-12-31
  • 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.

  • Revenue

    +29.3%

    Prior period

    USD 593.34 million

    –

    Current period

    USD 767.24 million

    –

    Exact inputs and evidence

    767243000 − 593341000 = 173902000 USD

    593341000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    767243000 USD · 1999-01-01 – 1999-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -71.6%

    Prior period

    USD 6.3 million

    –

    Current period

    USD 1.79 million

    –

    Exact inputs and evidence

    1791000 − 6302000 = -4511000 USD

    6302000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    1791000 USD · 1999-01-01 – 1999-12-31

    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

    +37%

    Prior period

    USD 15.56 million

    –

    Current period

    USD 21.32 million

    –

    Exact inputs and evidence

    21324000 − 15561000 = 5763000 USD

    15561000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    21324000 USD · 1999-01-01 – 1999-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +81.4%

    Prior period

    USD 2.42 million

    –

    Current period

    USD 4.4 million

    –

    Exact inputs and evidence

    4395000 − 2423000 = 1972000 USD

    2423000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    4395000 USD · 1999-01-01 – 1999-12-31

    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.

1999 1999-01-01 – 1999-12-31

  • Revenue USD 767.24 million 100% of revenue
  • Operating costs Derived USD 755.66 million 98% of revenue
  • Operating income USD 11.58 million 1.5% of revenue
  • Tax, interest and other Derived USD 9.79 million 1.3% of revenue
  • Net income USD 1.79 million 0.2% of revenue

Cash

  • Operating cash flow USD 21.32 million 2.8% of revenue
  • Capital expenditure USD 4.4 million 0.6% of revenue
  • Free cash flow Derived USD 16.93 million 2.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Net loss: net income was −0.6% of revenue.
  • 1994 Net loss: net income was −0.5% of revenue.
  • 1995 Operating loss: operating costs were 104% of revenue.
  • 1996 97%
  • 1997 97%
  • 1998 96%
  • 1999 98%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-3196843000 96319000 Derived 524000 1091000 Derived -567000 -2186000 Derived
Source
1994 1994-01-01 – 1994-12-31119285000 118835000 Derived 450000 1065000 Derived -615000 -3820000 Derived
Source
1995 1995-01-01 – 1995-12-31106462000 110710000 Derived -4248000 850000 Derived -5098000 2355000 Derived
Source
1996 1996-01-01 – 1996-12-31131697000 128105000 Derived 3592000 1254000 Derived 2338000 -3217000 Derived
Source
1997 1997-01-01 – 1997-12-31237884000 231058000 Derived 6826000 3516000 Derived 3310000 4269000 Derived
Source
1998 1998-01-01 – 1998-12-31593341000 572115000 Derived 21226000 14924000 Derived 6302000 13138000 Derived
Source
1999 1999-01-01 – 1999-12-31767243000 755662000 Derived 11581000 9790000 Derived 1791000 16929000 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 767.2M 1999
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.828.6M621.5M414.3M207.2M0.0199319961999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue96843000
1994Revenue119285000
1995Revenue106462000
1996Revenue131697000
1997Revenue237884000
1998Revenue593341000
1999Revenue767243000

Revenue growth

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

29.3% 1999
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.162%116%69%23%-24%199319961999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year23.2%
1995Year over year-10.7%
1996Year over year23.7%
1997Year over year80.6%
1998Year over year149.4%
1999Year over year29.3%

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 1.5% 1999
Net margin 0.2% 1999
Free cash flow margin 2.2% 1999
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.4.2%1.8%-0.6%-3.0%-5.5%199319961999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin0.5%
1994Operating margin0.4%
1995Operating margin-4%
1996Operating margin2.7%
1997Operating margin2.9%
1998Operating margin3.6%
1999Operating margin1.5%
1993Net margin-0.6%
1994Net margin-0.5%
1995Net margin-4.8%
1996Net margin1.8%
1997Net margin1.4%
1998Net margin1.1%
1999Net margin0.2%
1993Free cash flow margin-2.3%
1994Free cash flow margin-3.2%
1995Free cash flow margin2.2%
1996Free cash flow margin-2.4%
1997Free cash flow margin1.8%
1998Free cash flow margin2.2%
1999Free cash flow margin2.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 21.3M 1999
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.23.3M16.2M9.0M1.9M-5.2M199319961999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow-1726000
1994Operating cash flow-3245000
1995Operating cash flow3719000
1996Operating cash flow-1017000
1997Operating cash flow5861000
1998Operating cash flow15561000
1999Operating cash flow21324000

Free cash flow

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

USD 16.9M 1999
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.18.6M12.6M6.6M537.3K-5.5M199319961999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-2186000
1994Free cash flow-3820000
1995Free cash flow2355000
1996Free cash flow-3217000
1997Free cash flow4269000
1998Free cash flow13138000
1999Free cash flow16929000

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.

65.3% 1999
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.75%56%38%19%0%1993-12-311996-12-311999
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994Liabilities / assets61.9%
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998Liabilities / assets69.7%
1999Liabilities / assets65.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.03× 1999
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.1.66×1.24×0.83×0.41×0.00×1993-12-3119961999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities1.54×
1995Current assets / current liabilities1.3×
1996Current assets / current liabilities1.16×
1997Current assets / current liabilities1.05×
1998Current assets / current liabilities1.02×
1999Current assets / current liabilities1.03×

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 1993-01-01 – 1993-12-31
−USD 567,000
Exact value

Exact value: -567000 USD

1993-01-01 – 1993-12-31: -567000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.73 million
Exact value

Exact value: -1726000 USD

1993-01-01 – 1993-12-31: -1726000 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 460,000
Exact value

Exact value: 460000 USD

1993-01-01 – 1993-12-31: 460000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.19 million
Calculation and evidence

-1726000 − 460000 USD

Exact free cash flow: -2186000 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
−USD 615,000
Exact value

Exact value: -615000 USD

1994-01-01 – 1994-12-31: -615000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.25 million
Exact value

Exact value: -3245000 USD

1994-01-01 – 1994-12-31: -3245000 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 575,000
Exact value

Exact value: 575000 USD

1994-01-01 – 1994-12-31: 575000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.82 million
Calculation and evidence

-3245000 − 575000 USD

Exact free cash flow: -3820000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
−USD 5.1 million
Exact value

Exact value: -5098000 USD

1995-01-01 – 1995-12-31: -5098000 USD Inspect Net Income Open source
Share or cite

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

USD 3.72 million
Exact value

Exact value: 3719000 USD

1995-01-01 – 1995-12-31: 3719000 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 1.36 million
Exact value

Exact value: 1364000 USD

1995-01-01 – 1995-12-31: 1364000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.36 million
Calculation and evidence

3719000 − 1364000 USD

Exact free cash flow: 2355000 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
USD 2.34 million
Exact value

Exact value: 2338000 USD

1996-01-01 – 1996-12-31: 2338000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.02 million
Exact value

Exact value: -1017000 USD

1996-01-01 – 1996-12-31: -1017000 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 2.2 million
Exact value

Exact value: 2200000 USD

1996-01-01 – 1996-12-31: 2200000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.22 million
Calculation and evidence

-1017000 − 2200000 USD

Exact free cash flow: -3217000 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 3.31 million
Exact value

Exact value: 3310000 USD

1997-01-01 – 1997-12-31: 3310000 USD Inspect Net Income Open source
Share or cite

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

USD 5.86 million
Exact value

Exact value: 5861000 USD

1997-01-01 – 1997-12-31: 5861000 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 4.27 million
Calculation and evidence

5861000 − 1592000 USD

Exact free cash flow: 4269000 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 6.3 million
Exact value

Exact value: 6302000 USD

1998-01-01 – 1998-12-31: 6302000 USD Inspect Net Income Open source
Share or cite

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

USD 15.56 million
Exact value

Exact value: 15561000 USD

1998-01-01 – 1998-12-31: 15561000 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 2.42 million
Exact value

Exact value: 2423000 USD

1998-01-01 – 1998-12-31: 2423000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.14 million
Calculation and evidence

15561000 − 2423000 USD

Exact free cash flow: 13138000 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
USD 1.79 million
Exact value

Exact value: 1791000 USD

1999-01-01 – 1999-12-31: 1791000 USD Inspect Net Income Open source
Share or cite

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

USD 21.32 million
Exact value

Exact value: 21324000 USD

1999-01-01 – 1999-12-31: 21324000 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 4.4 million
Exact value

Exact value: 4395000 USD

1999-01-01 – 1999-12-31: 4395000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 16.93 million
Calculation and evidence

21324000 − 4395000 USD

Exact free cash flow: 16929000 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.

29 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000715842, 715842, edgar:715842

Also known as SAVOIR TECHNOLOGY GROUP INC, WESTERN MICRO TECHNOLOGY INC, WESTERN MICRO TECHNOLOGY INC /DE