BI INC

EDGAR

24 filing records in this dataset, filed from 1995-05-05 to 2000-09-28. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

17.8 million USD

2000-06-30 · USD

Exact inputs and evidence

Net margin

0.47%

2000-06-30 · %

Exact inputs and evidence

Operating cash flow

3.11 million USD

2000-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 7023000 USD Source
  • Operating Cash Flow: 3915000 USD Source

Free cash flow

2.59 million USD

2000-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 7023000 USD Source
  • Operating Cash Flow: 3915000 USD Source
  • Capital Expenditure: 2875000 USD Source
  • Capital Expenditure: 2358000 USD Source
Cash and cash equivalents
0 USD Source
Exact value

0 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

72.1 million USD

1999-07-01 – 2000-06-30

Exact inputs and evidence
  • Revenue: 17715000 USD · 1999-07-01 – 1999-09-30 Source
  • Revenue: 18300000 USD · 1999-10-01 – 1999-12-31 Source
  • Revenue: 18300000 USD · 2000-01-01 – 2000-03-31 Source
  • Revenue: 72081000 USD · 1999-07-01 – 2000-06-30 Source
  • Revenue: 54293000 USD · 1999-07-01 – 2000-03-31 Source

Net income

1.44 million USD

1999-07-01 – 2000-06-30

Exact inputs and evidence
  • Net income: 616000 USD · 1999-07-01 – 1999-09-30 Source
  • Net income: 235000 USD · 1999-10-01 – 1999-12-31 Source
  • Net income: 506000 USD · 2000-01-01 – 2000-03-31 Source
  • Net income: 1441000 USD · 1999-07-01 – 2000-06-30 Source
  • Net income: 1357000 USD · 1999-07-01 – 2000-03-31 Source

Operating cash flow

7.02 million USD

1999-07-01 – 2000-06-30

Exact inputs and evidence
  • Operating cash flow: 841000 USD · 1999-07-01 – 1999-09-30 Source
  • Operating cash flow: 1439000 USD · 1999-07-01 – 1999-12-31 Source
  • Operating cash flow: 841000 USD · 1999-07-01 – 1999-09-30 Source
  • Operating cash flow: 3915000 USD · 1999-07-01 – 2000-03-31 Source
  • Operating cash flow: 1439000 USD · 1999-07-01 – 1999-12-31 Source
  • Operating cash flow: 7023000 USD · 1999-07-01 – 2000-06-30 Source
  • Operating cash flow: 3915000 USD · 1999-07-01 – 2000-03-31 Source

Capital expenditure

2.88 million USD

1999-07-01 – 2000-06-30

Exact inputs and evidence
  • Capital expenditure: 1094000 USD · 1999-07-01 – 1999-09-30 Source
  • Capital expenditure: 1838000 USD · 1999-07-01 – 1999-12-31 Source
  • Capital expenditure: 1094000 USD · 1999-07-01 – 1999-09-30 Source
  • Capital expenditure: 2358000 USD · 1999-07-01 – 2000-03-31 Source
  • Capital expenditure: 1838000 USD · 1999-07-01 – 1999-12-31 Source
  • Capital expenditure: 2875000 USD · 1999-07-01 – 2000-06-30 Source
  • Capital expenditure: 2358000 USD · 1999-07-01 – 2000-03-31 Source

Free cash flow

4.15 million USD

1999-07-01 – 2000-06-30

Exact inputs and evidence
  • Operating cash flow: 841000 USD · 1999-07-01 – 1999-09-30 Source
  • Operating cash flow: 1439000 USD · 1999-07-01 – 1999-12-31 Source
  • Operating cash flow: 841000 USD · 1999-07-01 – 1999-09-30 Source
  • Operating cash flow: 3915000 USD · 1999-07-01 – 2000-03-31 Source
  • Operating cash flow: 1439000 USD · 1999-07-01 – 1999-12-31 Source
  • Operating cash flow: 7023000 USD · 1999-07-01 – 2000-06-30 Source
  • Operating cash flow: 3915000 USD · 1999-07-01 – 2000-03-31 Source
  • Capital expenditure: 1094000 USD · 1999-07-01 – 1999-09-30 Source
  • Capital expenditure: 1838000 USD · 1999-07-01 – 1999-12-31 Source
  • Capital expenditure: 1094000 USD · 1999-07-01 – 1999-09-30 Source
  • Capital expenditure: 2358000 USD · 1999-07-01 – 2000-03-31 Source
  • Capital expenditure: 1838000 USD · 1999-07-01 – 1999-12-31 Source
  • Capital expenditure: 2875000 USD · 1999-07-01 – 2000-06-30 Source
  • Capital expenditure: 2358000 USD · 1999-07-01 – 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: 2000-09-28.

Financial data available through: 2000-06-30.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2000-06-30
  • operating income: No compatible figures in this window
  • Net income: 8 of 11 periods available· newest 2000-06-30
  • Operating cash flow: 8 of 11 periods available· newest 2000-06-30
  • Capital expenditure: 8 of 11 periods available· newest 2000-06-30
  • Total assets: 7 of 11 periods available· newest 2000-06-30
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2000-06-30
  • Current liabilities: 7 of 11 periods available· newest 2000-06-30
  • Cash and cash equivalents: 8 of 11 periods available· newest 2000-06-30
  • 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

    +5.4%

    Prior period

    USD 68.37 million

    –

    Current period

    USD 72.08 million

    –

    Exact inputs and evidence

    72081000 − 68367000 = 3714000 USD

    68367000 USD · 1998-07-01 – 1999-06-30

    Inspect prior input Prior source

    72081000 USD · 1999-07-01 – 2000-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +2,568.5%

    Prior period

    USD 54,000

    –

    Current period

    USD 1.44 million

    –

    Exact inputs and evidence

    1441000 − 54000 = 1387000 USD

    54000 USD · 1998-07-01 – 1999-06-30

    Inspect prior input Prior source

    1441000 USD · 1999-07-01 – 2000-06-30

    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

    +46.7%

    Prior period

    USD 4.79 million

    –

    Current period

    USD 7.02 million

    –

    Exact inputs and evidence

    7023000 − 4788000 = 2235000 USD

    4788000 USD · 1998-07-01 – 1999-06-30

    Inspect prior input Prior source

    7023000 USD · 1999-07-01 – 2000-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -21.4%

    Prior period

    USD 3.66 million

    –

    Current period

    USD 2.88 million

    –

    Exact inputs and evidence

    2875000 − 3657000 = -782000 USD

    3657000 USD · 1998-07-01 – 1999-06-30

    Inspect prior input Prior source

    2875000 USD · 1999-07-01 – 2000-06-30

    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.

2000 1999-07-01 – 2000-06-30

  • Revenue USD 72.08 million 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 1.44 million 2% of revenue

Cash

  • Operating cash flow USD 7.02 million 9.7% of revenue
  • Capital expenditure USD 2.88 million 4% of revenue
  • Free cash flow Derived USD 4.15 million 5.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Not shown: operating income or net income is not reported.
  • 1994 Not shown: operating income or net income is not reported.
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 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
1993 1992-07-01 – 1993-06-3024634000 UnavailableUnavailableUnavailable1834000 2872000 Derived
Source
1994 1993-07-01 – 1994-06-3022701000 UnavailableUnavailableUnavailable439000 3702000 Derived
Source
1995 1994-07-01 – 1995-06-3029874000 UnavailableUnavailableUnavailable2322000 4460000 Derived
Source
1996 1995-07-01 – 1996-06-3039212000 UnavailableUnavailableUnavailable2863000 4896000 Derived
Source
1997 1996-07-01 – 1997-06-3046993000 UnavailableUnavailableUnavailable1833000 6210000 Derived
Source
1998 1997-07-01 – 1998-06-3058626000 UnavailableUnavailableUnavailable2671000 2478000 Derived
Source
1999 1998-07-01 – 1999-06-3068367000 UnavailableUnavailableUnavailable54000 1131000 Derived
Source
2000 1999-07-01 – 2000-06-3072081000 UnavailableUnavailableUnavailable1441000 4148000 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 72.1M 2000
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.77.8M58.4M38.9M19.5M0.0199319972000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue24634000
1994Revenue22701000
1995Revenue29874000
1996Revenue39212000
1997Revenue46993000
1998Revenue58626000
1999Revenue68367000
2000Revenue72081000

Revenue growth

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

5.4% 2000
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.35%23%12%0%-11%199319972000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year-7.8%
1995Year over year31.6%
1996Year over year31.3%
1997Year over year19.8%
1998Year over year24.8%
1999Year over year16.6%
2000Year over year5.4%

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.

Net margin 2% 2000
Free cash flow margin 5.8% 2000
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.17.6%13.2%8.8%4.4%0.0%1993-06-301997-06-302000-06-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993-06-30Operating marginNot reported
1994-06-30Operating marginNot reported
1995-06-30Operating marginNot reported
1996-06-30Operating marginNot reported
1997-06-30Operating marginNot reported
1998-06-30Operating marginNot reported
1999-06-30Operating marginNot reported
2000-06-30Operating marginNot reported
1993Net margin7.4%
1994Net margin1.9%
1995Net margin7.8%
1996Net margin7.3%
1997Net margin3.9%
1998Net margin4.6%
1999Net margin0.1%
2000Net margin2%
1993Free cash flow margin11.7%
1994Free cash flow margin16.3%
1995Free cash flow margin14.9%
1996Free cash flow margin12.5%
1997Free cash flow margin13.2%
1998Free cash flow margin4.2%
1999Free cash flow margin1.7%
2000Free cash flow margin5.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 7M 2000
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.9.3M6.9M4.6M2.3M0.0199319972000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow3461000
1994Operating cash flow4985000
1995Operating cash flow5786000
1996Operating cash flow6591000
1997Operating cash flow8576000
1998Operating cash flow7085000
1999Operating cash flow4788000
2000Operating cash flow7023000

Free cash flow

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

USD 4.1M 2000
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.6.7M5.0M3.4M1.7M0.0199319972000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow2872000
1994Free cash flow3702000
1995Free cash flow4460000
1996Free cash flow4896000
1997Free cash flow6210000
1998Free cash flow2478000
1999Free cash flow1131000
2000Free cash flow4148000

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
1993-06-30Liabilities / assetsNot reportedNo source recorded
1994-06-30Liabilities / assetsNot reported
1995-06-30Liabilities / assetsNot reported
1996-06-30Liabilities / assetsNot reported
1997-06-30Liabilities / assetsNot reported
1998-06-30Liabilities / assetsNot reported
1999-06-30Liabilities / assetsNot reported
2000-06-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.1× 2000
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.5.17×3.88×2.59×1.29×0.00×1993-06-3019972000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-06-30Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities4.06×
1995Current assets / current liabilities4.47×
1996Current assets / current liabilities4.79×
1997Current assets / current liabilities3.62×
1998Current assets / current liabilities2.89×
1999Current assets / current liabilities1.8×
2000Current assets / current liabilities3.1×

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 1992-07-01 – 1993-06-30
USD 1.83 million
Exact value

Exact value: 1834000 USD

1992-07-01 – 1993-06-30: 1834000 USD Inspect Net Income Open source
Share or cite

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

USD 3.46 million
Exact value

Exact value: 3461000 USD

1992-07-01 – 1993-06-30: 3461000 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 589,000
Exact value

Exact value: 589000 USD

1992-07-01 – 1993-06-30: 589000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.87 million
Calculation and evidence

3461000 − 589000 USD

Exact free cash flow: 2872000 USD

Share or cite

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

1994 1993-07-01 – 1994-06-30
USD 439,000
Exact value

Exact value: 439000 USD

1993-07-01 – 1994-06-30: 439000 USD Inspect Net Income Open source
Share or cite

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

USD 4.99 million
Exact value

Exact value: 4985000 USD

1993-07-01 – 1994-06-30: 4985000 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 1.28 million
Exact value

Exact value: 1283000 USD

1993-07-01 – 1994-06-30: 1283000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.7 million
Calculation and evidence

4985000 − 1283000 USD

Exact free cash flow: 3702000 USD

Share or cite

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

1995 1994-07-01 – 1995-06-30
USD 2.32 million
Exact value

Exact value: 2322000 USD

1994-07-01 – 1995-06-30: 2322000 USD Inspect Net Income Open source
Share or cite

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

USD 5.79 million
Exact value

Exact value: 5786000 USD

1994-07-01 – 1995-06-30: 5786000 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 1.33 million
Exact value

Exact value: 1326000 USD

1994-07-01 – 1995-06-30: 1326000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.46 million
Calculation and evidence

5786000 − 1326000 USD

Exact free cash flow: 4460000 USD

Share or cite

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

1996 1995-07-01 – 1996-06-30
USD 2.86 million
Exact value

Exact value: 2863000 USD

1995-07-01 – 1996-06-30: 2863000 USD Inspect Net Income Open source
Share or cite

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

USD 6.59 million
Exact value

Exact value: 6591000 USD

1995-07-01 – 1996-06-30: 6591000 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 1.7 million
Exact value

Exact value: 1695000 USD

1995-07-01 – 1996-06-30: 1695000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.9 million
Calculation and evidence

6591000 − 1695000 USD

Exact free cash flow: 4896000 USD

Share or cite

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

1997 1996-07-01 – 1997-06-30
USD 1.83 million
Exact value

Exact value: 1833000 USD

1996-07-01 – 1997-06-30: 1833000 USD Inspect Net Income Open source
Share or cite

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

USD 8.58 million
Exact value

Exact value: 8576000 USD

1996-07-01 – 1997-06-30: 8576000 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 2.37 million
Exact value

Exact value: 2366000 USD

1996-07-01 – 1997-06-30: 2366000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.21 million
Calculation and evidence

8576000 − 2366000 USD

Exact free cash flow: 6210000 USD

Share or cite

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

1998 1997-07-01 – 1998-06-30
USD 2.67 million
Exact value

Exact value: 2671000 USD

1997-07-01 – 1998-06-30: 2671000 USD Inspect Net Income Open source
Share or cite

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

USD 7.09 million
Exact value

Exact value: 7085000 USD

1997-07-01 – 1998-06-30: 7085000 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 4.61 million
Exact value

Exact value: 4607000 USD

1997-07-01 – 1998-06-30: 4607000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.48 million
Calculation and evidence

7085000 − 4607000 USD

Exact free cash flow: 2478000 USD

Share or cite

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

1999 1998-07-01 – 1999-06-30
USD 54,000
Exact value

Exact value: 54000 USD

1998-07-01 – 1999-06-30: 54000 USD Inspect Net Income Open source
Share or cite

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

USD 4.79 million
Exact value

Exact value: 4788000 USD

1998-07-01 – 1999-06-30: 4788000 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 3.66 million
Exact value

Exact value: 3657000 USD

1998-07-01 – 1999-06-30: 3657000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.13 million
Calculation and evidence

4788000 − 3657000 USD

Exact free cash flow: 1131000 USD

Share or cite

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

2000 1999-07-01 – 2000-06-30
USD 1.44 million
Exact value

Exact value: 1441000 USD

1999-07-01 – 2000-06-30: 1441000 USD Inspect Net Income Open source
Share or cite

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

USD 7.02 million
Exact value

Exact value: 7023000 USD

1999-07-01 – 2000-06-30: 7023000 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 2.88 million
Exact value

Exact value: 2875000 USD

1999-07-01 – 2000-06-30: 2875000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.15 million
Calculation and evidence

7023000 − 2875000 USD

Exact free cash flow: 4148000 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.

24 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000716629, 716629, edgar:716629