WORLDWIDE XCEED GROUP INC

EDGAR

36 filing records in this dataset, filed from 1995-07-18 to 2001-04-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

11.3 million USD

2001-02-28 · USD

Exact inputs and evidence

Operating margin

-103.2%

2001-02-28 · %

Exact inputs and evidence
  • Operating Income: -11664000 USD Source
  • Revenue: 11302000 USD Source

Operating cash flow

-4.73 million USD

2001-02-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: -9660000 USD Source
  • Operating Cash Flow: -4935000 USD Source

Free cash flow

-5.64 million USD

2001-02-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: -9660000 USD Source
  • Operating Cash Flow: -4935000 USD Source
  • Capital Expenditure: 2944000 USD Source
  • Capital Expenditure: 2026000 USD Source
Cash and cash equivalents
1.52 million USD Source
Exact value

1524000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2001-04-16.

Financial data available through: 1999-08-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 1999-08-31
  • Operating income: 5 of 11 periods available· newest 1999-08-31
  • Net income: 7 of 11 periods available· newest 1999-08-31
  • Operating cash flow: 5 of 11 periods available· newest 1999-08-31
  • Capital expenditure: 5 of 11 periods available· newest 1999-08-31
  • Total assets: 5 of 11 periods available· newest 1999-08-31
  • Total liabilities: 2 of 11 periods available· newest 1999-08-31
  • Current assets: 5 of 11 periods available· newest 1999-08-31
  • Current liabilities: 5 of 11 periods available· newest 1999-08-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 1999-08-31
  • 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

    +50.1%

    Prior period

    USD 42.27 million

    –

    Current period

    USD 63.45 million

    –

    Exact inputs and evidence

    63450000 − 42266000 = 21184000 USD

    42266000 USD · 1997-09-01 – 1998-08-31

    Inspect prior input Prior source

    63450000 USD · 1998-09-01 – 1999-08-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -591%

    Prior period

    USD 1.55 million

    –

    Current period

    −USD 7.61 million

    –

    Exact inputs and evidence

    -7610000 − 1550000 = -9160000 USD

    1550000 USD · 1997-09-01 – 1998-08-31

    Inspect prior input Prior source

    -7610000 USD · 1998-09-01 – 1999-08-31

    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

    -1,247.4%

    Prior period

    USD 475,000

    –

    Current period

    −USD 5.45 million

    –

    Exact inputs and evidence

    -5450000 − 475000 = -5925000 USD

    475000 USD · 1997-09-01 – 1998-08-31

    Inspect prior input Prior source

    -5450000 USD · 1998-09-01 – 1999-08-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +1,028%

    Prior period

    USD 207,000

    –

    Current period

    USD 2.34 million

    –

    Exact inputs and evidence

    2335000 − 207000 = 2128000 USD

    207000 USD · 1997-09-01 – 1998-08-31

    Inspect prior input Prior source

    2335000 USD · 1998-09-01 – 1999-08-31

    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 1998-09-01 – 1999-08-31

  • Revenue USD 63.45 million 100% of revenue
  • Operating costs Derived USD 77.87 million 123% of revenue
  • Operating income −USD 14.42 million −23% of revenue
  • Tax, interest and other Derived −USD 6.81 million −11% of revenue
  • Net income −USD 7.61 million −12% of revenue

Cash

  • Operating cash flow −USD 5.45 million −8.6% of revenue
  • Capital expenditure USD 2.34 million 3.7% of revenue
  • Free cash flow Derived −USD 7.79 million −12% 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 94%
  • 1996 98%
  • 1997 Net income was higher than operating income, so the split is not drawn.
  • 1998 Operating loss: operating costs were 104% of revenue.
  • 1999 Operating loss: operating costs were 123% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1992-09-01 – 1993-08-314550957 UnavailableUnavailableUnavailable210112 Unavailable
Source
1994 1993-09-01 – 1994-08-315597832 UnavailableUnavailableUnavailable1240847 Unavailable
Source
1995 1994-09-01 – 1995-08-3143515440 40745181 Derived 2770259 639017 Derived 2131242 3372285 Derived
Source
1996 1995-09-01 – 1996-08-3154864000 53645000 Derived 1219000 587000 Derived 632000 908000 Derived
Source
1997 1996-09-01 – 1997-08-3146007000 45074000 Derived 933000 -944000 Derived 1877000 1012000 Derived
Source
1998 1997-09-01 – 1998-08-3142266000 44034000 Derived -1768000 -3318000 Derived 1550000 268000 Derived
Source
1999 1998-09-01 – 1999-08-3163450000 77866000 Derived -14416000 -6806000 Derived -7610000 -7785000 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 63.5M 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.68.5M51.4M34.3M17.1M0.0199319961999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue4550957
1994Revenue5597832
1995Revenue43515440
1996Revenue54864000
1997Revenue46007000
1998Revenue42266000
1999Revenue63450000

Revenue growth

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

50.1% 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.733%532%331%129%-72%199319961999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year23%
1995Year over year677.4%
1996Year over year26.1%
1997Year over year-16.1%
1998Year over year-8.1%
1999Year over year50.1%

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 -22.7% 1999
Net margin -12% 1999
Free cash flow margin -12.3% 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.26%13%-0%-13%-26%1993-08-3119961999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993-08-31Operating marginNot reported
1994-08-31Operating marginNot reported
1995Operating margin6.4%
1996Operating margin2.2%
1997Operating margin2%
1998Operating margin-4.2%
1999Operating margin-22.7%
1993Net margin4.6%
1994Net margin22.2%
1995Net margin4.9%
1996Net margin1.2%
1997Net margin4.1%
1998Net margin3.7%
1999Net margin-12%
1993Free cash flow marginNot reported
1994Free cash flow marginNot reported
1995Free cash flow margin7.7%
1996Free cash flow margin1.7%
1997Free cash flow margin2.2%
1998Free cash flow margin0.6%
1999Free cash flow margin-12.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -5.5M 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.4.5M1.8M-835.0K-3.5M-6.2M199319961999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flowNot reportedNo source recorded
1994Operating cash flowNot reportedNo source recorded
1995Operating cash flow3780048
1996Operating cash flow1145000
1997Operating cash flow1162000
1998Operating cash flow475000
1999Operating cash flow-5450000

Free cash flow

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

USD -7.8M 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.4.3M1.0M-2.2M-5.4M-8.7M199319961999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flowUnavailableNo source recorded
1994Free cash flowUnavailableNo source recorded
1995Free cash flow3372285
1996Free cash flow908000
1997Free cash flow1012000
1998Free cash flow268000
1999Free cash flow-7785000

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.

19.3% 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.26.5%19.9%13.3%6.6%0.0%1993-08-311996-08-311999
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-08-31Liabilities / assetsNot reportedNo source recorded
1994-08-31Liabilities / assetsNot reported
1995-08-31Liabilities / assetsNot reportedNo source recorded
1996-08-31Liabilities / assetsNot reported
1997-08-31Liabilities / assetsNot reported
1998Liabilities / assets24.6%
1999Liabilities / assets19.3%

Current assets to current liabilities

Current assets divided by current liabilities.

2.86× 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.10.57×7.93×5.29×2.64×0.00×1993-08-3119961999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-08-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities9.79×
1995-08-31Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities2.37×
1997Current assets / current liabilities2.86×
1998Current assets / current liabilities3.45×
1999Current assets / current liabilities2.86×

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 1992-09-01 – 1993-08-31
USD 210,112
Exact value

Exact value: 210112 USD

1992-09-01 – 1993-08-31: 210112 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

1994 1993-09-01 – 1994-08-31
USD 1.24 million
Exact value

Exact value: 1240847 USD

1993-09-01 – 1994-08-31: 1240847 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

1995 1994-09-01 – 1995-08-31
USD 2.13 million
Exact value

Exact value: 2131242 USD

1994-09-01 – 1995-08-31: 2131242 USD Inspect Net Income Open source
Share or cite

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

USD 3.78 million
Exact value

Exact value: 3780048 USD

1994-09-01 – 1995-08-31: 3780048 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 407,763
Exact value

Exact value: 407763 USD

1994-09-01 – 1995-08-31: 407763 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.37 million
Calculation and evidence

3780048 − 407763 USD

Exact free cash flow: 3372285 USD

Share or cite

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

1996 1995-09-01 – 1996-08-31
USD 632,000
Exact value

Exact value: 632000 USD

1995-09-01 – 1996-08-31: 632000 USD Inspect Net Income Open source
Share or cite

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

USD 1.15 million
Exact value

Exact value: 1145000 USD

1995-09-01 – 1996-08-31: 1145000 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 237,000
Exact value

Exact value: 237000 USD

1995-09-01 – 1996-08-31: 237000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 908,000
Calculation and evidence

1145000 − 237000 USD

Exact free cash flow: 908000 USD

Share or cite

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

1997 1996-09-01 – 1997-08-31
USD 1.88 million
Exact value

Exact value: 1877000 USD

1996-09-01 – 1997-08-31: 1877000 USD Inspect Net Income Open source
Share or cite

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

USD 1.16 million
Exact value

Exact value: 1162000 USD

1996-09-01 – 1997-08-31: 1162000 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 150,000
Exact value

Exact value: 150000 USD

1996-09-01 – 1997-08-31: 150000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.01 million
Calculation and evidence

1162000 − 150000 USD

Exact free cash flow: 1012000 USD

Share or cite

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

1998 1997-09-01 – 1998-08-31
USD 1.55 million
Exact value

Exact value: 1550000 USD

1997-09-01 – 1998-08-31: 1550000 USD Inspect Net Income Open source
Share or cite

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

USD 475,000
Exact value

Exact value: 475000 USD

1997-09-01 – 1998-08-31: 475000 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 207,000
Exact value

Exact value: 207000 USD

1997-09-01 – 1998-08-31: 207000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 268,000
Calculation and evidence

475000 − 207000 USD

Exact free cash flow: 268000 USD

Share or cite

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

1999 1998-09-01 – 1999-08-31
−USD 7.61 million
Exact value

Exact value: -7610000 USD

1998-09-01 – 1999-08-31: -7610000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.45 million
Exact value

Exact value: -5450000 USD

1998-09-01 – 1999-08-31: -5450000 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 2.34 million
Exact value

Exact value: 2335000 USD

1998-09-01 – 1999-08-31: 2335000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.79 million
Calculation and evidence

-5450000 − 2335000 USD

Exact free cash flow: -7785000 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.

36 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000721176, 721176, edgar:721176

Also known as WATER JEL TECHNOLOGIES INC, X CEED INC, XCEED INC