NORSTAN INC

EDGAR

41 filing records in this dataset, filed from 1995-03-13 to 2004-12-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

56.7 million USD

2004-10-30 · USD

Exact inputs and evidence

Operating margin

5.14%

2004-10-30 · %

Exact inputs and evidence
  • Operating Income: 2914000 USD Source
  • Revenue: 56655000 USD Source
Cash and cash equivalents
5.87 million USD Source
Exact value

5872000 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: 2004-12-14.

Financial data available through: 2004-04-30.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2004-04-30
  • Operating income: 11 of 11 periods available· newest 2004-04-30
  • Net income: 11 of 11 periods available· newest 2004-04-30
  • Operating cash flow: 5 of 11 periods available· newest 2000-04-30
  • Capital expenditure: 6 of 11 periods available· newest 2001-04-30
  • Total assets: 11 of 11 periods available· newest 2004-04-30
  • Total liabilities: 2 of 11 periods available· newest 2004-04-30
  • Current assets: 11 of 11 periods available· newest 2004-04-30
  • Current liabilities: 11 of 11 periods available· newest 2004-04-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 2004-04-30
  • 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

    -0.5%

    Prior period

    USD 226.9 million

    –

    Current period

    USD 225.85 million

    –

    Exact inputs and evidence

    225849000 − 226896000 = -1047000 USD

    226896000 USD · 2002-05-01 – 2003-04-30

    Inspect prior input Prior source

    225849000 USD · 2003-05-01 – 2004-04-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -292.1%

    Prior period

    USD 4.89 million

    –

    Current period

    −USD 9.4 million

    –

    Exact inputs and evidence

    -9396000 − 4892000 = -14288000 USD

    4892000 USD · 2002-05-01 – 2003-04-30

    Inspect prior input Prior source

    -9396000 USD · 2003-05-01 – 2004-04-30

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Operating cash flow, Capital expenditure.

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.

2004 2003-05-01 – 2004-04-30

  • Revenue USD 225.85 million 100% of revenue
  • Operating costs Derived USD 239.35 million 106% of revenue
  • Operating income −USD 13.5 million −6% of revenue
  • Tax, interest and other Derived −USD 4.11 million −1.8% of revenue
  • Net income −USD 9.4 million −4.2% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 95%
  • 1996 95%
  • 1997 95%
  • 1998 98%
  • 1999 97%
  • 2000 Operating loss: operating costs were 110% of revenue.
  • 2001 Operating loss: operating costs were 104% of revenue.
  • 2002 Net income was higher than operating income, so the split is not drawn.
  • 2003 Net income was higher than operating income, so the split is not drawn.
  • 2004 Operating loss: operating costs were 106% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-05-01 – 1995-04-30290245000 276832000 Derived 13413000 6350000 Derived 7063000 2876000 Derived
Source
1996 1995-05-01 – 1996-04-30321364000 305953000 Derived 15411000 6922000 Derived 8489000 Unavailable
Source
1997 1996-05-01 – 1997-04-30398075000 378870000 Derived 19205000 8988000 Derived 10217000 Unavailable
Source
1998 1997-05-01 – 1998-04-30456365000 445792000 Derived 10573000 6718000 Derived 3855000 -14326000 Derived
Source
1999 1998-05-01 – 1999-04-30367370000 356503000 Derived 10867000 4977000 Derived 5890000 -15762000 Derived
Source
2000 1999-05-01 – 2000-04-30297200000 327369000 Derived -30169000 38780000 Derived -68949000 7757000 Derived
Source
2001 2000-05-01 – 2001-04-30269520000 281523000 Derived -12003000 24267000 Derived -36270000 Unavailable
Source
2002 2001-05-01 – 2002-04-30247497000 245557000 Derived 1940000 -5600000 Derived 7540000 Unavailable
Source
2003 2002-05-01 – 2003-04-30226896000 225434000 Derived 1462000 -3430000 Derived 4892000 Unavailable
Source
2004 2003-05-01 – 2004-04-30225849000 239353000 Derived -13504000 -4108000 Derived -9396000 Unavailable
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 225.8M 2004
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.492.9M369.7M246.4M123.2M0.0199520002004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue290245000
1996Revenue321364000
1997Revenue398075000
1998Revenue456365000
1999Revenue367370000
2000Revenue297200000
2001Revenue269520000
2002Revenue247497000
2003Revenue226896000
2004Revenue225849000

Revenue growth

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

-0.5% 2004
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.29%16%3%-10%-23%199520002004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over year25.2%
1996Year over year10.7%
1997Year over year23.9%
1998Year over year14.6%
1999Year over year-19.5%
2000Year over year-19.1%
2001Year over year-9.3%
2002Year over year-8.2%
2003Year over year-8.3%
2004Year over year-0.5%

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 -6% 2004
Net margin -4.2% 2004
Free cash flow margin 2.6% 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.7.1%-1.1%-9.2%-17.3%-25.4%199520002004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin4.6%
1996Operating margin4.8%
1997Operating margin4.8%
1998Operating margin2.3%
1999Operating margin3%
2000Operating margin-10.2%
2001Operating margin-4.5%
2002Operating margin0.8%
2003Operating margin0.6%
2004Operating margin-6%
1995Net margin2.4%
1996Net margin2.6%
1997Net margin2.6%
1998Net margin0.8%
1999Net margin1.6%
2000Net margin-23.2%
2001Net margin-13.5%
2002Net margin3%
2003Net margin2.2%
2004Net margin-4.2%
1995Free cash flow margin1%
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow margin-3.1%
1999Free cash flow margin-4.3%
2000Free cash flow margin2.6%
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 17.9M 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.21.8M16.4M10.9M5.5M0.0199520002004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow20189000
1996Operating cash flowNot reportedNo source recorded
1997Operating cash flowNot reportedNo source recorded
1998Operating cash flow5547000
1999Operating cash flow6427000
2000Operating cash flow17854000
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 7.8M 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.9.6M2.8M-4.0M-10.8M-17.6M199520002004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow2876000
1996Free cash flowUnavailableNo source recorded
1997Free cash flowUnavailableNo source recorded
1998Free cash flow-14326000
1999Free cash flow-15762000
2000Free cash flow7757000
2001Free cash flowUnavailable
2002Free cash flowUnavailableNo source recorded
2003Free cash flowUnavailableNo source recorded
2004Free cash flowUnavailableNo source recorded

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.

84.5% 2004
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.91%68%46%23%0%1995-04-302000-04-302004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-04-30Liabilities / assetsNot reported
1996-04-30Liabilities / assetsNot reported
1997-04-30Liabilities / assetsNot reported
1998-04-30Liabilities / assetsNot reported
1999-04-30Liabilities / assetsNot reported
2000-04-30Liabilities / assetsNot reported
2001-04-30Liabilities / assetsNot reported
2002-04-30Liabilities / assetsNot reported
2003Liabilities / assets77.3%
2004Liabilities / assets84.5%

Current assets to current liabilities

Current assets divided by current liabilities.

1.03× 2004
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.1.72×1.29×0.86×0.43×0.00×199520002004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities1.51×
1996Current assets / current liabilities1.36×
1997Current assets / current liabilities1.42×
1998Current assets / current liabilities1.59×
1999Current assets / current liabilities1.37×
2000Current assets / current liabilities1.3×
2001Current assets / current liabilities0.77×
2002Current assets / current liabilities0.97×
2003Current assets / current liabilities1.03×
2004Current 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
1995 1994-05-01 – 1995-04-30
USD 7.06 million
Exact value

Exact value: 7063000 USD

1994-05-01 – 1995-04-30: 7063000 USD Inspect Net Income Open source
Share or cite

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

USD 20.19 million
Exact value

Exact value: 20189000 USD

1994-05-01 – 1995-04-30: 20189000 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 17.31 million
Exact value

Exact value: 17313000 USD

1994-05-01 – 1995-04-30: 17313000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.88 million
Calculation and evidence

20189000 − 17313000 USD

Exact free cash flow: 2876000 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 8.49 million
Exact value

Exact value: 8489000 USD

1995-05-01 – 1996-04-30: 8489000 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.

1997 1996-05-01 – 1997-04-30
USD 10.22 million
Exact value

Exact value: 10217000 USD

1996-05-01 – 1997-04-30: 10217000 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.

1998 1997-05-01 – 1998-04-30
USD 3.86 million
Exact value

Exact value: 3855000 USD

1997-05-01 – 1998-04-30: 3855000 USD Inspect Net Income Open source
Share or cite

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

USD 5.55 million
Exact value

Exact value: 5547000 USD

1997-05-01 – 1998-04-30: 5547000 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 19.87 million
Exact value

Exact value: 19873000 USD

1997-05-01 – 1998-04-30: 19873000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.33 million
Calculation and evidence

5547000 − 19873000 USD

Exact free cash flow: -14326000 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 5.89 million
Exact value

Exact value: 5890000 USD

1998-05-01 – 1999-04-30: 5890000 USD Inspect Net Income Open source
Share or cite

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

USD 6.43 million
Exact value

Exact value: 6427000 USD

1998-05-01 – 1999-04-30: 6427000 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 22.19 million
Exact value

Exact value: 22189000 USD

1998-05-01 – 1999-04-30: 22189000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.76 million
Calculation and evidence

6427000 − 22189000 USD

Exact free cash flow: -15762000 USD

Share or cite

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

2000 1999-05-01 – 2000-04-30
−USD 68.95 million
Exact value

Exact value: -68949000 USD

1999-05-01 – 2000-04-30: -68949000 USD Inspect Net Income Open source
Share or cite

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

USD 17.85 million
Exact value

Exact value: 17854000 USD

1999-05-01 – 2000-04-30: 17854000 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 10.1 million
Exact value

Exact value: 10097000 USD

1999-05-01 – 2000-04-30: 10097000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.76 million
Calculation and evidence

17854000 − 10097000 USD

Exact free cash flow: 7757000 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 36.27 million
Exact value

Exact value: -36270000 USD

2000-05-01 – 2001-04-30: -36270000 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.
USD 7.75 million
Exact value

Exact value: 7754000 USD

2000-05-01 – 2001-04-30: 7754000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2002 2001-05-01 – 2002-04-30
USD 7.54 million
Exact value

Exact value: 7540000 USD

2001-05-01 – 2002-04-30: 7540000 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.

2003 2002-05-01 – 2003-04-30
USD 4.89 million
Exact value

Exact value: 4892000 USD

2002-05-01 – 2003-04-30: 4892000 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.

2004 2003-05-01 – 2004-04-30
−USD 9.4 million
Exact value

Exact value: -9396000 USD

2003-05-01 – 2004-04-30: -9396000 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.

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.

41 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000072418, 72418, edgar:72418