SGI INTERNATIONAL

EDGAR

29 filing records in this dataset, filed from 1996-05-15 to 2001-11-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

781 thousand USD

1999-06-30 · USD

Exact inputs and evidence

Operating margin

-187.29%

1999-06-30 · %

Exact inputs and evidence
  • Operating Income: -1462950 USD Source
  • Revenue: 781133 USD Source

Operating cash flow

-470 thousand USD

1999-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1247770 USD Source
  • Operating Cash Flow: -777830 USD Source

Free cash flow

-479 thousand USD

1999-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1247770 USD Source
  • Operating Cash Flow: -777830 USD Source
  • Capital Expenditure: 18400 USD Source
  • Capital Expenditure: 9692 USD Source
Cash and cash equivalents
208 thousand USD Source
Exact value

207986 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

3.47 million USD

1998-07-01 – 1999-06-30

Exact inputs and evidence
  • Revenue: 1114944 USD · 1998-07-01 – 1998-09-30 Source
  • Revenue: 4600190 USD · 1998-01-01 – 1998-12-31 Source
  • Revenue: 3731470 USD · 1998-01-01 – 1998-09-30 Source
  • Revenue: 701240 USD · 1999-01-01 – 1999-03-31 Source
  • Revenue: 781133 USD · 1999-04-01 – 1999-06-30 Source

Net income

-7.6 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Net income: -7087275 USD · 2000-01-01 – 2000-12-31 Source
  • Net income: -4532426 USD · 2000-01-01 – 2000-09-30 Source
  • Net income: -1592693 USD · 2001-01-01 – 2001-03-31 Source
  • Net income: -1793249 USD · 2001-04-01 – 2001-06-30 Source
  • Net income: -1661875 USD · 2001-07-01 – 2001-09-30 Source

Operating cash flow

-3.38 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Operating cash flow: -4310731 USD · 2000-01-01 – 2000-12-31 Source
  • Operating cash flow: -2889725 USD · 2000-01-01 – 2000-09-30 Source
  • Operating cash flow: -553484 USD · 2001-01-01 – 2001-03-31 Source
  • Operating cash flow: -1440575 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -553484 USD · 2001-01-01 – 2001-03-31 Source
  • Operating cash flow: -1958416 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -1440575 USD · 2001-01-01 – 2001-06-30 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: 2001-11-19.

Financial data available through: 2000-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2000-12-31
  • Operating income: 3 of 11 periods available· newest 2000-12-31
  • Net income: 7 of 11 periods available· newest 2000-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2000-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2000-12-31
  • Total assets: 5 of 11 periods available· newest 1998-12-31
  • Total liabilities: 5 of 11 periods available· newest 2000-12-31
  • Current assets: 7 of 11 periods available· newest 2000-12-31
  • Current liabilities: 7 of 11 periods available· newest 2000-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2000-12-31
  • 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

    +34%

    Prior period

    USD 3.86 million

    –

    Current period

    USD 5.17 million

    –

    Exact inputs and evidence

    5166349 − 3856439 = 1309910 USD

    3856439 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    5166349 USD · 2000-01-01 – 2000-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 3.15 million

    Prior period

    −USD 3.93 million

    –

    Current period

    −USD 7.09 million

    –

    Exact inputs and evidence

    -7087275 − -3934806 = -3152469 USD

    -3934806 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    -7087275 USD · 2000-01-01 – 2000-12-31

    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

    −USD 1.71 million

    Prior period

    −USD 2.6 million

    –

    Current period

    −USD 4.31 million

    –

    Exact inputs and evidence

    -4310731 − -2596075 = -1714656 USD

    -2596075 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    -4310731 USD · 2000-01-01 – 2000-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +671.6%

    Prior period

    USD 19,899

    –

    Current period

    USD 153,533

    –

    Exact inputs and evidence

    153533 − 19899 = 133634 USD

    19899 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    153533 USD · 2000-01-01 – 2000-12-31

    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.

2000 2000-01-01 – 2000-12-31

  • Revenue USD 5.17 million 100% of revenue
  • Cost of revenue USD 3.92 million 76% of revenue
  • Operating expenses USD 5.79 million 112% of revenue
  • Other operating costs Derived USD 1.28 million 25% of revenue
  • Operating income −USD 5.82 million −113% of revenue
  • Tax, interest and other Derived USD 1.27 million 25% of revenue
  • Net income −USD 7.09 million −137% of revenue

Cash

  • Operating cash flow −USD 4.31 million −83% of revenue
  • Capital expenditure USD 153,533 3% of revenue
  • Free cash flow Derived −USD 4.46 million −86% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 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 Operating loss: operating costs were 205% of revenue.
  • 1999 Operating loss: operating costs were 226% of revenue.
  • 2000 Operating loss: operating costs were 213% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-31900306 UnavailableUnavailableUnavailable-5844121 -4460138 Derived
Source
1995 1995-01-01 – 1995-12-31900306 UnavailableUnavailableUnavailable-6824940 -3007538 Derived
Source
1996 1996-01-01 – 1996-12-314244268 UnavailableUnavailableUnavailable-4259365 -3459583 Derived
Source
1997 1997-01-01 – 1997-12-315322724 UnavailableUnavailableUnavailable-5708302 -3535514 Derived
Source
1998 1998-01-01 – 1998-12-314600190 9426387 Derived -4826197 716412 Derived -5542609 -3986299 Derived
Source
1999 1999-01-01 – 1999-12-313856439 8714605 Derived -4858166 -923360 Derived -3934806 -2615974 Derived
Source
2000 2000-01-01 – 2000-12-315166349 10982332 Derived -5815983 1271292 Derived -7087275 -4464264 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 5.2M 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.5.7M4.3M2.9M1.4M0.0199419972000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue900306
1995Revenue900306
1996Revenue4244268
1997Revenue5322724
1998Revenue4600190
1999Revenue3856439
2000Revenue5166349

Revenue growth

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

34% 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.402%290%178%65%-47%199419972000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year0%
1996Year over year371.4%
1997Year over year25.4%
1998Year over year-13.6%
1999Year over year-16.2%
2000Year over year34%

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 -112.6% 2000
Net margin -137.2% 2000
Free cash flow margin -86.4% 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.61%-159%-379%-599%-819%1994-12-311997-12-312000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Operating marginNot reported
1995-12-31Operating marginNot reported
1996-12-31Operating marginNot reported
1997-12-31Operating marginNot reported
1998Operating margin-104.9%
1999Operating margin-126%
2000Operating margin-112.6%
1994Net margin-649.1%
1995Net margin-758.1%
1996Net margin-100.4%
1997Net margin-107.2%
1998Net margin-120.5%
1999Net margin-102%
2000Net margin-137.2%
1994Free cash flow margin-495.4%
1995Free cash flow margin-334.1%
1996Free cash flow margin-81.5%
1997Free cash flow margin-66.4%
1998Free cash flow margin-86.7%
1999Free cash flow margin-67.8%
2000Free cash flow margin-86.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.3M 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.353.9K-928.9K-2.2M-3.5M-4.8M199419972000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-4423515
1995Operating cash flow-2962069
1996Operating cash flow-3050856
1997Operating cash flow-3066045
1998Operating cash flow-3673153
1999Operating cash flow-2596075
2000Operating cash flow-4310731

Free cash flow

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

USD -4.5M 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.357.1K-937.5K-2.2M-3.5M-4.8M199419972000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-4460138
1995Free cash flow-3007538
1996Free cash flow-3459583
1997Free cash flow-3535514
1998Free cash flow-3986299
1999Free cash flow-2615974
2000Free cash flow-4464264

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.

119.4% 1998
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.129%97%64%32%0%199419972000
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994Liabilities / assets93.2%
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997Liabilities / assets108.2%
1998Liabilities / assets119.4%
1999Liabilities / assetsNot reported
2000Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.24× 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.0.56×0.42×0.28×0.14×0.00×199419972000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994Current assets / current liabilities0.18×
1995Current assets / current liabilities0.29×
1996Current assets / current liabilities0.36×
1997Current assets / current liabilities0.28×
1998Current assets / current liabilities0.24×
1999Current assets / current liabilities0.52×
2000Current assets / current liabilities0.24×

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 1994-01-01 – 1994-12-31
−USD 5.84 million
Exact value

Exact value: -5844121 USD

1994-01-01 – 1994-12-31: -5844121 USD Inspect Net Income Open source
Share or cite

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

−USD 4.42 million
Exact value

Exact value: -4423515 USD

1994-01-01 – 1994-12-31: -4423515 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 36,623
Exact value

Exact value: 36623 USD

1994-01-01 – 1994-12-31: 36623 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

-4423515 − 36623 USD

Exact free cash flow: -4460138 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 6.82 million
Exact value

Exact value: -6824940 USD

1995-01-01 – 1995-12-31: -6824940 USD Inspect Net Income Open source
Share or cite

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

−USD 2.96 million
Exact value

Exact value: -2962069 USD

1995-01-01 – 1995-12-31: -2962069 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 45,469
Exact value

Exact value: 45469 USD

1995-01-01 – 1995-12-31: 45469 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.01 million
Calculation and evidence

-2962069 − 45469 USD

Exact free cash flow: -3007538 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 4.26 million
Exact value

Exact value: -4259365 USD

1996-01-01 – 1996-12-31: -4259365 USD Inspect Net Income Open source
Share or cite

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

−USD 3.05 million
Exact value

Exact value: -3050856 USD

1996-01-01 – 1996-12-31: -3050856 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 408,727
Exact value

Exact value: 408727 USD

1996-01-01 – 1996-12-31: 408727 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.46 million
Calculation and evidence

-3050856 − 408727 USD

Exact free cash flow: -3459583 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 5.71 million
Exact value

Exact value: -5708302 USD

1997-01-01 – 1997-12-31: -5708302 USD Inspect Net Income Open source
Share or cite

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

−USD 3.07 million
Exact value

Exact value: -3066045 USD

1997-01-01 – 1997-12-31: -3066045 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 469,469
Exact value

Exact value: 469469 USD

1997-01-01 – 1997-12-31: 469469 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.54 million
Calculation and evidence

-3066045 − 469469 USD

Exact free cash flow: -3535514 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 5.54 million
Exact value

Exact value: -5542609 USD

1998-01-01 – 1998-12-31: -5542609 USD Inspect Net Income Open source
Share or cite

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

−USD 3.67 million
Exact value

Exact value: -3673153 USD

1998-01-01 – 1998-12-31: -3673153 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 313,146
Exact value

Exact value: 313146 USD

1998-01-01 – 1998-12-31: 313146 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.99 million
Calculation and evidence

-3673153 − 313146 USD

Exact free cash flow: -3986299 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 3.93 million
Exact value

Exact value: -3934806 USD

1999-01-01 – 1999-12-31: -3934806 USD Inspect Net Income Open source
Share or cite

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

−USD 2.6 million
Exact value

Exact value: -2596075 USD

1999-01-01 – 1999-12-31: -2596075 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 19,899
Exact value

Exact value: 19899 USD

1999-01-01 – 1999-12-31: 19899 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.62 million
Calculation and evidence

-2596075 − 19899 USD

Exact free cash flow: -2615974 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 7.09 million
Exact value

Exact value: -7087275 USD

2000-01-01 – 2000-12-31: -7087275 USD Inspect Net Income Open source
Share or cite

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

−USD 4.31 million
Exact value

Exact value: -4310731 USD

2000-01-01 – 2000-12-31: -4310731 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 153,533
Exact value

Exact value: 153533 USD

2000-01-01 – 2000-12-31: 153533 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

-4310731 − 153533 USD

Exact free cash flow: -4464264 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: 0000737955, 737955, edgar:737955