U S INTEC INC

EDGAR

5 filing records in this dataset, filed from 1995-03-31 to 1995-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

30.3 million USD

1995-06-30 · USD

Exact inputs and evidence

Operating margin

-10.91%

1995-06-30 · %

Exact inputs and evidence
  • Operating Income: -3305102 USD Source
  • Revenue: 30305764 USD Source

Operating cash flow

-4.3 million USD

1995-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -7396636 USD Source
  • Operating Cash Flow: -3096812 USD Source

Free cash flow

-4.38 million USD

1995-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -7396636 USD Source
  • Operating Cash Flow: -3096812 USD Source
  • Capital Expenditure: 1598488 USD Source
  • Capital Expenditure: 1514584 USD Source
Cash and cash equivalents
161 thousand USD Source
Exact value

161195 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: 1995-08-14.

Financial data available through: 1994-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1994-12-31
  • Operating income: 3 of 11 periods available· newest 1994-12-31
  • Net income: 3 of 11 periods available· newest 1994-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1994-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1994-12-31
  • Total assets: 2 of 11 periods available· newest 1994-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 1994-12-31
  • Current liabilities: 2 of 11 periods available· newest 1994-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1994-12-31
  • 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

    +14.8%

    Prior period

    USD 83.31 million

    –

    Current period

    USD 95.62 million

    –

    Exact inputs and evidence

    95621644 − 83310861 = 12310783 USD

    83310861 USD · 1993-01-01 – 1993-12-31

    Inspect prior input Prior source

    95621644 USD · 1994-01-01 – 1994-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -55%

    Prior period

    USD 2.2 million

    –

    Current period

    USD 990,883

    –

    Exact inputs and evidence

    990883 − 2203162 = -1212279 USD

    2203162 USD · 1993-01-01 – 1993-12-31

    Inspect prior input Prior source

    990883 USD · 1994-01-01 – 1994-12-31

    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

    +171.8%

    Prior period

    USD 3.08 million

    –

    Current period

    USD 8.37 million

    –

    Exact inputs and evidence

    8370302 − 3079396 = 5290906 USD

    3079396 USD · 1993-01-01 – 1993-12-31

    Inspect prior input Prior source

    8370302 USD · 1994-01-01 – 1994-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +205.9%

    Prior period

    USD 6.95 million

    –

    Current period

    USD 21.27 million

    –

    Exact inputs and evidence

    21267484 − 6951842 = 14315642 USD

    6951842 USD · 1993-01-01 – 1993-12-31

    Inspect prior input Prior source

    21267484 USD · 1994-01-01 – 1994-12-31

    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.

1994 1994-01-01 – 1994-12-31

  • Revenue USD 95.62 million 100% of revenue
  • Operating costs Derived USD 93.12 million 97% of revenue
  • Operating income USD 2.5 million 2.6% of revenue
  • Tax, interest and other Derived USD 1.51 million 1.6% of revenue
  • Net income USD 990,883 1% of revenue

Cash

  • Operating cash flow USD 8.37 million 8.8% of revenue
  • Capital expenditure USD 21.27 million 22% of revenue
  • Free cash flow Derived −USD 12.9 million −13% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1992 98%
  • 1993 95%
  • 1994 97%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1992 1992-01-01 – 1992-12-3173856449 72571821 Derived 1284628 505439 Derived 779189 -1473756 Derived
Source
1993 1993-01-01 – 1993-12-3183310861 79093185 Derived 4217676 2014514 Derived 2203162 -3872446 Derived
Source
1994 1994-01-01 – 1994-12-3195621644 93118449 Derived 2503195 1512312 Derived 990883 -12897182 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 95.6M 1994
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.103.3M77.5M51.6M25.8M0.0199219931994
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Revenue73856449
1993Revenue83310861
1994Revenue95621644

Revenue growth

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

14.8% 1994
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.16.0%12.0%8.0%4.0%0.0%199219931994
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1992Year over yearNo prior comparable period
1993Year over year12.8%
1994Year over year14.8%

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 2.6% 1994
Net margin 1% 1994
Free cash flow margin -13.5% 1994
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.6.5%1.2%-4.2%-9.6%-15.0%199219931994
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1992Operating margin1.7%
1993Operating margin5.1%
1994Operating margin2.6%
1992Net margin1.1%
1993Net margin2.6%
1994Net margin1%
1992Free cash flow margin-2%
1993Free cash flow margin-4.6%
1994Free cash flow margin-13.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 8.4M 1994
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.9.0M6.8M4.5M2.3M0.0199219931994
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Operating cash flow628740
1993Operating cash flow3079396
1994Operating cash flow8370302

Free cash flow

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

USD -12.9M 1994
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.1.0M-2.7M-6.4M-10.2M-13.9M199219931994
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Free cash flow-1473756
1993Free cash flow-3872446
1994Free cash flow-12897182

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
1992-12-31Liabilities / assetsNot reportedNo source recorded
1993-12-31Liabilities / assetsNot reported
1994-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.47× 1994
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.2.18×1.64×1.09×0.55×0.00×1992-12-3119931994
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1992-12-31Current assets / current liabilitiesNot reportedNo source recorded
1993Current assets / current liabilities2.02×
1994Current assets / current liabilities1.47×

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
1992 1992-01-01 – 1992-12-31
USD 779,189
Exact value

Exact value: 779189 USD

1992-01-01 – 1992-12-31: 779189 USD Inspect Net Income Open source
Share or cite

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

USD 628,740
Exact value

Exact value: 628740 USD

1992-01-01 – 1992-12-31: 628740 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 2.1 million
Exact value

Exact value: 2102496 USD

1992-01-01 – 1992-12-31: 2102496 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.47 million
Calculation and evidence

628740 − 2102496 USD

Exact free cash flow: -1473756 USD

Share or cite

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

1993 1993-01-01 – 1993-12-31
USD 2.2 million
Exact value

Exact value: 2203162 USD

1993-01-01 – 1993-12-31: 2203162 USD Inspect Net Income Open source
Share or cite

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

USD 3.08 million
Exact value

Exact value: 3079396 USD

1993-01-01 – 1993-12-31: 3079396 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 6.95 million
Exact value

Exact value: 6951842 USD

1993-01-01 – 1993-12-31: 6951842 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.87 million
Calculation and evidence

3079396 − 6951842 USD

Exact free cash flow: -3872446 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 990,883
Exact value

Exact value: 990883 USD

1994-01-01 – 1994-12-31: 990883 USD Inspect Net Income Open source
Share or cite

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

USD 8.37 million
Exact value

Exact value: 8370302 USD

1994-01-01 – 1994-12-31: 8370302 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 21.27 million
Exact value

Exact value: 21267484 USD

1994-01-01 – 1994-12-31: 21267484 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.9 million
Calculation and evidence

8370302 − 21267484 USD

Exact free cash flow: -12897182 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.

5 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000778424, 778424, edgar:778424