DWYER GROUP INC

EDGAR

39 filing records in this dataset, filed from 1995-08-21 to 2003-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

7.59 million USD

2003-09-30 · USD

Exact inputs and evidence

Operating cash flow

456 thousand USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -188769 USD Source
  • Operating Cash Flow: -644664 USD Source

Free cash flow

328 thousand USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -188769 USD Source
  • Operating Cash Flow: -644664 USD Source
  • Capital Expenditure: 473466 USD Source
  • Capital Expenditure: 345537 USD Source
Cash and cash equivalents
1.71 million USD Source
Exact value

1711427 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.

Net income

3.1 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Net income: 2946416 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: 2147604 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: 603617 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: 604044 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: 1097359 USD · 2003-07-01 – 2003-09-30 Source

Operating cash flow

965 thousand USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: 492010 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -661826 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 282346 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -644664 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 282346 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -188769 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -644664 USD · 2003-01-01 – 2003-06-30 Source

Capital expenditure

585 thousand USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Capital expenditure: 1011941 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 900662 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 276468 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 345537 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 276468 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 473466 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 345537 USD · 2003-01-01 – 2003-06-30 Source

Free cash flow

380 thousand USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: 492010 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: -661826 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 282346 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -644664 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 282346 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -188769 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -644664 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 1011941 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 900662 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 276468 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 345537 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 276468 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 473466 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 345537 USD · 2003-01-01 – 2003-06-30 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: 2003-11-14.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2000-12-31
  • Operating income: 3 of 11 periods available· newest 1999-12-31
  • Net income: 10 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2002-12-31
  • Total assets: 9 of 11 periods available· newest 2002-12-31
  • Total liabilities: 9 of 11 periods available· newest 2002-12-31
  • Current assets: 9 of 11 periods available· newest 2002-12-31
  • Current liabilities: 9 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2002-12-31
  • 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.

  • Net income

    +26%

    Prior period

    USD 2.34 million

    –

    Current period

    USD 2.95 million

    –

    Exact inputs and evidence

    2946416 − 2338278 = 608138 USD

    2338278 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    2946416 USD · 2002-01-01 – 2002-12-31

    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

    -51.2%

    Prior period

    USD 1.01 million

    –

    Current period

    USD 492,010

    –

    Exact inputs and evidence

    492010 − 1007388 = -515378 USD

    1007388 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    492010 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -74.5%

    Prior period

    USD 3.97 million

    –

    Current period

    USD 1.01 million

    –

    Exact inputs and evidence

    1011941 − 3965023 = -2953082 USD

    3965023 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    1011941 USD · 2002-01-01 – 2002-12-31

    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: Revenue.

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 19.22 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 2.05 million 11% of revenue

Cash

  • Operating cash flow −USD 677,186 −3.5% of revenue
  • Capital expenditure USD 325,716 1.7% of revenue
  • Free cash flow Derived −USD 1 million −5.2% 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 93%
  • 1998 Operating loss: operating costs were 111% of revenue.
  • 1999 9.3%85%
  • 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 1993-01-01 – 1993-12-319850992 UnavailableUnavailableUnavailable1246821 Unavailable
Source
1994 1994-01-01 – 1994-12-3113508059 UnavailableUnavailableUnavailable2103956 Unavailable
Source
1995 1995-01-01 – 1995-12-3113652246 UnavailableUnavailableUnavailable-1028504 Unavailable
Source
1996 1996-01-01 – 1996-12-3114092943 UnavailableUnavailableUnavailable-441123 -1803733 Derived
Source
1997 1997-01-01 – 1997-12-3115431996 14385277 Derived 1046719 299943 Derived 746776 -626026 Derived
Source
1998 1998-01-01 – 1998-12-3114811180 16471182 Derived -1660002 -1713262 Derived 53260 -2452133 Derived
Source
1999 1999-01-01 – 1999-12-3116424137 14037865 Derived 2386272 851323 Derived 1534949 -836214 Derived
Source
2000 2000-01-01 – 2000-12-3119217938 UnavailableUnavailableUnavailable2053265 -1002902 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 19.2M 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.20.8M15.6M10.4M5.2M0.0199319972000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue9850992
1994Revenue13508059
1995Revenue13652246
1996Revenue14092943
1997Revenue15431996
1998Revenue14811180
1999Revenue16424137
2000Revenue19217938

Revenue growth

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

17% 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.40%28%17%5%-7%199319972000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year37.1%
1995Year over year1.1%
1996Year over year3.2%
1997Year over year9.5%
1998Year over year-4%
1999Year over year10.9%
2000Year over year17%

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 14.5% 1999
Net margin 10.7% 2000
Free cash flow margin -5.2% 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.18.1%8.8%-0.5%-9.8%-19.1%1993-12-3119972000-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Operating marginNot reported
1994-12-31Operating marginNot reported
1995-12-31Operating marginNot reported
1996-12-31Operating marginNot reported
1997Operating margin6.8%
1998Operating margin-11.2%
1999Operating margin14.5%
2000-12-31Operating marginNot reported
1993Net margin12.7%
1994Net margin15.6%
1995Net margin-7.5%
1996Net margin-3.1%
1997Net margin4.8%
1998Net margin0.4%
1999Net margin9.3%
2000Net margin10.7%
1993Free cash flow marginNot reported
1994Free cash flow marginNot reported
1995Free cash flow marginNot reported
1996Free cash flow margin-12.8%
1997Free cash flow margin-4.1%
1998Free cash flow margin-16.6%
1999Free cash flow margin-5.1%
2000Free cash flow margin-5.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -677.2K 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.159.3K-418.2K-995.7K-1.6M-2.2M199319972000
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 flowNot reportedNo source recorded
1996Operating cash flow-1400226
1997Operating cash flow-453235
1998Operating cash flow-1991338
1999Operating cash flow-530496
2000Operating cash flow-677186

Free cash flow

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

USD -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.196.2K-514.9K-1.2M-1.9M-2.6M199319972000
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 flowUnavailableNo source recorded
1996Free cash flow-1803733
1997Free cash flow-626026
1998Free cash flow-2452133
1999Free cash flow-836214
2000Free cash flow-1002902

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.

32.6% 2000
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.36.8%27.6%18.4%9.2%0.0%1993-12-3119972000
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994Liabilities / assets33.1%
1995Liabilities / assets34.1%
1996Liabilities / assets33.9%
1997Liabilities / assets26%
1998Liabilities / assets32.6%
1999Liabilities / assets29.1%
2000Liabilities / assets32.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.18× 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.4.60×3.45×2.30×1.15×0.00×1993-12-3119972000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities4.26×
1995Current assets / current liabilities2.99×
1996Current assets / current liabilities2.73×
1997Current assets / current liabilities3.41×
1998Current assets / current liabilities1.69×
1999Current assets / current liabilities1.36×
2000Current assets / current liabilities1.18×

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 1993-01-01 – 1993-12-31
USD 1.25 million
Exact value

Exact value: 1246821 USD

1993-01-01 – 1993-12-31: 1246821 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 1994-01-01 – 1994-12-31
USD 2.1 million
Exact value

Exact value: 2103956 USD

1994-01-01 – 1994-12-31: 2103956 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 1995-01-01 – 1995-12-31
−USD 1.03 million
Exact value

Exact value: -1028504 USD

1995-01-01 – 1995-12-31: -1028504 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.

1996 1996-01-01 – 1996-12-31
−USD 441,123
Exact value

Exact value: -441123 USD

1996-01-01 – 1996-12-31: -441123 USD Inspect Net Income Open source
Share or cite

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

−USD 1.4 million
Exact value

Exact value: -1400226 USD

1996-01-01 – 1996-12-31: -1400226 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 403,507
Exact value

Exact value: 403507 USD

1996-01-01 – 1996-12-31: 403507 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.8 million
Calculation and evidence

-1400226 − 403507 USD

Exact free cash flow: -1803733 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 746,776
Exact value

Exact value: 746776 USD

1997-01-01 – 1997-12-31: 746776 USD Inspect Net Income Open source
Share or cite

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

−USD 453,235
Exact value

Exact value: -453235 USD

1997-01-01 – 1997-12-31: -453235 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 172,791
Exact value

Exact value: 172791 USD

1997-01-01 – 1997-12-31: 172791 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 626,026
Calculation and evidence

-453235 − 172791 USD

Exact free cash flow: -626026 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 53,260
Exact value

Exact value: 53260 USD

1998-01-01 – 1998-12-31: 53260 USD Inspect Net Income Open source
Share or cite

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

−USD 1.99 million
Exact value

Exact value: -1991338 USD

1998-01-01 – 1998-12-31: -1991338 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 460,795
Exact value

Exact value: 460795 USD

1998-01-01 – 1998-12-31: 460795 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.45 million
Calculation and evidence

-1991338 − 460795 USD

Exact free cash flow: -2452133 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 1.53 million
Exact value

Exact value: 1534949 USD

1999-01-01 – 1999-12-31: 1534949 USD Inspect Net Income Open source
Share or cite

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

−USD 530,496
Exact value

Exact value: -530496 USD

1999-01-01 – 1999-12-31: -530496 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 305,718
Exact value

Exact value: 305718 USD

1999-01-01 – 1999-12-31: 305718 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 836,214
Calculation and evidence

-530496 − 305718 USD

Exact free cash flow: -836214 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 2.05 million
Exact value

Exact value: 2053265 USD

2000-01-01 – 2000-12-31: 2053265 USD Inspect Net Income Open source
Share or cite

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

−USD 677,186
Exact value

Exact value: -677186 USD

2000-01-01 – 2000-12-31: -677186 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 325,716
Exact value

Exact value: 325716 USD

2000-01-01 – 2000-12-31: 325716 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 million
Calculation and evidence

-677186 − 325716 USD

Exact free cash flow: -1002902 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
USD 2.34 million
Exact value

Exact value: 2338278 USD

2001-01-01 – 2001-12-31: 2338278 USD Inspect Net Income Open source
Share or cite

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

USD 1.01 million
Exact value

Exact value: 1007388 USD

2001-01-01 – 2001-12-31: 1007388 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 3.97 million
Exact value

Exact value: 3965023 USD

2001-01-01 – 2001-12-31: 3965023 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.96 million
Calculation and evidence

1007388 − 3965023 USD

Exact free cash flow: -2957635 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
USD 2.95 million
Exact value

Exact value: 2946416 USD

2002-01-01 – 2002-12-31: 2946416 USD Inspect Net Income Open source
Share or cite

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

USD 492,010
Exact value

Exact value: 492010 USD

2002-01-01 – 2002-12-31: 492010 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 1.01 million
Exact value

Exact value: 1011941 USD

2002-01-01 – 2002-12-31: 1011941 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 519,931
Calculation and evidence

492010 − 1011941 USD

Exact free cash flow: -519931 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.

39 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000797502, 797502, edgar:797502