MICROAGE INC /DE/

EDGAR

27 filing records in this dataset, filed from 1995-03-15 to 2000-09-21. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

377 million USD

2000-07-30 · USD

Exact inputs and evidence

Operating margin

-16.14%

2000-07-30 · %

Exact inputs and evidence
  • Operating Income: -60908000 USD Source
  • Revenue: 377462000 USD Source
Cash and cash equivalents
36.8 million USD Source
Exact value

36819000 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: 2000-09-21.

Financial data available through: 1999-10-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 1999-10-31
  • Operating income: 7 of 11 periods available· newest 1999-10-31
  • Net income: 7 of 11 periods available· newest 1999-10-31
  • Operating cash flow: 7 of 11 periods available· newest 1999-10-31
  • Capital expenditure: 7 of 11 periods available· newest 1999-10-31
  • Total assets: 5 of 11 periods available· newest 1999-10-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 1999-10-31
  • Current liabilities: 4 of 11 periods available· newest 1999-10-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 1999-10-31
  • 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

    +11.4%

    Prior period

    USD 5.52 billion

    –

    Current period

    USD 6.15 billion

    –

    Exact inputs and evidence

    6149613000 − 5520031000 = 629582000 USD

    5520031000 USD · 1997-11-02 – 1998-11-01

    Inspect prior input Prior source

    6149613000 USD · 1998-11-01 – 1999-10-31

    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 160.7 million

    Prior period

    −USD 8.33 million

    –

    Current period

    −USD 169.02 million

    –

    Exact inputs and evidence

    -169022000 − -8325000 = -160697000 USD

    -8325000 USD · 1997-11-02 – 1998-11-01

    Inspect prior input Prior source

    -169022000 USD · 1998-11-01 – 1999-10-31

    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 30.17 million

    Prior period

    −USD 9.58 million

    –

    Current period

    USD 20.59 million

    –

    Exact inputs and evidence

    20589000 − -9580000 = 30169000 USD

    -9580000 USD · 1997-11-02 – 1998-11-01

    Inspect prior input Prior source

    20589000 USD · 1998-11-01 – 1999-10-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +25.2%

    Prior period

    USD 42.26 million

    –

    Current period

    USD 52.9 million

    –

    Exact inputs and evidence

    52903000 − 42258000 = 10645000 USD

    42258000 USD · 1997-11-02 – 1998-11-01

    Inspect prior input Prior source

    52903000 USD · 1998-11-01 – 1999-10-31

    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 1998-11-01 – 1999-10-31

  • Revenue USD 6.15 billion 100% of revenue
  • Cost of revenue USD 5.78 billion 94% of revenue
  • Operating expenses USD 378.91 million 6.2% of revenue
  • Other operating costs Derived USD 147.46 million 2.4% of revenue
  • Operating income −USD 153.39 million −2.5% of revenue
  • Tax, interest and other Derived USD 15.63 million 0.3% of revenue
  • Net income −USD 169.02 million −2.7% of revenue

Cash

  • Operating cash flow USD 20.59 million 0.3% of revenue
  • Capital expenditure USD 52.9 million 0.9% of revenue
  • Free cash flow Derived −USD 32.31 million −0.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 99%
  • 1994 99%
  • 1995 99%
  • 1996 99%
  • 1997 98%
  • 1998 Net loss: net income was −0.2% of revenue.
  • 1999 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1992-10-30 – 1993-10-291509823000 1491122000 Derived 18701000 8201000 Derived 10500000 -33676000 Derived
Source
1994 1993-10-30 – 1994-10-292220816000 2188295000 Derived 32521000 16179000 Derived 16342000 -33957000 Derived
Source
1995 1994-10-30 – 1995-10-293098976000 3078022000 Derived 20954000 17320000 Derived 3634000 10825000 Derived
Source
1996 1995-11-04 – 1996-11-033608230000 3567689000 Derived 40541000 25012000 Derived 15529000 13081000 Derived
Source
1997 1996-11-03 – 1997-11-024379208000 4308003000 Derived 71205000 46008000 Derived 25197000 -11000000 Derived
Source
1998 1997-11-02 – 1998-11-015520031000 5494073000 Derived 25958000 34283000 Derived -8325000 -51838000 Derived
Source
1999 1998-11-01 – 1999-10-316149613000 6303006000 Derived -153393000 15629000 Derived -169022000 -32314000 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 6.1B 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.6.6B5.0B3.3B1.7B0.0199319961999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue1509823000
1994Revenue2220816000
1995Revenue3098976000
1996Revenue3608230000
1997Revenue4379208000
1998Revenue5520031000
1999Revenue6149613000

Revenue growth

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

11.4% 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.51%38%25%13%0%199319961999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year47.1%
1995Year over year39.5%
1996Year over year16.4%
1997Year over year21.4%
1998Year over year26.1%
1999Year over year11.4%

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 -2.5% 1999
Net margin -2.7% 1999
Free cash flow margin -0.5% 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.2.0%0.7%-0.6%-1.8%-3.1%199319961999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin1.2%
1994Operating margin1.5%
1995Operating margin0.7%
1996Operating margin1.1%
1997Operating margin1.6%
1998Operating margin0.5%
1999Operating margin-2.5%
1993Net margin0.7%
1994Net margin0.7%
1995Net margin0.1%
1996Net margin0.4%
1997Net margin0.6%
1998Net margin-0.2%
1999Net margin-2.7%
1993Free cash flow margin-2.2%
1994Free cash flow margin-1.5%
1995Free cash flow margin0.3%
1996Free cash flow margin0.4%
1997Free cash flow margin-0.3%
1998Free cash flow margin-0.9%
1999Free cash flow margin-0.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 20.6M 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.42.2M24.0M5.7M-12.6M-30.8M199319961999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow-25789000
1994Operating cash flow-16388000
1995Operating cash flow34054000
1996Operating cash flow37182000
1997Operating cash flow23988000
1998Operating cash flow-9580000
1999Operating cash flow20589000

Free cash flow

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

USD -32.3M 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.18.3M-552.0K-19.4M-38.2M-57.0M199319961999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-33676000
1994Free cash flow-33957000
1995Free cash flow10825000
1996Free cash flow13081000
1997Free cash flow-11000000
1998Free cash flow-51838000
1999Free cash flow-32314000

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
1993-10-29Liabilities / assetsNot reportedNo source recorded
1994-10-29Liabilities / assetsNot reportedNo source recorded
1995-10-29Liabilities / assetsNot reported
1996-11-03Liabilities / assetsNot reported
1997-11-02Liabilities / assetsNot reported
1998-11-01Liabilities / assetsNot reported
1999-10-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.09× 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.1.37×1.03×0.69×0.34×0.00×1993-10-2919961999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-10-29Current assets / current liabilitiesNot reportedNo source recorded
1994-10-29Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.27×
1996Current assets / current liabilities1.22×
1997Current assets / current liabilities1.2×
1998-11-01Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities1.09×

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 1992-10-30 – 1993-10-29
USD 10.5 million
Exact value

Exact value: 10500000 USD

1992-10-30 – 1993-10-29: 10500000 USD Inspect Net Income Open source
Share or cite

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

−USD 25.79 million
Exact value

Exact value: -25789000 USD

1992-10-30 – 1993-10-29: -25789000 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 7.89 million
Exact value

Exact value: 7887000 USD

1992-10-30 – 1993-10-29: 7887000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 33.68 million
Calculation and evidence

-25789000 − 7887000 USD

Exact free cash flow: -33676000 USD

Share or cite

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

1994 1993-10-30 – 1994-10-29
USD 16.34 million
Exact value

Exact value: 16342000 USD

1993-10-30 – 1994-10-29: 16342000 USD Inspect Net Income Open source
Share or cite

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

−USD 16.39 million
Exact value

Exact value: -16388000 USD

1993-10-30 – 1994-10-29: -16388000 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 17.57 million
Exact value

Exact value: 17569000 USD

1993-10-30 – 1994-10-29: 17569000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 33.96 million
Calculation and evidence

-16388000 − 17569000 USD

Exact free cash flow: -33957000 USD

Share or cite

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

1995 1994-10-30 – 1995-10-29
USD 3.63 million
Exact value

Exact value: 3634000 USD

1994-10-30 – 1995-10-29: 3634000 USD Inspect Net Income Open source
Share or cite

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

USD 34.05 million
Exact value

Exact value: 34054000 USD

1994-10-30 – 1995-10-29: 34054000 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 23.23 million
Exact value

Exact value: 23229000 USD

1994-10-30 – 1995-10-29: 23229000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 10.83 million
Calculation and evidence

34054000 − 23229000 USD

Exact free cash flow: 10825000 USD

Share or cite

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

1996 1995-11-04 – 1996-11-03
USD 15.53 million
Exact value

Exact value: 15529000 USD

1995-11-04 – 1996-11-03: 15529000 USD Inspect Net Income Open source
Share or cite

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

USD 37.18 million
Exact value

Exact value: 37182000 USD

1995-11-04 – 1996-11-03: 37182000 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 24.1 million
Exact value

Exact value: 24101000 USD

1995-11-04 – 1996-11-03: 24101000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.08 million
Calculation and evidence

37182000 − 24101000 USD

Exact free cash flow: 13081000 USD

Share or cite

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

1997 1996-11-03 – 1997-11-02
USD 25.2 million
Exact value

Exact value: 25197000 USD

1996-11-03 – 1997-11-02: 25197000 USD Inspect Net Income Open source
Share or cite

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

USD 23.99 million
Exact value

Exact value: 23988000 USD

1996-11-03 – 1997-11-02: 23988000 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 34.99 million
Exact value

Exact value: 34988000 USD

1996-11-03 – 1997-11-02: 34988000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11 million
Calculation and evidence

23988000 − 34988000 USD

Exact free cash flow: -11000000 USD

Share or cite

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

1998 1997-11-02 – 1998-11-01
−USD 8.33 million
Exact value

Exact value: -8325000 USD

1997-11-02 – 1998-11-01: -8325000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.58 million
Exact value

Exact value: -9580000 USD

1997-11-02 – 1998-11-01: -9580000 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 42.26 million
Exact value

Exact value: 42258000 USD

1997-11-02 – 1998-11-01: 42258000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 51.84 million
Calculation and evidence

-9580000 − 42258000 USD

Exact free cash flow: -51838000 USD

Share or cite

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

1999 1998-11-01 – 1999-10-31
−USD 169.02 million
Exact value

Exact value: -169022000 USD

1998-11-01 – 1999-10-31: -169022000 USD Inspect Net Income Open source
Share or cite

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

USD 20.59 million
Exact value

Exact value: 20589000 USD

1998-11-01 – 1999-10-31: 20589000 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 52.9 million
Exact value

Exact value: 52903000 USD

1998-11-01 – 1999-10-31: 52903000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 32.31 million
Calculation and evidence

20589000 − 52903000 USD

Exact free cash flow: -32314000 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.

27 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000814249, 814249, edgar:814249