INTELLIGENT ELECTRONICS INC

EDGAR

20 filing records in this dataset, filed from 1994-04-22 to 1998-04-07. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

85.6 million USD

1997-11-01 · USD

Exact inputs and evidence

Operating margin

1.28%

1997-11-01 · %

Exact inputs and evidence
  • Operating Income: 1092000 USD Source
  • Revenue: 85636000 USD Source
Cash and cash equivalents
46.6 million USD Source
Exact value

46586000 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: 1998-04-07.

Financial data available through: 1998-01-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 1998-01-31
  • Operating income: 8 of 11 periods available· newest 1998-01-31
  • Net income: 8 of 11 periods available· newest 1998-01-31
  • Operating cash flow: 8 of 11 periods available· newest 1998-01-31
  • Capital expenditure: 8 of 11 periods available· newest 1998-01-31
  • Total assets: 4 of 11 periods available· newest 1998-01-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 1998-01-31
  • Current liabilities: 4 of 11 periods available· newest 1998-01-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 1998-01-31
  • 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

    -28.4%

    Prior period

    USD 779.64 million

    –

    Current period

    USD 557.91 million

    –

    Exact inputs and evidence

    557912000 − 779642000 = -221730000 USD

    779642000 USD · 1996-02-02 – 1997-02-01

    Inspect prior input Prior source

    557912000 USD · 1997-02-01 – 1998-01-31

    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 59.82 million

    Prior period

    −USD 104.05 million

    –

    Current period

    −USD 44.24 million

    –

    Exact inputs and evidence

    -44236000 − -104054000 = 59818000 USD

    -104054000 USD · 1996-02-02 – 1997-02-01

    Inspect prior input Prior source

    -44236000 USD · 1997-02-01 – 1998-01-31

    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 12.72 million

    Prior period

    −USD 34.01 million

    –

    Current period

    −USD 21.3 million

    –

    Exact inputs and evidence

    -21295000 − -34014000 = 12719000 USD

    -34014000 USD · 1996-02-01 – 1997-01-31

    Inspect prior input Prior source

    -21295000 USD · 1997-02-01 – 1998-01-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +53.4%

    Prior period

    USD 5.16 million

    –

    Current period

    USD 7.92 million

    –

    Exact inputs and evidence

    7920000 − 5163000 = 2757000 USD

    5163000 USD · 1996-02-01 – 1997-01-31

    Inspect prior input Prior source

    7920000 USD · 1997-02-01 – 1998-01-31

    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.

1998 1997-02-01 – 1998-01-31

  • Revenue USD 557.91 million 100% of revenue
  • Cost of revenue USD 477.41 million 86% of revenue
  • Operating expenses USD 85.5 million 15% of revenue
  • Operating income −USD 5 million −0.9% of revenue
  • Tax, interest and other Derived USD 39.24 million 7% of revenue
  • Net income −USD 44.24 million −7.9% of revenue

Cash

  • Operating cash flow −USD 21.3 million −3.8% of revenue
  • Capital expenditure USD 7.92 million 1.4% of revenue
  • Free cash flow Derived −USD 29.22 million −5.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1991 96%
  • 1992 97%
  • 1993 Net loss: net income was −0.1% of revenue.
  • 1994 98%
  • 1995 99%
  • 1996 Operating loss: operating costs were 103% of revenue.
  • 1997 Operating loss: operating costs were 105% of revenue.
  • 1998 Operating loss: operating costs were 101% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1991 1990-01-30 – 1991-01-291753574000 1689549000 Derived 64025000 25832000 Derived 38193000 75995000 Derived
Source
1992 1991-01-30 – 1992-01-29515974000 498523000 Derived 17451000 6806000 Derived 10645000 -14521000 Derived
Source
1993 1992-01-30 – 1993-01-292016686000 1971361000 Derived 45325000 46620000 Derived -1295000 26499000 Derived
Source
1994 1993-01-30 – 1994-01-292646102000 2586440000 Derived 59662000 16737000 Derived 42925000 760000 Derived
Source
1995 1994-01-29 – 1995-01-283208083000 3176293000 Derived 31790000 23730000 Derived 8060000 -4697000 Derived
Source
1996 1995-02-04 – 1996-02-03469266000 483465000 Derived -14199000 5289000 Derived -19488000 -73383000 Derived
Source
1997 1996-02-02 – 1997-02-01779642000 821175000 Derived -41533000 62521000 Derived -104054000 Unavailable
Source
1998 1997-02-01 – 1998-01-31557912000 562912000 Derived -5000000 39236000 Derived -44236000 -29215000 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 557.9M 1998
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.3.5B2.6B1.7B866.2M0.0199119951998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Revenue1753574000
1992Revenue515974000
1993Revenue2016686000
1994Revenue2646102000
1995Revenue3208083000
1996Revenue469266000
1997Revenue779642000
1998Revenue557912000

Revenue growth

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

-28.4% 1998
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.321%212%103%-6%-115%199119951998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1991Year over yearNo prior comparable period
1992Year over year-70.6%
1993Year over year290.9%
1994Year over year31.2%
1995Year over year21.2%
1996Year over year-85.4%
1997Year over year66.1%
1998Year over year-28.4%

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 -0.9% 1998
Net margin -7.9% 1998
Free cash flow margin -5.2% 1998
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.5.9%0.1%-5.7%-11.4%-17.2%199119951998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1991Operating margin3.7%
1992Operating margin3.4%
1993Operating margin2.2%
1994Operating margin2.3%
1995Operating margin1%
1996Operating margin-3%
1997Operating margin-5.3%
1998Operating margin-0.9%
1991Net margin2.2%
1992Net margin2.1%
1993Net margin-0.1%
1994Net margin1.6%
1995Net margin0.3%
1996Net margin-4.2%
1997Net margin-13.3%
1998Net margin-7.9%
1991Free cash flow margin4.3%
1992Free cash flow margin-2.8%
1993Free cash flow margin1.3%
1994Free cash flow margin0%
1995Free cash flow margin-0.1%
1996Free cash flow margin-15.6%
1997Free cash flow marginNot reported
1998Free cash flow margin-5.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -21.3M 1998
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.93.0M49.1M5.3M-38.6M-82.5M199119951998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Operating cash flow80912000
1992Operating cash flow-14022000
1993Operating cash flow31070000
1994Operating cash flow8162000
1995Operating cash flow23304000
1996Operating cash flow-70389000
1997Operating cash flowNot reportedNo source recorded
1998Operating cash flow-21295000

Free cash flow

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

USD -29.2M 1998
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.87.9M44.6M1.3M-42.0M-85.3M199119951998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Free cash flow75995000
1992Free cash flow-14521000
1993Free cash flow26499000
1994Free cash flow760000
1995Free cash flow-4697000
1996Free cash flow-73383000
1997Free cash flowUnavailableNo source recorded
1998Free cash flow-29215000

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
1991-01-29Liabilities / assetsNot reportedNo source recorded
1992-01-29Liabilities / assetsNot reportedNo source recorded
1993-01-29Liabilities / assetsNot reportedNo source recorded
1994-01-29Liabilities / assetsNot reported
1995-01-28Liabilities / assetsNot reported
1996-02-03Liabilities / assetsNot reportedNo source recorded
1997-02-01Liabilities / assetsNot reported
1998-01-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.46× 1998
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.1.58×1.19×0.79×0.40×0.00×1991-01-2919951998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1991-01-29Current assets / current liabilitiesNot reportedNo source recorded
1992-01-29Current assets / current liabilitiesNot reportedNo source recorded
1993-01-29Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities1.3×
1995Current assets / current liabilities1.06×
1996-02-03Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities0.97×
1998Current assets / current liabilities1.46×

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
1991 1990-01-30 – 1991-01-29
USD 38.19 million
Exact value

Exact value: 38193000 USD

1990-01-30 – 1991-01-29: 38193000 USD Inspect Net Income Open source
Share or cite

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

USD 80.91 million
Exact value

Exact value: 80912000 USD

1990-01-30 – 1991-01-29: 80912000 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 4.92 million
Exact value

Exact value: 4917000 USD

1990-01-30 – 1991-01-29: 4917000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 76 million
Calculation and evidence

80912000 − 4917000 USD

Exact free cash flow: 75995000 USD

Share or cite

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

1992 1991-01-30 – 1992-01-29
USD 10.65 million
Exact value

Exact value: 10645000 USD

1991-01-30 – 1992-01-29: 10645000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.02 million
Exact value

Exact value: -14022000 USD

1991-01-30 – 1992-01-29: -14022000 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 499,000
Exact value

Exact value: 499000 USD

1991-01-30 – 1992-01-29: 499000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.52 million
Calculation and evidence

-14022000 − 499000 USD

Exact free cash flow: -14521000 USD

Share or cite

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

1993 1992-01-30 – 1993-01-29
−USD 1.3 million
Exact value

Exact value: -1295000 USD

1992-01-30 – 1993-01-29: -1295000 USD Inspect Net Income Open source
Share or cite

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

USD 31.07 million
Exact value

Exact value: 31070000 USD

1992-01-30 – 1993-01-29: 31070000 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 4.57 million
Exact value

Exact value: 4571000 USD

1992-01-30 – 1993-01-29: 4571000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 26.5 million
Calculation and evidence

31070000 − 4571000 USD

Exact free cash flow: 26499000 USD

Share or cite

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

1994 1993-01-30 – 1994-01-29
USD 42.93 million
Exact value

Exact value: 42925000 USD

1993-01-30 – 1994-01-29: 42925000 USD Inspect Net Income Open source
Share or cite

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

USD 8.16 million
Exact value

Exact value: 8162000 USD

1993-01-30 – 1994-01-29: 8162000 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 7.4 million
Exact value

Exact value: 7402000 USD

1993-01-30 – 1994-01-29: 7402000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 760,000
Calculation and evidence

8162000 − 7402000 USD

Exact free cash flow: 760000 USD

Share or cite

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

1995 1994-01-29 – 1995-01-28
USD 8.06 million
Exact value

Exact value: 8060000 USD

1994-01-29 – 1995-01-28: 8060000 USD Inspect Net Income Open source
Share or cite

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

USD 23.3 million
Exact value

Exact value: 23304000 USD

1994-01-29 – 1995-01-28: 23304000 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 28 million
Exact value

Exact value: 28001000 USD

1994-01-29 – 1995-01-28: 28001000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.7 million
Calculation and evidence

23304000 − 28001000 USD

Exact free cash flow: -4697000 USD

Share or cite

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

1996 1995-02-04 – 1996-02-03
−USD 19.49 million
Exact value

Exact value: -19488000 USD

1995-02-04 – 1996-02-03: -19488000 USD Inspect Net Income Open source
Share or cite

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

−USD 70.39 million
Exact value

Exact value: -70389000 USD

1995-02-04 – 1996-02-03: -70389000 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 2.99 million
Exact value

Exact value: 2994000 USD

1995-02-04 – 1996-02-03: 2994000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 73.38 million
Calculation and evidence

-70389000 − 2994000 USD

Exact free cash flow: -73383000 USD

Share or cite

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

1997 1996-02-01 – 1997-01-31
Unavailable Not reported for this period.
−USD 34.01 million
Exact value

Exact value: -34014000 USD

1996-02-01 – 1997-01-31: -34014000 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 5.16 million
Exact value

Exact value: 5163000 USD

1996-02-01 – 1997-01-31: 5163000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 39.18 million
Calculation and evidence

-34014000 − 5163000 USD

Exact free cash flow: -39177000 USD

Share or cite

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

1997 1996-02-02 – 1997-02-01
−USD 104.05 million
Exact value

Exact value: -104054000 USD

1996-02-02 – 1997-02-01: -104054000 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 1997-02-01 – 1998-01-31
−USD 44.24 million
Exact value

Exact value: -44236000 USD

1997-02-01 – 1998-01-31: -44236000 USD Inspect Net Income Open source
Share or cite

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

−USD 21.3 million
Exact value

Exact value: -21295000 USD

1997-02-01 – 1998-01-31: -21295000 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 7.92 million
Exact value

Exact value: 7920000 USD

1997-02-01 – 1998-01-31: 7920000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 29.22 million
Calculation and evidence

-21295000 − 7920000 USD

Exact free cash flow: -29215000 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.

20 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000814430, 814430, edgar:814430

Also known as INTELLIGENT ELECTRONICS INC ET AL