VERSUS TECHNOLOGY INC

EDGAR

39 filing records in this dataset, filed from 1995-09-20 to 2003-08-29. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

828 thousand USD

2003-07-31 · USD

Exact inputs and evidence

Operating margin

-37.44%

2003-07-31 · %

Exact inputs and evidence
  • Operating Income: -310000 USD Source
  • Revenue: 828000 USD Source

Operating cash flow

-182 thousand USD

2003-07-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -909000 USD Source
  • Operating Cash Flow: -727000 USD Source

Free cash flow

-188 thousand USD

2003-07-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -909000 USD Source
  • Operating Cash Flow: -727000 USD Source
  • Capital Expenditure: 17000 USD Source
  • Capital Expenditure: 11000 USD Source
Cash and cash equivalents
763 thousand USD Source
Exact value

763000 USD

Long-term debt including current maturities
3.1 million USD Source
Exact value

3100000 USD

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

2002-08-01 – 2003-07-31

Exact inputs and evidence
  • Revenue: 1061000 USD · 2002-08-01 – 2002-10-31 Source
  • Revenue: 572000 USD · 2002-11-01 – 2003-01-31 Source
  • Revenue: 1006000 USD · 2003-02-01 – 2003-04-30 Source
  • Revenue: 828000 USD · 2003-05-01 – 2003-07-31 Source

Net income

-1.83 million USD

2002-08-01 – 2003-07-31

Exact inputs and evidence
  • Net income: -673000 USD · 2002-08-01 – 2002-10-31 Source
  • Net income: -551000 USD · 2002-11-01 – 2003-01-31 Source
  • Net income: -250000 USD · 2003-02-01 – 2003-04-30 Source
  • Net income: -358000 USD · 2003-05-01 – 2003-07-31 Source

Capital expenditure

22 thousand USD

2002-08-01 – 2003-07-31

Exact inputs and evidence
  • Capital expenditure: 9000 USD · 2001-11-01 – 2002-10-31 Source
  • Capital expenditure: 4000 USD · 2001-11-01 – 2002-07-31 Source
  • Capital expenditure: 3000 USD · 2002-11-01 – 2003-01-31 Source
  • Capital expenditure: 11000 USD · 2002-11-01 – 2003-04-30 Source
  • Capital expenditure: 3000 USD · 2002-11-01 – 2003-01-31 Source
  • Capital expenditure: 17000 USD · 2002-11-01 – 2003-07-31 Source
  • Capital expenditure: 11000 USD · 2002-11-01 – 2003-04-30 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: 2003-08-29.

Financial data available through: 2002-10-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2002-10-31
  • Operating income: 11 of 11 periods available· newest 2002-10-31
  • Net income: 11 of 11 periods available· newest 2002-10-31
  • Operating cash flow: 11 of 11 periods available· newest 2002-10-31
  • Capital expenditure: 11 of 11 periods available· newest 2002-10-31
  • Total assets: 6 of 11 periods available· newest 1999-10-31
  • Total liabilities: 11 of 11 periods available· newest 2002-10-31
  • Current assets: 10 of 11 periods available· newest 2002-10-31
  • Current liabilities: 10 of 11 periods available· newest 2002-10-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2002-10-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2002-10-31
  • 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

    +6.2%

    Prior period

    USD 3.86 million

    –

    Current period

    USD 4.1 million

    –

    Exact inputs and evidence

    4099000 − 3860000 = 239000 USD

    3860000 USD · 2000-11-01 – 2001-10-31

    Inspect prior input Prior source

    4099000 USD · 2001-11-01 – 2002-10-31

    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 925,000

    Prior period

    −USD 2.13 million

    –

    Current period

    −USD 1.21 million

    –

    Exact inputs and evidence

    -1207000 − -2132000 = 925000 USD

    -2132000 USD · 2000-11-01 – 2001-10-31

    Inspect prior input Prior source

    -1207000 USD · 2001-11-01 – 2002-10-31

    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 2 million

    Prior period

    −USD 1.91 million

    –

    Current period

    USD 89,000

    –

    Exact inputs and evidence

    89000 − -1907000 = 1996000 USD

    -1907000 USD · 2000-11-01 – 2001-10-31

    Inspect prior input Prior source

    89000 USD · 2001-11-01 – 2002-10-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -90.5%

    Prior period

    USD 95,000

    –

    Current period

    USD 9,000

    –

    Exact inputs and evidence

    9000 − 95000 = -86000 USD

    95000 USD · 2000-11-01 – 2001-10-31

    Inspect prior input Prior source

    9000 USD · 2001-11-01 – 2002-10-31

    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.

2002 2001-11-01 – 2002-10-31

  • Revenue USD 4.1 million 100% of revenue
  • Operating costs Derived USD 5.15 million 126% of revenue
  • Operating income −USD 1.05 million −26% of revenue
  • Tax, interest and other Derived USD 156,000 3.8% of revenue
  • Net income −USD 1.21 million −29% of revenue

Cash

  • Operating cash flow USD 89,000 2.2% of revenue
  • Capital expenditure USD 9,000 0.2% of revenue
  • Free cash flow Derived USD 80,000 2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 435% of revenue.
  • 1996 Operating loss: operating costs were 683% of revenue.
  • 1997 Operating loss: operating costs were 281% of revenue.
  • 1998 Operating loss: operating costs were 147% of revenue.
  • 1999 Operating loss: operating costs were 142% of revenue.
  • 1999 Operating loss: operating costs were 142% of revenue.
  • 2000 Operating loss: operating costs were 125% of revenue.
  • 2000 Operating loss: operating costs were 125% of revenue.
  • 2001 Operating loss: operating costs were 150% of revenue.
  • 2002 Operating loss: operating costs were 126% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-11-01 – 1995-10-31989000 4299000 Derived -3310000 -813000 Derived -2497000 -2485000 Derived
Source
1996 1995-11-01 – 1996-10-31348000 2378000 Derived -2030000 -24000 Derived -2006000 -2164000 Derived
Source
1997 1996-11-01 – 1997-10-311524000 4287000 Derived -2763000 -153000 Derived -2610000 -2584000 Derived
Source
1998 1997-11-01 – 1998-10-313167000 4655000 Derived -1488000 -53000 Derived -1435000 -1023000 Derived
Source
1999 1998-08-01 – 1999-07-313297000 4683000 Derived -1386000 27000 Derived -1413000 -1116000 Derived
Source
1999 1998-11-01 – 1999-10-313297000 4683000 Derived -1386000 28000 Derived -1414000 -1116000 Derived
Source
2000 1999-08-01 – 2000-07-314853000 6053000 Derived -1200000 -38000 Derived -1162000 -1578000 Derived
Source
2000 1999-11-01 – 2000-10-314853000 6053000 Derived -1200000 -38000 Derived -1162000 -1578000 Derived
Source
2001 2000-11-01 – 2001-10-313860000 5793000 Derived -1933000 199000 Derived -2132000 -2002000 Derived
Source
2002 2001-11-01 – 2002-10-314099000 5150000 Derived -1051000 156000 Derived -1207000 80000 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 4.1M 2002
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.5.2M3.9M2.6M1.3M0.0199519992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue989000
1996Revenue348000
1997Revenue1524000
1998Revenue3167000
1999Revenue3297000
1999Revenue3297000
2000Revenue4853000
2000Revenue4853000
2001Revenue3860000
2002Revenue4099000

Revenue growth

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

6.2% 2002
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.370%252%134%16%-102%199519992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over year-69.1%
1996Year over year-64.8%
1997Year over year337.9%
1998Year over year107.8%
1999Year over yearNo prior comparable period
1999Year over year4.1%
2000Year over year47.2%
2000Year over year47.2%
2001Year over year-20.5%
2002Year over year6.2%

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 -25.6% 2002
Net margin -29.4% 2002
Free cash flow margin 2% 2002
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.52%-129%-310%-491%-672%199519992002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-334.7%
1996Operating margin-583.3%
1997Operating margin-181.3%
1998Operating margin-47%
1999Operating margin-42%
1999Operating margin-42%
2000Operating margin-24.7%
2000Operating margin-24.7%
2001Operating margin-50.1%
2002Operating margin-25.6%
1995Net margin-252.5%
1996Net margin-576.4%
1997Net margin-171.3%
1998Net margin-45.3%
1999Net margin-42.9%
1999Net margin-42.9%
2000Net margin-23.9%
2000Net margin-23.9%
2001Net margin-55.2%
2002Net margin-29.4%
1995Free cash flow margin-251.3%
1996Free cash flow margin-621.8%
1997Free cash flow margin-169.6%
1998Free cash flow margin-32.3%
1999Free cash flow margin-33.8%
1999Free cash flow margin-33.8%
2000Free cash flow margin-32.5%
2000Free cash flow margin-32.5%
2001Free cash flow margin-51.9%
2002Free cash flow margin2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 89K 2002
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.294.7K-450.9K-1.2M-1.9M-2.7M199519992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-2466000
1996Operating cash flow-2050000
1997Operating cash flow-2482000
1998Operating cash flow-985000
1999Operating cash flow-817000
1999Operating cash flow-817000
2000Operating cash flow-1279000
2000Operating cash flow-1279000
2001Operating cash flow-1907000
2002Operating cash flow89000

Free cash flow

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

USD 80K 2002
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.293.1K-479.4K-1.3M-2.0M-2.8M199519992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-2485000
1996Free cash flow-2164000
1997Free cash flow-2584000
1998Free cash flow-1023000
1999Free cash flow-1116000
1999Free cash flow-1116000
2000Free cash flow-1578000
2000Free cash flow-1578000
2001Free cash flow-2002000
2002Free cash flow80000

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.

50.5% 1999
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.60%45%30%15%0%199519992002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assets55.9%
1996Liabilities / assets14.4%
1997Liabilities / assets14.3%
1998Liabilities / assets12.2%
1999Liabilities / assetsNot reported
1999Liabilities / assets50.5%
2000Liabilities / assetsNot reported
2000Liabilities / assetsNot reported
2001Liabilities / assetsNot reported
2002Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.22× 2002
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.6.23×4.67×3.12×1.56×0.00×199519992002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities2.13×
1996-10-31Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities2.75×
1998Current assets / current liabilities2.12×
1999Current assets / current liabilities5.77×
1999Current assets / current liabilities4.59×
2000Current assets / current liabilities2.99×
2000Current assets / current liabilities4.6×
2001Current assets / current liabilities2.44×
2002Current assets / current liabilities3.22×

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
1995 1994-11-01 – 1995-10-31
−USD 2.5 million
Exact value

Exact value: -2497000 USD

1994-11-01 – 1995-10-31: -2497000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.47 million
Exact value

Exact value: -2466000 USD

1994-11-01 – 1995-10-31: -2466000 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 19,000
Exact value

Exact value: 19000 USD

1994-11-01 – 1995-10-31: 19000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.49 million
Calculation and evidence

-2466000 − 19000 USD

Exact free cash flow: -2485000 USD

Share or cite

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

1996 1995-11-01 – 1996-10-31
−USD 2.01 million
Exact value

Exact value: -2006000 USD

1995-11-01 – 1996-10-31: -2006000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.05 million
Exact value

Exact value: -2050000 USD

1995-11-01 – 1996-10-31: -2050000 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 114,000
Exact value

Exact value: 114000 USD

1995-11-01 – 1996-10-31: 114000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.16 million
Calculation and evidence

-2050000 − 114000 USD

Exact free cash flow: -2164000 USD

Share or cite

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

1997 1996-11-01 – 1997-10-31
−USD 2.61 million
Exact value

Exact value: -2610000 USD

1996-11-01 – 1997-10-31: -2610000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.48 million
Exact value

Exact value: -2482000 USD

1996-11-01 – 1997-10-31: -2482000 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 102,000
Exact value

Exact value: 102000 USD

1996-11-01 – 1997-10-31: 102000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.58 million
Calculation and evidence

-2482000 − 102000 USD

Exact free cash flow: -2584000 USD

Share or cite

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

1998 1997-11-01 – 1998-10-31
−USD 1.44 million
Exact value

Exact value: -1435000 USD

1997-11-01 – 1998-10-31: -1435000 USD Inspect Net Income Open source
Share or cite

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

−USD 985,000
Exact value

Exact value: -985000 USD

1997-11-01 – 1998-10-31: -985000 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 38,000
Exact value

Exact value: 38000 USD

1997-11-01 – 1998-10-31: 38000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.02 million
Calculation and evidence

-985000 − 38000 USD

Exact free cash flow: -1023000 USD

Share or cite

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

1999 1998-08-01 – 1999-07-31
−USD 1.41 million
Exact value

Exact value: -1413000 USD

1998-08-01 – 1999-07-31: -1413000 USD Inspect Net Income Open source
Share or cite

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

−USD 817,000
Exact value

Exact value: -817000 USD

1998-08-01 – 1999-07-31: -817000 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 299,000
Exact value

Exact value: 299000 USD

1998-08-01 – 1999-07-31: 299000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.12 million
Calculation and evidence

-817000 − 299000 USD

Exact free cash flow: -1116000 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 1.41 million
Exact value

Exact value: -1414000 USD

1998-11-01 – 1999-10-31: -1414000 USD Inspect Net Income Open source
Share or cite

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

−USD 817,000
Exact value

Exact value: -817000 USD

1998-11-01 – 1999-10-31: -817000 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 299,000
Exact value

Exact value: 299000 USD

1998-11-01 – 1999-10-31: 299000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.12 million
Calculation and evidence

-817000 − 299000 USD

Exact free cash flow: -1116000 USD

Share or cite

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

2000 1999-08-01 – 2000-07-31
−USD 1.16 million
Exact value

Exact value: -1162000 USD

1999-08-01 – 2000-07-31: -1162000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.28 million
Exact value

Exact value: -1279000 USD

1999-08-01 – 2000-07-31: -1279000 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 299,000
Exact value

Exact value: 299000 USD

1999-08-01 – 2000-07-31: 299000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.58 million
Calculation and evidence

-1279000 − 299000 USD

Exact free cash flow: -1578000 USD

Share or cite

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

2000 1999-11-01 – 2000-10-31
−USD 1.16 million
Exact value

Exact value: -1162000 USD

1999-11-01 – 2000-10-31: -1162000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.28 million
Exact value

Exact value: -1279000 USD

1999-11-01 – 2000-10-31: -1279000 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 299,000
Exact value

Exact value: 299000 USD

1999-11-01 – 2000-10-31: 299000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.58 million
Calculation and evidence

-1279000 − 299000 USD

Exact free cash flow: -1578000 USD

Share or cite

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

2001 2000-11-01 – 2001-10-31
−USD 2.13 million
Exact value

Exact value: -2132000 USD

2000-11-01 – 2001-10-31: -2132000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.91 million
Exact value

Exact value: -1907000 USD

2000-11-01 – 2001-10-31: -1907000 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 95,000
Exact value

Exact value: 95000 USD

2000-11-01 – 2001-10-31: 95000 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 million
Calculation and evidence

-1907000 − 95000 USD

Exact free cash flow: -2002000 USD

Share or cite

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

2002 2001-11-01 – 2002-10-31
−USD 1.21 million
Exact value

Exact value: -1207000 USD

2001-11-01 – 2002-10-31: -1207000 USD Inspect Net Income Open source
Share or cite

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

USD 89,000
Exact value

Exact value: 89000 USD

2001-11-01 – 2002-10-31: 89000 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 9,000
Exact value

Exact value: 9000 USD

2001-11-01 – 2002-10-31: 9000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 80,000
Calculation and evidence

89000 − 9000 USD

Exact free cash flow: 80000 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: 0000842638, 842638, edgar:842638