CONSYGEN INC

EDGAR

27 filing records in this dataset, filed from 1997-07-03 to 2002-02-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

6.04 thousand USD

2001-11-30 · USD

Exact inputs and evidence

Operating margin

-10,118.03%

2001-11-30 · %

Exact inputs and evidence
  • Operating Income: -611028 USD Source
  • Revenue: 6039 USD Source

Operating cash flow

-190 thousand USD

2001-11-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -472930 USD Source
  • Operating Cash Flow: -283330 USD Source
Cash and cash equivalents
655 USD Source
Exact value

655 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.

Revenue

-639 thousand USD

2000-12-01 – 2001-11-30

Exact inputs and evidence
  • Revenue: 31584 USD · 2000-12-01 – 2001-02-28 Source
  • Revenue: 131172 USD · 2000-06-01 – 2001-05-31 Source
  • Revenue: 811023 USD · 2000-06-01 – 2001-02-28 Source
  • Revenue: 3415 USD · 2001-06-01 – 2001-08-31 Source
  • Revenue: 6039 USD · 2001-09-01 – 2001-11-30 Source

Net income

-6.51 million USD

2000-12-01 – 2001-11-30

Exact inputs and evidence
  • Net income: -1331682 USD · 2000-12-01 – 2001-02-28 Source
  • Net income: -7517471 USD · 2000-06-01 – 2001-05-31 Source
  • Net income: -3683647 USD · 2000-06-01 – 2001-02-28 Source
  • Net income: -789871 USD · 2001-06-01 – 2001-08-31 Source
  • Net income: -1345344 USD · 2001-06-01 – 2001-11-30 Source
  • Net income: -789871 USD · 2001-06-01 – 2001-08-31 Source

Operating cash flow

-995 thousand USD

2000-12-01 – 2001-11-30

Exact inputs and evidence
  • Operating cash flow: -1801441 USD · 2000-06-01 – 2001-02-28 Source
  • Operating cash flow: -1361121 USD · 2000-06-01 – 2000-11-30 Source
  • Operating cash flow: -1883168 USD · 2000-06-01 – 2001-05-31 Source
  • Operating cash flow: -1801441 USD · 2000-06-01 – 2001-02-28 Source
  • Operating cash flow: -283330 USD · 2001-06-01 – 2001-08-31 Source
  • Operating cash flow: -472930 USD · 2001-06-01 – 2001-11-30 Source
  • Operating cash flow: -283330 USD · 2001-06-01 – 2001-08-31 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: 2002-02-20.

Financial data available through: 2001-05-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2001-05-31
  • Operating income: 7 of 11 periods available· newest 2001-05-31
  • Net income: 8 of 11 periods available· newest 2001-05-31
  • Operating cash flow: 8 of 11 periods available· newest 2001-05-31
  • Capital expenditure: 7 of 11 periods available· newest 2001-05-31
  • Total assets: 6 of 11 periods available· newest 2001-05-31
  • Total liabilities: 5 of 11 periods available· newest 2001-05-31
  • Current assets: 6 of 11 periods available· newest 2001-05-31
  • Current liabilities: 6 of 11 periods available· newest 2001-05-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2001-05-31
  • 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

    -10.4%

    Prior period

    USD 146,424

    –

    Current period

    USD 131,172

    –

    Exact inputs and evidence

    131172 − 146424 = -15252 USD

    146424 USD · 1999-06-01 – 2000-05-31

    Inspect prior input Prior source

    131172 USD · 2000-06-01 – 2001-05-31

    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 85,437

    Prior period

    −USD 7.43 million

    –

    Current period

    −USD 7.52 million

    –

    Exact inputs and evidence

    -7517471 − -7432034 = -85437 USD

    -7432034 USD · 1999-06-01 – 2000-05-31

    Inspect prior input Prior source

    -7517471 USD · 2000-06-01 – 2001-05-31

    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 1.63 million

    Prior period

    −USD 3.51 million

    –

    Current period

    −USD 1.88 million

    –

    Exact inputs and evidence

    -1883168 − -3514115 = 1630947 USD

    -3514115 USD · 1999-06-01 – 2000-05-31

    Inspect prior input Prior source

    -1883168 USD · 2000-06-01 – 2001-05-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -76.8%

    Prior period

    USD 95,561

    –

    Current period

    USD 22,166

    –

    Exact inputs and evidence

    22166 − 95561 = -73395 USD

    95561 USD · 1999-06-01 – 2000-05-31

    Inspect prior input Prior source

    22166 USD · 2000-06-01 – 2001-05-31

    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.

2001 2000-06-01 – 2001-05-31

  • Revenue USD 131,172 100% of revenue
  • Operating costs Derived USD 7.03 million 5,358% of revenue
  • Operating income −USD 6.9 million −5,258% of revenue
  • Tax, interest and other Derived USD 620,000 473% of revenue
  • Net income −USD 7.52 million −5,731% of revenue

Cash

  • Operating cash flow −USD 1.88 million −1,436% of revenue
  • Capital expenditure USD 22,166 17% of revenue
  • Free cash flow Derived −USD 1.91 million −1,453% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Not shown: operating income or net income is not reported.
  • 1995 Operating loss: operating costs were 441% of revenue.
  • 1996 Operating loss: operating costs were 15,303% of revenue.
  • 1997 Operating loss: operating costs were 8,339% of revenue.
  • 1998 Operating loss: operating costs were 495% of revenue.
  • 1999 Operating loss: operating costs were 15,019% of revenue.
  • 2000 Operating loss: operating costs were 5,181% of revenue.
  • 2001 Operating loss: operating costs were 5,358% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-06-01 – 1994-05-31790466 UnavailableUnavailableUnavailable-655138 Unavailable
Source
1995 1994-06-01 – 1995-05-31328546 1448943 Derived -1120397 0 Derived -1120397 -629795 Derived
Source
1996 1995-06-01 – 1996-05-3143552 6664620 Derived -6621068 0 Derived -6621068 -1273178 Derived
Source
1997 1996-06-01 – 1997-05-3120000 1667754 Derived -1647754 0 Derived -1647754 -873021 Derived
Source
1998 1997-06-01 – 1998-05-31814835 4032880 Derived -3218045 -138981 Derived -3079064 -4371249 Derived
Source
1999 1998-06-01 – 1999-05-3133380 5013243 Derived -4979863 -34058 Derived -4945805 -4491693 Derived
Source
2000 1999-06-01 – 2000-05-31146424 7586778 Derived -7440354 -8320 Derived -7432034 -3609676 Derived
Source
2001 2000-06-01 – 2001-05-31131172 7028643 Derived -6897471 620000 Derived -7517471 -1905334 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 131.2K 2001
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.880.0K660.0K440.0K220.0K0.0199419982001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue790466
1995Revenue328546
1996Revenue43552
1997Revenue20000
1998Revenue814835
1999Revenue33380
2000Revenue146424
2001Revenue131172

Revenue growth

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

-10.4% 2001
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.4,300%3,119%1,939%759%-422%199419982001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year-58.4%
1996Year over year-86.7%
1997Year over year-54.1%
1998Year over year3,974.2%
1999Year over year-95.9%
2000Year over year338.7%
2001Year over year-10.4%

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 -5,258.3% 2001
Net margin -5,731% 2001
Free cash flow margin -1,452.5% 2001
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.1,216%-3,193%-7,601%-12,010%-16,419%1994-05-3119982001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994-05-31Operating marginNot reported
1995Operating margin-341%
1996Operating margin-15,202.7%
1997Operating margin-8,238.8%
1998Operating margin-394.9%
1999Operating margin-14,918.7%
2000Operating margin-5,081.4%
2001Operating margin-5,258.3%
1994Net margin-82.9%
1995Net margin-341%
1996Net margin-15,202.7%
1997Net margin-8,238.8%
1998Net margin-377.9%
1999Net margin-14,816.7%
2000Net margin-5,075.7%
2001Net margin-5,731%
1994Free cash flow marginNot reported
1995Free cash flow margin-191.7%
1996Free cash flow margin-2,923.4%
1997Free cash flow margin-4,365.1%
1998Free cash flow margin-536.5%
1999Free cash flow margin-13,456.2%
2000Free cash flow margin-2,465.2%
2001Free cash flow margin-1,452.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.9M 2001
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.340.1K-892.7K-2.1M-3.4M-4.6M199419982001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-342861
1995Operating cash flow-568868
1996Operating cash flow-1242951
1997Operating cash flow-864023
1998Operating cash flow-3157691
1999Operating cash flow-4251055
2000Operating cash flow-3514115
2001Operating cash flow-1883168

Free cash flow

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

USD -1.9M 2001
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.359.3K-943.3K-2.2M-3.5M-4.9M199419982001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailable
1995Free cash flow-629795
1996Free cash flow-1273178
1997Free cash flow-873021
1998Free cash flow-4371249
1999Free cash flow-4491693
2000Free cash flow-3609676
2001Free cash flow-1905334

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.

499.1% 2001
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.989%742%495%247%0%1994-05-3119982001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-05-31Liabilities / assetsNot reportedNo source recorded
1995-05-31Liabilities / assetsNot reportedNo source recorded
1996-05-31Liabilities / assetsNot reported
1997Liabilities / assets915.8%
1998Liabilities / assets56.5%
1999Liabilities / assets161.5%
2000Liabilities / assets274.3%
2001Liabilities / assets499.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.02× 2001
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.14.69×11.01×7.34×3.67×0.00×1994-05-3119982001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-05-31Current assets / current liabilitiesNot reportedNo source recorded
1995-05-31Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities0.07×
1997Current assets / current liabilities0.08×
1998Current assets / current liabilities13.6×
1999Current assets / current liabilities0.33×
2000Current assets / current liabilities0.18×
2001Current assets / current liabilities0.02×

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
1994 1993-06-01 – 1994-05-31
−USD 655,138
Exact value

Exact value: -655138 USD

1993-06-01 – 1994-05-31: -655138 USD Inspect Net Income Open source
Share or cite

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

−USD 342,861
Exact value

Exact value: -342861 USD

1993-06-01 – 1994-05-31: -342861 USD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1995 1994-06-01 – 1995-05-31
−USD 1.12 million
Exact value

Exact value: -1120397 USD

1994-06-01 – 1995-05-31: -1120397 USD Inspect Net Income Open source
Share or cite

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

−USD 568,868
Exact value

Exact value: -568868 USD

1994-06-01 – 1995-05-31: -568868 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 60,927
Exact value

Exact value: 60927 USD

1994-06-01 – 1995-05-31: 60927 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 629,795
Calculation and evidence

-568868 − 60927 USD

Exact free cash flow: -629795 USD

Share or cite

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

1996 1995-06-01 – 1996-05-31
−USD 6.62 million
Exact value

Exact value: -6621068 USD

1995-06-01 – 1996-05-31: -6621068 USD Inspect Net Income Open source
Share or cite

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

−USD 1.24 million
Exact value

Exact value: -1242951 USD

1995-06-01 – 1996-05-31: -1242951 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 30,227
Exact value

Exact value: 30227 USD

1995-06-01 – 1996-05-31: 30227 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.27 million
Calculation and evidence

-1242951 − 30227 USD

Exact free cash flow: -1273178 USD

Share or cite

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

1997 1996-06-01 – 1997-05-31
−USD 1.65 million
Exact value

Exact value: -1647754 USD

1996-06-01 – 1997-05-31: -1647754 USD Inspect Net Income Open source
Share or cite

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

−USD 864,023
Exact value

Exact value: -864023 USD

1996-06-01 – 1997-05-31: -864023 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 8,998
Exact value

Exact value: 8998 USD

1996-06-01 – 1997-05-31: 8998 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 873,021
Calculation and evidence

-864023 − 8998 USD

Exact free cash flow: -873021 USD

Share or cite

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

1998 1997-06-01 – 1998-05-31
−USD 3.08 million
Exact value

Exact value: -3079064 USD

1997-06-01 – 1998-05-31: -3079064 USD Inspect Net Income Open source
Share or cite

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

−USD 3.16 million
Exact value

Exact value: -3157691 USD

1997-06-01 – 1998-05-31: -3157691 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 1.21 million
Exact value

Exact value: 1213558 USD

1997-06-01 – 1998-05-31: 1213558 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.37 million
Calculation and evidence

-3157691 − 1213558 USD

Exact free cash flow: -4371249 USD

Share or cite

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

1999 1998-06-01 – 1999-05-31
−USD 4.95 million
Exact value

Exact value: -4945805 USD

1998-06-01 – 1999-05-31: -4945805 USD Inspect Net Income Open source
Share or cite

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

−USD 4.25 million
Exact value

Exact value: -4251055 USD

1998-06-01 – 1999-05-31: -4251055 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 240,638
Exact value

Exact value: 240638 USD

1998-06-01 – 1999-05-31: 240638 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.49 million
Calculation and evidence

-4251055 − 240638 USD

Exact free cash flow: -4491693 USD

Share or cite

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

2000 1999-06-01 – 2000-05-31
−USD 7.43 million
Exact value

Exact value: -7432034 USD

1999-06-01 – 2000-05-31: -7432034 USD Inspect Net Income Open source
Share or cite

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

−USD 3.51 million
Exact value

Exact value: -3514115 USD

1999-06-01 – 2000-05-31: -3514115 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 95,561
Exact value

Exact value: 95561 USD

1999-06-01 – 2000-05-31: 95561 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.61 million
Calculation and evidence

-3514115 − 95561 USD

Exact free cash flow: -3609676 USD

Share or cite

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

2001 2000-06-01 – 2001-05-31
−USD 7.52 million
Exact value

Exact value: -7517471 USD

2000-06-01 – 2001-05-31: -7517471 USD Inspect Net Income Open source
Share or cite

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

−USD 1.88 million
Exact value

Exact value: -1883168 USD

2000-06-01 – 2001-05-31: -1883168 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 22,166
Exact value

Exact value: 22166 USD

2000-06-01 – 2001-05-31: 22166 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.91 million
Calculation and evidence

-1883168 − 22166 USD

Exact free cash flow: -1905334 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: 0000844008, 844008, edgar:844008