SECURITY ASSOCIATES INTERNATIONAL INC

EDGAR

26 filing records in this dataset, filed from 1997-11-12 to 2002-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.54 million USD

2002-09-30 · USD

Exact inputs and evidence

Operating margin

-38.23%

2002-09-30 · %

Exact inputs and evidence
  • Operating Income: -1734795 USD Source
  • Revenue: 4538113 USD Source

Operating cash flow

-1.74 million USD

2002-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5061392 USD Source
  • Operating Cash Flow: -3322012 USD Source
Cash and cash equivalents
2.97 million USD Source
Exact value

2965195 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

19.6 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Revenue: 20961815 USD · 2001-01-01 – 2001-12-31 Source
  • Revenue: 15757250 USD · 2001-01-01 – 2001-09-30 Source
  • Revenue: 5080215 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 4756050 USD · 2002-04-01 – 2002-06-30 Source
  • Revenue: 4538113 USD · 2002-07-01 – 2002-09-30 Source

Net income

-12.5 million USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Net income: -14244872 USD · 2001-01-01 – 2001-12-31 Source
  • Net income: -8926561 USD · 2001-01-01 – 2001-09-30 Source
  • Net income: -2055422 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -4644777 USD · 2002-01-01 – 2002-06-30 Source
  • Net income: -2055422 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -7137313 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -4644777 USD · 2002-01-01 – 2002-06-30 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: 2002-11-14.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2001-12-31
  • Operating income: 7 of 11 periods available· newest 2001-12-31
  • Net income: 7 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2000-12-31
  • Total assets: 6 of 11 periods available· newest 2001-12-31
  • Total liabilities: 6 of 11 periods available· newest 2001-12-31
  • Current assets: 6 of 11 periods available· newest 2001-12-31
  • Current liabilities: 6 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2000-12-31
  • 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.

  • Revenue

    -5.6%

    Prior period

    USD 22.22 million

    –

    Current period

    USD 20.96 million

    –

    Exact inputs and evidence

    20961815 − 22215282 = -1253467 USD

    22215282 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    20961815 USD · 2001-01-01 – 2001-12-31

    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 8.49 million

    Prior period

    −USD 5.75 million

    –

    Current period

    −USD 14.24 million

    –

    Exact inputs and evidence

    -14244872 − -5752424 = -8492448 USD

    -5752424 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -14244872 USD · 2001-01-01 – 2001-12-31

    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

    −USD 3.02 million

    Prior period

    −USD 2.79 million

    –

    Current period

    −USD 5.81 million

    –

    Exact inputs and evidence

    -5808921 − -2788486 = -3020435 USD

    -2788486 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -5808921 USD · 2001-01-01 – 2001-12-31

    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: Capital expenditure.

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 2001-01-01 – 2001-12-31

  • Revenue USD 20.96 million 100% of revenue
  • Operating costs Derived USD 31.6 million 151% of revenue
  • Operating income −USD 10.64 million −51% of revenue
  • Tax, interest and other Derived USD 3.6 million 17% of revenue
  • Net income −USD 14.24 million −68% of revenue

Cash

  • Operating cash flow −USD 5.81 million −28% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 114% of revenue.
  • 1996 Operating loss: operating costs were 116% of revenue.
  • 1997 Operating loss: operating costs were 125% of revenue.
  • 1998 Operating loss: operating costs were 117% of revenue.
  • 1999 Operating loss: operating costs were 113% of revenue.
  • 2000 Operating loss: operating costs were 119% of revenue.
  • 2001 Operating loss: operating costs were 151% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-312733253 3122514 Derived -389261 558017 Derived -947278 Unavailable
Source
1996 1996-01-01 – 1996-12-313782091 4373558 Derived -591467 1126792 Derived -1718259 Unavailable
Source
1997 1997-01-01 – 1997-12-3110814087 13476127 Derived -2662040 1862606 Derived -4524646 Unavailable
Source
1998 1998-01-01 – 1998-12-3120203850 23610146 Derived -3406296 2869593 Derived -6275889 -1389845 Derived
Source
1999 1999-01-01 – 1999-12-3122689132 25620357 Derived -2931225 665410 Derived -3596635 -1940938 Derived
Source
2000 2000-01-01 – 2000-12-3122215282 26384362 Derived -4169080 1583344 Derived -5752424 -5539469 Derived
Source
2001 2001-01-01 – 2001-12-3120961815 31603469 Derived -10641654 3603218 Derived -14244872 Unavailable
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 21M 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.24.5M18.4M12.3M6.1M0.0199519982001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue2733253
1996Revenue3782091
1997Revenue10814087
1998Revenue20203850
1999Revenue22689132
2000Revenue22215282
2001Revenue20961815

Revenue growth

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

-5.6% 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.201%146%90%35%-21%199519982001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year38.4%
1997Year over year185.9%
1998Year over year86.8%
1999Year over year12.3%
2000Year over year-2.1%
2001Year over year-5.6%

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 -50.8% 2001
Net margin -68% 2001
Free cash flow margin -24.9% 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.5%-14%-34%-54%-73%199519982001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-14.2%
1996Operating margin-15.6%
1997Operating margin-24.6%
1998Operating margin-16.9%
1999Operating margin-12.9%
2000Operating margin-18.8%
2001Operating margin-50.8%
1995Net margin-34.7%
1996Net margin-45.4%
1997Net margin-41.8%
1998Net margin-31.1%
1999Net margin-15.9%
2000Net margin-25.9%
2001Net margin-68%
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow margin-6.9%
1999Free cash flow margin-8.6%
2000Free cash flow margin-24.9%
2001Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -5.8M 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.1.2M-666.6K-2.6M-4.4M-6.3M199519982001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-164655
1996Operating cash flow-421628
1997Operating cash flow700309
1998Operating cash flow363015
1999Operating cash flow-311454
2000Operating cash flow-2788486
2001Operating cash flow-5808921

Free cash flow

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

USD -5.5M 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.443.2K-1.2M-2.8M-4.4M-6.0M199519982001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flowUnavailable
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flow-1389845
1999Free cash flow-1940938
2000Free cash flow-5539469
2001Free cash flowUnavailable

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.

87.9% 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.100%75%50%25%0%1995-12-3119982001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets92.3%
1997Liabilities / assets79.9%
1998Liabilities / assets91.9%
1999Liabilities / assets57.5%
2000Liabilities / assets68.4%
2001Liabilities / assets87.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.89× 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.1.34×1.00×0.67×0.33×0.00×1995-12-3119982001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities0.33×
1997Current assets / current liabilities1.24×
1998Current assets / current liabilities0.55×
1999Current assets / current liabilities0.44×
2000Current assets / current liabilities0.56×
2001Current assets / current liabilities0.89×

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 1995-01-01 – 1995-12-31
−USD 947,278
Exact value

Exact value: -947278 USD

1995-01-01 – 1995-12-31: -947278 USD Inspect Net Income Open source
Share or cite

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

−USD 164,655
Exact value

Exact value: -164655 USD

1995-01-01 – 1995-12-31: -164655 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.

1996 1996-01-01 – 1996-12-31
−USD 1.72 million
Exact value

Exact value: -1718259 USD

1996-01-01 – 1996-12-31: -1718259 USD Inspect Net Income Open source
Share or cite

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

−USD 421,628
Exact value

Exact value: -421628 USD

1996-01-01 – 1996-12-31: -421628 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.

1997 1997-01-01 – 1997-12-31
−USD 4.52 million
Exact value

Exact value: -4524646 USD

1997-01-01 – 1997-12-31: -4524646 USD Inspect Net Income Open source
Share or cite

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

USD 700,309
Exact value

Exact value: 700309 USD

1997-01-01 – 1997-12-31: 700309 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.

1998 1998-01-01 – 1998-12-31
−USD 6.28 million
Exact value

Exact value: -6275889 USD

1998-01-01 – 1998-12-31: -6275889 USD Inspect Net Income Open source
Share or cite

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

USD 363,015
Exact value

Exact value: 363015 USD

1998-01-01 – 1998-12-31: 363015 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 1.75 million
Exact value

Exact value: 1752860 USD

1998-01-01 – 1998-12-31: 1752860 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.39 million
Calculation and evidence

363015 − 1752860 USD

Exact free cash flow: -1389845 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 3.6 million
Exact value

Exact value: -3596635 USD

1999-01-01 – 1999-12-31: -3596635 USD Inspect Net Income Open source
Share or cite

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

−USD 311,454
Exact value

Exact value: -311454 USD

1999-01-01 – 1999-12-31: -311454 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 1.63 million
Exact value

Exact value: 1629484 USD

1999-01-01 – 1999-12-31: 1629484 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.94 million
Calculation and evidence

-311454 − 1629484 USD

Exact free cash flow: -1940938 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 5.75 million
Exact value

Exact value: -5752424 USD

2000-01-01 – 2000-12-31: -5752424 USD Inspect Net Income Open source
Share or cite

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

−USD 2.79 million
Exact value

Exact value: -2788486 USD

2000-01-01 – 2000-12-31: -2788486 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 2.75 million
Exact value

Exact value: 2750983 USD

2000-01-01 – 2000-12-31: 2750983 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.54 million
Calculation and evidence

-2788486 − 2750983 USD

Exact free cash flow: -5539469 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 14.24 million
Exact value

Exact value: -14244872 USD

2001-01-01 – 2001-12-31: -14244872 USD Inspect Net Income Open source
Share or cite

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

−USD 5.81 million
Exact value

Exact value: -5808921 USD

2001-01-01 – 2001-12-31: -5808921 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.

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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000851720, 851720, edgar:851720