MICRONICS COMPUTERS INC /CA

EDGAR

9 filing records in this dataset, filed from 1996-05-14 to 1998-05-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

10.9 million USD

1998-03-31 · USD

Exact inputs and evidence

Operating margin

-28.37%

1998-03-31 · %

Exact inputs and evidence
  • Operating Income: -3085000 USD Source
  • Revenue: 10873000 USD Source

Operating cash flow

825 thousand USD

1998-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -353000 USD Source
  • Operating Cash Flow: -1178000 USD Source

Free cash flow

760 thousand USD

1998-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -353000 USD Source
  • Operating Cash Flow: -1178000 USD Source
  • Capital Expenditure: 75000 USD Source
  • Capital Expenditure: 10000 USD Source
Cash and cash equivalents
19.9 million USD Source
Exact value

19945000 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

69.1 million USD

1997-04-01 – 1998-03-31

Exact inputs and evidence
  • Revenue: 22274000 USD · 1997-04-01 – 1997-06-30 Source
  • Revenue: 99276000 USD · 1996-10-01 – 1997-09-30 Source
  • Revenue: 82744000 USD · 1996-10-01 – 1997-06-30 Source
  • Revenue: 19459000 USD · 1997-10-01 – 1997-12-31 Source
  • Revenue: 10873000 USD · 1998-01-01 – 1998-03-31 Source

Net income

-10.7 million USD

1997-04-01 – 1998-03-31

Exact inputs and evidence
  • Net income: -2933000 USD · 1997-04-01 – 1997-06-30 Source
  • Net income: -9789000 USD · 1996-10-01 – 1997-09-30 Source
  • Net income: -5431000 USD · 1996-10-01 – 1997-06-30 Source
  • Net income: -719000 USD · 1997-10-01 – 1997-12-31 Source
  • Net income: -2700000 USD · 1998-01-01 – 1998-03-31 Source

Operating cash flow

-3.17 million USD

1997-04-01 – 1998-03-31

Exact inputs and evidence
  • Operating cash flow: -957000 USD · 1996-10-01 – 1997-06-30 Source
  • Operating cash flow: 2393000 USD · 1996-10-01 – 1997-03-31 Source
  • Operating cash flow: -428000 USD · 1996-10-01 – 1997-09-30 Source
  • Operating cash flow: -957000 USD · 1996-10-01 – 1997-06-30 Source
  • Operating cash flow: -1178000 USD · 1997-10-01 – 1997-12-31 Source
  • Operating cash flow: -353000 USD · 1997-10-01 – 1998-03-31 Source
  • Operating cash flow: -1178000 USD · 1997-10-01 – 1997-12-31 Source

Capital expenditure

128 thousand USD

1997-04-01 – 1998-03-31

Exact inputs and evidence
  • Capital expenditure: 533000 USD · 1996-10-01 – 1997-06-30 Source
  • Capital expenditure: 501000 USD · 1996-10-01 – 1997-03-31 Source
  • Capital expenditure: 554000 USD · 1996-10-01 – 1997-09-30 Source
  • Capital expenditure: 533000 USD · 1996-10-01 – 1997-06-30 Source
  • Capital expenditure: 10000 USD · 1997-10-01 – 1997-12-31 Source
  • Capital expenditure: 75000 USD · 1997-10-01 – 1998-03-31 Source
  • Capital expenditure: 10000 USD · 1997-10-01 – 1997-12-31 Source

Free cash flow

-3.3 million USD

1997-04-01 – 1998-03-31

Exact inputs and evidence
  • Operating cash flow: -957000 USD · 1996-10-01 – 1997-06-30 Source
  • Operating cash flow: 2393000 USD · 1996-10-01 – 1997-03-31 Source
  • Operating cash flow: -428000 USD · 1996-10-01 – 1997-09-30 Source
  • Operating cash flow: -957000 USD · 1996-10-01 – 1997-06-30 Source
  • Operating cash flow: -1178000 USD · 1997-10-01 – 1997-12-31 Source
  • Operating cash flow: -353000 USD · 1997-10-01 – 1998-03-31 Source
  • Operating cash flow: -1178000 USD · 1997-10-01 – 1997-12-31 Source
  • Capital expenditure: 533000 USD · 1996-10-01 – 1997-06-30 Source
  • Capital expenditure: 501000 USD · 1996-10-01 – 1997-03-31 Source
  • Capital expenditure: 554000 USD · 1996-10-01 – 1997-09-30 Source
  • Capital expenditure: 533000 USD · 1996-10-01 – 1997-06-30 Source
  • Capital expenditure: 10000 USD · 1997-10-01 – 1997-12-31 Source
  • Capital expenditure: 75000 USD · 1997-10-01 – 1998-03-31 Source
  • Capital expenditure: 10000 USD · 1997-10-01 – 1997-12-31 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: 1998-05-08.

Financial data available through: 1997-09-30.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1997-09-30
  • Operating income: 4 of 11 periods available· newest 1997-09-30
  • Net income: 4 of 11 periods available· newest 1997-09-30
  • Operating cash flow: 4 of 11 periods available· newest 1997-09-30
  • Capital expenditure: 4 of 11 periods available· newest 1997-09-30
  • Total assets: 3 of 11 periods available· newest 1997-09-30
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 1997-09-30
  • Current liabilities: 3 of 11 periods available· newest 1997-09-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 1997-09-30
  • 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

    -42%

    Prior period

    USD 171.25 million

    –

    Current period

    USD 99.28 million

    –

    Exact inputs and evidence

    99276000 − 171245000 = -71969000 USD

    171245000 USD · 1995-10-01 – 1996-09-30

    Inspect prior input Prior source

    99276000 USD · 1996-10-01 – 1997-09-30

    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 3.5 million

    Prior period

    −USD 13.29 million

    –

    Current period

    −USD 9.79 million

    –

    Exact inputs and evidence

    -9789000 − -13288000 = 3499000 USD

    -13288000 USD · 1995-10-01 – 1996-09-30

    Inspect prior input Prior source

    -9789000 USD · 1996-10-01 – 1997-09-30

    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

    -102.1%

    Prior period

    USD 20.86 million

    –

    Current period

    −USD 428,000

    –

    Exact inputs and evidence

    -428000 − 20856000 = -21284000 USD

    20856000 USD · 1995-10-01 – 1996-09-30

    Inspect prior input Prior source

    -428000 USD · 1996-10-01 – 1997-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +15.2%

    Prior period

    USD 481,000

    –

    Current period

    USD 554,000

    –

    Exact inputs and evidence

    554000 − 481000 = 73000 USD

    481000 USD · 1995-10-01 – 1996-09-30

    Inspect prior input Prior source

    554000 USD · 1996-10-01 – 1997-09-30

    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.

1997 1996-10-01 – 1997-09-30

  • Revenue USD 99.28 million 100% of revenue
  • Cost of revenue USD 90.82 million 91% of revenue
  • Operating expenses USD 18.96 million 19% of revenue
  • Operating income −USD 10.51 million −11% of revenue
  • Tax, interest and other Derived −USD 716,000 −0.7% of revenue
  • Net income −USD 9.79 million −9.9% of revenue

Cash

  • Operating cash flow −USD 428,000 −0.4% of revenue
  • Capital expenditure USD 554,000 0.6% of revenue
  • Free cash flow Derived −USD 982,000 −1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Net income was higher than operating income, so the split is not drawn.
  • 1995 Operating loss: operating costs were 108% of revenue.
  • 1996 Operating loss: operating costs were 103% of revenue.
  • 1997 Operating loss: operating costs were 111% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-10-01 – 1994-09-30163635000 161411000 Derived 2224000 -102000 Derived 2326000 -197000 Derived
Source
1995 1994-10-01 – 1995-09-30234077000 253547000 Derived -19470000 -6634000 Derived -12836000 -15452000 Derived
Source
1996 1995-10-01 – 1996-09-30171245000 176636000 Derived -5391000 7897000 Derived -13288000 20375000 Derived
Source
1997 1996-10-01 – 1997-09-3099276000 109781000 Derived -10505000 -716000 Derived -9789000 -982000 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 99.3M 1997
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.252.8M189.6M126.4M63.2M0.01994199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue163635000
1995Revenue234077000
1996Revenue171245000
1997Revenue99276000

Revenue growth

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

-42% 1997
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.50%25%1%-24%-49%1994199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year43%
1996Year over year-26.8%
1997Year over year-42%

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 -10.6% 1997
Net margin -9.9% 1997
Free cash flow margin -1% 1997
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.13.7%7.2%0.7%-5.9%-12.4%1994199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin1.4%
1995Operating margin-8.3%
1996Operating margin-3.1%
1997Operating margin-10.6%
1994Net margin1.4%
1995Net margin-5.5%
1996Net margin-7.8%
1997Net margin-9.9%
1994Free cash flow margin-0.1%
1995Free cash flow margin-6.6%
1996Free cash flow margin11.9%
1997Free cash flow margin-1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -428K 1997
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.23.7M13.5M3.3M-6.9M-17.0M1994199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow832000
1995Operating cash flow-14221000
1996Operating cash flow20856000
1997Operating cash flow-428000

Free cash flow

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

USD -982K 1997
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.23.2M12.9M2.5M-7.9M-18.3M1994199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-197000
1995Free cash flow-15452000
1996Free cash flow20375000
1997Free cash flow-982000

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
1994-09-30Liabilities / assetsNot reportedNo source recorded
1995-09-30Liabilities / assetsNot reported
1996-09-30Liabilities / assetsNot reported
1997-09-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.94× 1997
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.3.39×2.54×1.69×0.85×0.00×1994-09-30199519961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-09-30Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities2.33×
1996Current assets / current liabilities3.14×
1997Current assets / current liabilities2.94×

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 1993-10-01 – 1994-09-30
USD 2.33 million
Exact value

Exact value: 2326000 USD

1993-10-01 – 1994-09-30: 2326000 USD Inspect Net Income Open source
Share or cite

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

USD 832,000
Exact value

Exact value: 832000 USD

1993-10-01 – 1994-09-30: 832000 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 1.03 million
Exact value

Exact value: 1029000 USD

1993-10-01 – 1994-09-30: 1029000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 197,000
Calculation and evidence

832000 − 1029000 USD

Exact free cash flow: -197000 USD

Share or cite

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

1995 1994-10-01 – 1995-09-30
−USD 12.84 million
Exact value

Exact value: -12836000 USD

1994-10-01 – 1995-09-30: -12836000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.22 million
Exact value

Exact value: -14221000 USD

1994-10-01 – 1995-09-30: -14221000 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 1.23 million
Exact value

Exact value: 1231000 USD

1994-10-01 – 1995-09-30: 1231000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 15.45 million
Calculation and evidence

-14221000 − 1231000 USD

Exact free cash flow: -15452000 USD

Share or cite

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

1996 1995-10-01 – 1996-09-30
−USD 13.29 million
Exact value

Exact value: -13288000 USD

1995-10-01 – 1996-09-30: -13288000 USD Inspect Net Income Open source
Share or cite

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

USD 20.86 million
Exact value

Exact value: 20856000 USD

1995-10-01 – 1996-09-30: 20856000 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 481,000
Exact value

Exact value: 481000 USD

1995-10-01 – 1996-09-30: 481000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 20.38 million
Calculation and evidence

20856000 − 481000 USD

Exact free cash flow: 20375000 USD

Share or cite

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

1997 1996-10-01 – 1997-09-30
−USD 9.79 million
Exact value

Exact value: -9789000 USD

1996-10-01 – 1997-09-30: -9789000 USD Inspect Net Income Open source
Share or cite

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

−USD 428,000
Exact value

Exact value: -428000 USD

1996-10-01 – 1997-09-30: -428000 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 554,000
Exact value

Exact value: 554000 USD

1996-10-01 – 1997-09-30: 554000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 982,000
Calculation and evidence

-428000 − 554000 USD

Exact free cash flow: -982000 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.

9 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000874737, 874737, edgar:874737