INTILE DESIGNS INC

EDGAR

6 filing records in this dataset, filed from 1996-07-10 to 1998-06-17. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.54 million USD

1996-12-31 · USD

Exact inputs and evidence

Operating margin

-12.14%

1996-12-31 · %

Exact inputs and evidence
  • Operating Income: -430354 USD Source
  • Revenue: 3543476 USD Source

Operating cash flow

-229 thousand USD

1996-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -228992 USD Source

Free cash flow

-443 thousand USD

1996-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -228992 USD Source
  • Capital Expenditure: 214105 USD Source
Cash and cash equivalents
179 thousand USD Source
Exact value

179157 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: 1998-06-17.

Financial data available through: 1997-03-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1997-03-31
  • Operating income: 3 of 11 periods available· newest 1997-03-31
  • Net income: 3 of 11 periods available· newest 1997-03-31
  • Operating cash flow: 3 of 11 periods available· newest 1997-03-31
  • Capital expenditure: 3 of 11 periods available· newest 1997-03-31
  • Total assets: 3 of 11 periods available· newest 1997-03-31
  • Total liabilities: 3 of 11 periods available· newest 1997-03-31
  • Current assets: 3 of 11 periods available· newest 1997-03-31
  • Current liabilities: 3 of 11 periods available· newest 1997-03-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1997-03-31
  • 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

    -15.6%

    Prior period

    USD 18.89 million

    –

    Current period

    USD 15.94 million

    –

    Exact inputs and evidence

    15936681 − 18892947 = -2956266 USD

    18892947 USD · 1995-04-01 – 1996-03-31

    Inspect prior input Prior source

    15936681 USD · 1996-04-01 – 1997-03-31

    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 894,067

    Prior period

    −USD 4.46 million

    –

    Current period

    −USD 5.35 million

    –

    Exact inputs and evidence

    -5352967 − -4458900 = -894067 USD

    -4458900 USD · 1995-04-01 – 1996-03-31

    Inspect prior input Prior source

    -5352967 USD · 1996-04-01 – 1997-03-31

    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 601,520

    Prior period

    −USD 822,535

    –

    Current period

    −USD 1.42 million

    –

    Exact inputs and evidence

    -1424055 − -822535 = -601520 USD

    -822535 USD · 1995-04-01 – 1996-03-31

    Inspect prior input Prior source

    -1424055 USD · 1996-04-01 – 1997-03-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -24.2%

    Prior period

    USD 311,795

    –

    Current period

    USD 236,255

    –

    Exact inputs and evidence

    236255 − 311795 = -75540 USD

    311795 USD · 1995-04-01 – 1996-03-31

    Inspect prior input Prior source

    236255 USD · 1996-04-01 – 1997-03-31

    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.

1997 1996-04-01 – 1997-03-31

  • Revenue USD 15.94 million 100% of revenue
  • Operating costs Derived USD 19.9 million 125% of revenue
  • Operating income −USD 3.96 million −25% of revenue
  • Tax, interest and other Derived USD 1.39 million 8.7% of revenue
  • Net income −USD 5.35 million −34% of revenue

Cash

  • Operating cash flow −USD 1.42 million −8.9% of revenue
  • Capital expenditure USD 236,255 1.5% of revenue
  • Free cash flow Derived −USD 1.66 million −10% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 98%
  • 1996 Operating loss: operating costs were 122% of revenue.
  • 1997 Operating loss: operating costs were 125% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-04-01 – 1995-03-3117845659 17485282 Derived 360377 325086 Derived 35291 -1644585 Derived
Source
1996 1995-04-01 – 1996-03-3118892947 23009261 Derived -4116314 342586 Derived -4458900 -1134330 Derived
Source
1997 1996-04-01 – 1997-03-3115936681 19901217 Derived -3964536 1388431 Derived -5352967 -1660310 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 15.9M 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.20.4M15.3M10.2M5.1M0.0199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue17845659
1996Revenue18892947
1997Revenue15936681

Revenue growth

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

-15.6% 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.7.6%1.4%-4.9%-11.1%-17.4%199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year5.9%
1997Year over year-15.6%

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 -24.9% 1997
Net margin -33.6% 1997
Free cash flow margin -10.4% 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.5%-5%-16%-26%-36%199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin2%
1996Operating margin-21.8%
1997Operating margin-24.9%
1995Net margin0.2%
1996Net margin-23.6%
1997Net margin-33.6%
1995Free cash flow margin-9.2%
1996Free cash flow margin-6%
1997Free cash flow margin-10.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.4M 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.129.7K-340.6K-810.8K-1.3M-1.8M199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-1621670
1996Operating cash flow-822535
1997Operating cash flow-1424055

Free cash flow

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

USD -1.7M 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.132.8K-348.7K-830.2K-1.3M-1.8M199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-1644585
1996Free cash flow-1134330
1997Free cash flow-1660310

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.

101% 1997
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.109%82%55%27%0%199519961997
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assets61.3%
1996Liabilities / assets88.4%
1997Liabilities / assets101%

Current assets to current liabilities

Current assets divided by current liabilities.

0.94× 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.3.30×2.48×1.65×0.83×0.00×199519961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities3.06×
1996Current assets / current liabilities1.06×
1997Current assets / current liabilities0.94×

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
1995 1994-04-01 – 1995-03-31
USD 35,291
Exact value

Exact value: 35291 USD

1994-04-01 – 1995-03-31: 35291 USD Inspect Net Income Open source
Share or cite

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

−USD 1.62 million
Exact value

Exact value: -1621670 USD

1994-04-01 – 1995-03-31: -1621670 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 22,915
Exact value

Exact value: 22915 USD

1994-04-01 – 1995-03-31: 22915 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.64 million
Calculation and evidence

-1621670 − 22915 USD

Exact free cash flow: -1644585 USD

Share or cite

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

1996 1995-04-01 – 1996-03-31
−USD 4.46 million
Exact value

Exact value: -4458900 USD

1995-04-01 – 1996-03-31: -4458900 USD Inspect Net Income Open source
Share or cite

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

−USD 822,535
Exact value

Exact value: -822535 USD

1995-04-01 – 1996-03-31: -822535 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 311,795
Exact value

Exact value: 311795 USD

1995-04-01 – 1996-03-31: 311795 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.13 million
Calculation and evidence

-822535 − 311795 USD

Exact free cash flow: -1134330 USD

Share or cite

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

1997 1996-04-01 – 1997-03-31
−USD 5.35 million
Exact value

Exact value: -5352967 USD

1996-04-01 – 1997-03-31: -5352967 USD Inspect Net Income Open source
Share or cite

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

−USD 1.42 million
Exact value

Exact value: -1424055 USD

1996-04-01 – 1997-03-31: -1424055 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 236,255
Exact value

Exact value: 236255 USD

1996-04-01 – 1997-03-31: 236255 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.66 million
Calculation and evidence

-1424055 − 236255 USD

Exact free cash flow: -1660310 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.

6 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000890286, 890286, edgar:890286