PML INC

EDGAR

28 filing records in this dataset, filed from 1996-09-13 to 2003-04-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.39 million USD

2003-02-28 · USD

Exact inputs and evidence

Operating margin

5.78%

2003-02-28 · %

Exact inputs and evidence
  • Operating Income: 196068 USD Source
  • Revenue: 3393842 USD Source

Operating cash flow

243 thousand USD

2003-02-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: 404739 USD Source
  • Operating Cash Flow: 161431 USD Source

Free cash flow

46.1 thousand USD

2003-02-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: 404739 USD Source
  • Operating Cash Flow: 161431 USD Source
  • Capital Expenditure: 579353 USD Source
  • Capital Expenditure: 382172 USD Source
Cash and cash equivalents
13.8 thousand USD Source
Exact value

13814 USD

Long-term debt including current maturities
987 thousand USD Source
Exact value

986971 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

13.5 million USD

2002-03-01 – 2003-02-28

Exact inputs and evidence
  • Revenue: 13244771 USD · 2001-06-01 – 2002-05-31 Source
  • Revenue: 9703180 USD · 2001-06-01 – 2002-02-28 Source
  • Revenue: 3180742 USD · 2002-06-01 – 2002-08-31 Source
  • Revenue: 3361381 USD · 2002-09-01 – 2002-11-30 Source
  • Revenue: 3393842 USD · 2002-12-01 – 2003-02-28 Source

Net income

639 thousand USD

2002-03-01 – 2003-02-28

Exact inputs and evidence
  • Net income: 553505 USD · 2001-06-01 – 2002-05-31 Source
  • Net income: 248829 USD · 2001-06-01 – 2002-02-28 Source
  • Net income: 52618 USD · 2002-06-01 – 2002-08-31 Source
  • Net income: 153077 USD · 2002-09-01 – 2002-11-30 Source
  • Net income: 128792 USD · 2002-12-01 – 2003-02-28 Source

Operating cash flow

643 thousand USD

2002-03-01 – 2003-02-28

Exact inputs and evidence
  • Operating cash flow: 655128 USD · 2001-06-01 – 2002-05-31 Source
  • Operating cash flow: 416376 USD · 2001-06-01 – 2002-02-28 Source
  • Operating cash flow: 103335 USD · 2002-06-01 – 2002-08-31 Source
  • Operating cash flow: 161431 USD · 2002-06-01 – 2002-11-30 Source
  • Operating cash flow: 103335 USD · 2002-06-01 – 2002-08-31 Source
  • Operating cash flow: 404739 USD · 2002-06-01 – 2003-02-28 Source
  • Operating cash flow: 161431 USD · 2002-06-01 – 2002-11-30 Source

Capital expenditure

679 thousand USD

2002-03-01 – 2003-02-28

Exact inputs and evidence
  • Capital expenditure: 451227 USD · 2001-06-01 – 2002-05-31 Source
  • Capital expenditure: 351112 USD · 2001-06-01 – 2002-02-28 Source
  • Capital expenditure: 281511 USD · 2002-06-01 – 2002-08-31 Source
  • Capital expenditure: 382172 USD · 2002-06-01 – 2002-11-30 Source
  • Capital expenditure: 281511 USD · 2002-06-01 – 2002-08-31 Source
  • Capital expenditure: 579353 USD · 2002-06-01 – 2003-02-28 Source
  • Capital expenditure: 382172 USD · 2002-06-01 – 2002-11-30 Source

Free cash flow

-36 thousand USD

2002-03-01 – 2003-02-28

Exact inputs and evidence
  • Operating cash flow: 655128 USD · 2001-06-01 – 2002-05-31 Source
  • Operating cash flow: 416376 USD · 2001-06-01 – 2002-02-28 Source
  • Operating cash flow: 103335 USD · 2002-06-01 – 2002-08-31 Source
  • Operating cash flow: 161431 USD · 2002-06-01 – 2002-11-30 Source
  • Operating cash flow: 103335 USD · 2002-06-01 – 2002-08-31 Source
  • Operating cash flow: 404739 USD · 2002-06-01 – 2003-02-28 Source
  • Operating cash flow: 161431 USD · 2002-06-01 – 2002-11-30 Source
  • Capital expenditure: 451227 USD · 2001-06-01 – 2002-05-31 Source
  • Capital expenditure: 351112 USD · 2001-06-01 – 2002-02-28 Source
  • Capital expenditure: 281511 USD · 2002-06-01 – 2002-08-31 Source
  • Capital expenditure: 382172 USD · 2002-06-01 – 2002-11-30 Source
  • Capital expenditure: 281511 USD · 2002-06-01 – 2002-08-31 Source
  • Capital expenditure: 579353 USD · 2002-06-01 – 2003-02-28 Source
  • Capital expenditure: 382172 USD · 2002-06-01 – 2002-11-30 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: 2003-04-14.

Financial data available through: 2002-05-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2002-05-31
  • Operating income: 5 of 11 periods available· newest 2002-05-31
  • Net income: 6 of 11 periods available· newest 2002-05-31
  • Operating cash flow: 6 of 11 periods available· newest 2002-05-31
  • Capital expenditure: 6 of 11 periods available· newest 2002-05-31
  • Total assets: 5 of 11 periods available· newest 2002-05-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2002-05-31
  • Current liabilities: 5 of 11 periods available· newest 2002-05-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2002-05-31
  • Long-term debt including current maturities: 1 of 11 periods available· newest 2000-05-31
  • 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

    -0.1%

    Prior period

    USD 13.26 million

    –

    Current period

    USD 13.24 million

    –

    Exact inputs and evidence

    13244771 − 13259853 = -15082 USD

    13259853 USD · 2000-06-01 – 2001-05-31

    Inspect prior input Prior source

    13244771 USD · 2001-06-01 – 2002-05-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +177.6%

    Prior period

    USD 199,370

    –

    Current period

    USD 553,505

    –

    Exact inputs and evidence

    553505 − 199370 = 354135 USD

    199370 USD · 2000-06-01 – 2001-05-31

    Inspect prior input Prior source

    553505 USD · 2001-06-01 – 2002-05-31

    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

    +30%

    Prior period

    USD 504,011

    –

    Current period

    USD 655,128

    –

    Exact inputs and evidence

    655128 − 504011 = 151117 USD

    504011 USD · 2000-06-01 – 2001-05-31

    Inspect prior input Prior source

    655128 USD · 2001-06-01 – 2002-05-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -46.9%

    Prior period

    USD 849,810

    –

    Current period

    USD 451,227

    –

    Exact inputs and evidence

    451227 − 849810 = -398583 USD

    849810 USD · 2000-06-01 – 2001-05-31

    Inspect prior input Prior source

    451227 USD · 2001-06-01 – 2002-05-31

    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.

2002 2001-06-01 – 2002-05-31

  • Revenue USD 13.24 million 100% of revenue
  • Cost of revenue USD 7.75 million 59% of revenue
  • Operating expenses USD 4.57 million 34% of revenue
  • Operating income USD 924,529 7% of revenue
  • Tax, interest and other Derived USD 371,024 2.8% of revenue
  • Net income USD 553,505 4.2% of revenue

Cash

  • Operating cash flow USD 655,128 4.9% of revenue
  • Capital expenditure USD 451,227 3.4% of revenue
  • Free cash flow Derived USD 203,901 1.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 97%
  • 1999 Net loss: net income was −1.5% of revenue.
  • 2000 94%
  • 2001 95%
  • 2002 93%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-06-01 – 1998-05-3113935858 13515022 Derived 420836 381906 Derived 38930 -579056 Derived
Source
1999 1998-06-01 – 1999-05-3113818563 13763563 Derived 55000 268601 Derived -213601 485705 Derived
Source
2000 1999-06-01 – 2000-05-3114001938 13179638 Derived 822300 430221 Derived 392079 289590 Derived
Source
2001 2000-06-01 – 2001-05-3113259853 12617098 Derived 642755 443385 Derived 199370 -345799 Derived
Source
2002 2001-06-01 – 2002-05-3113244771 12320242 Derived 924529 371024 Derived 553505 203901 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 13.2M 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.15.1M11.3M7.6M3.8M0.019981999200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue13935858
1999Revenue13818563
2000Revenue14001938
2001Revenue13259853
2002Revenue13244771

Revenue growth

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

-0.1% 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.1.9%-0.1%-2.0%-3.9%-5.8%19981999200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year-0.8%
2000Year over year1.3%
2001Year over year-5.3%
2002Year over year-0.1%

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 7% 2002
Net margin 4.2% 2002
Free cash flow margin 1.5% 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.7.9%4.6%1.4%-1.8%-5.0%19981999200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin3%
1999Operating margin0.4%
2000Operating margin5.9%
2001Operating margin4.8%
2002Operating margin7%
1998Net margin0.3%
1999Net margin-1.5%
2000Net margin2.8%
2001Net margin1.5%
2002Net margin4.2%
1998Free cash flow margin-4.2%
1999Free cash flow margin3.5%
2000Free cash flow margin2.1%
2001Free cash flow margin-2.6%
2002Free cash flow margin1.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 655.1K 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.1.3M894.3K505.5K116.7K-272.2K19981999200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-164898
1999Operating cash flow599428
2000Operating cash flow1175834
2001Operating cash flow504011
2002Operating cash flow655128

Free cash flow

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

USD 203.9K 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.570.9K262.1K-46.7K-355.5K-664.2K19981999200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-579056
1999Free cash flow485705
2000Free cash flow289590
2001Free cash flow-345799
2002Free cash flow203901

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
1998-05-31Liabilities / assetsNot reported
1999-05-31Liabilities / assetsNot reported
2000-05-31Liabilities / assetsNot reported
2001-05-31Liabilities / assetsNot reported
2002-05-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.07× 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.1.15×0.86×0.58×0.29×0.00×19981999200020012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities0.98×
1999Current assets / current liabilities0.87×
2000Current assets / current liabilities1.01×
2001Current assets / current liabilities0.96×
2002Current assets / current liabilities1.07×

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
1997 1996-06-01 – 1997-05-31
USD 669.37 million
Exact value

Exact value: 669371000 USD

1996-06-01 – 1997-05-31: 669371000 USD Inspect Net Income Open source
Share or cite

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

USD 404.92 million
Exact value

Exact value: 404915000 USD

1996-06-01 – 1997-05-31: 404915000 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 659.98 million
Exact value

Exact value: 659982000 USD

1996-06-01 – 1997-05-31: 659982000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 255.07 million
Calculation and evidence

404915000 − 659982000 USD

Exact free cash flow: -255067000 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 38,930
Exact value

Exact value: 38930 USD

1997-06-01 – 1998-05-31: 38930 USD Inspect Net Income Open source
Share or cite

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

−USD 164,898
Exact value

Exact value: -164898 USD

1997-06-01 – 1998-05-31: -164898 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 414,158
Exact value

Exact value: 414158 USD

1997-06-01 – 1998-05-31: 414158 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 579,056
Calculation and evidence

-164898 − 414158 USD

Exact free cash flow: -579056 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 213,601
Exact value

Exact value: -213601 USD

1998-06-01 – 1999-05-31: -213601 USD Inspect Net Income Open source
Share or cite

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

USD 599,428
Exact value

Exact value: 599428 USD

1998-06-01 – 1999-05-31: 599428 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 113,723
Exact value

Exact value: 113723 USD

1998-06-01 – 1999-05-31: 113723 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 485,705
Calculation and evidence

599428 − 113723 USD

Exact free cash flow: 485705 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 392,079
Exact value

Exact value: 392079 USD

1999-06-01 – 2000-05-31: 392079 USD Inspect Net Income Open source
Share or cite

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

USD 1.18 million
Exact value

Exact value: 1175834 USD

1999-06-01 – 2000-05-31: 1175834 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 886,244
Exact value

Exact value: 886244 USD

1999-06-01 – 2000-05-31: 886244 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 289,590
Calculation and evidence

1175834 − 886244 USD

Exact free cash flow: 289590 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 199,370
Exact value

Exact value: 199370 USD

2000-06-01 – 2001-05-31: 199370 USD Inspect Net Income Open source
Share or cite

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

USD 504,011
Exact value

Exact value: 504011 USD

2000-06-01 – 2001-05-31: 504011 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 849,810
Exact value

Exact value: 849810 USD

2000-06-01 – 2001-05-31: 849810 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 345,799
Calculation and evidence

504011 − 849810 USD

Exact free cash flow: -345799 USD

Share or cite

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

2002 2001-06-01 – 2002-05-31
USD 553,505
Exact value

Exact value: 553505 USD

2001-06-01 – 2002-05-31: 553505 USD Inspect Net Income Open source
Share or cite

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

USD 655,128
Exact value

Exact value: 655128 USD

2001-06-01 – 2002-05-31: 655128 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 451,227
Exact value

Exact value: 451227 USD

2001-06-01 – 2002-05-31: 451227 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 203,901
Calculation and evidence

655128 − 451227 USD

Exact free cash flow: 203901 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.

28 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000890448, 890448, edgar:890448

Also known as MEDA INC