WILSHIRE TECHNOLOGIES INC

EDGAR

29 filing records in this dataset, filed from 1996-07-15 to 2002-10-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

157 thousand USD

2002-08-31 · USD

Exact inputs and evidence

Operating margin

-1,728.66%

2002-08-31 · %

Exact inputs and evidence
  • Operating Income: -2714000 USD Source
  • Revenue: 157000 USD Source

Operating cash flow

-1.6 million USD

2002-08-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4614000 USD Source
  • Operating Cash Flow: -3011000 USD Source

Free cash flow

-3.39 million USD

2002-08-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4614000 USD Source
  • Operating Cash Flow: -3011000 USD Source
  • Capital Expenditure: 4145000 USD Source
  • Capital Expenditure: 2357000 USD Source
Cash and cash equivalents
566 thousand USD Source
Exact value

566000 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

434 thousand USD

2001-09-01 – 2002-08-31

Exact inputs and evidence
  • Revenue: 205000 USD · 2000-12-01 – 2001-11-30 Source
  • Revenue: 155000 USD · 2000-12-01 – 2001-08-31 Source
  • Revenue: 79000 USD · 2001-12-01 – 2002-02-28 Source
  • Revenue: 148000 USD · 2002-03-01 – 2002-05-31 Source
  • Revenue: 157000 USD · 2002-06-01 – 2002-08-31 Source

Net income

-9.68 million USD

2001-09-01 – 2002-08-31

Exact inputs and evidence
  • Net income: -6413000 USD · 2000-12-01 – 2001-11-30 Source
  • Net income: -4695000 USD · 2000-12-01 – 2001-08-31 Source
  • Net income: -2334000 USD · 2001-12-01 – 2002-02-28 Source
  • Net income: -2468000 USD · 2002-03-01 – 2002-05-31 Source
  • Net income: -3155000 USD · 2002-06-01 – 2002-08-31 Source

Operating cash flow

-5.61 million USD

2001-09-01 – 2002-08-31

Exact inputs and evidence
  • Operating cash flow: -3773000 USD · 2000-12-01 – 2001-11-30 Source
  • Operating cash flow: -2773000 USD · 2000-12-01 – 2001-08-31 Source
  • Operating cash flow: -1823000 USD · 2001-12-01 – 2002-02-28 Source
  • Operating cash flow: -3011000 USD · 2001-12-01 – 2002-05-31 Source
  • Operating cash flow: -1823000 USD · 2001-12-01 – 2002-02-28 Source
  • Operating cash flow: -4614000 USD · 2001-12-01 – 2002-08-31 Source
  • Operating cash flow: -3011000 USD · 2001-12-01 – 2002-05-31 Source

Capital expenditure

4.4 million USD

2001-09-01 – 2002-08-31

Exact inputs and evidence
  • Capital expenditure: 534000 USD · 2000-12-01 – 2001-11-30 Source
  • Capital expenditure: 280000 USD · 2000-12-01 – 2001-08-31 Source
  • Capital expenditure: 416000 USD · 2001-12-01 – 2002-02-28 Source
  • Capital expenditure: 2357000 USD · 2001-12-01 – 2002-05-31 Source
  • Capital expenditure: 416000 USD · 2001-12-01 – 2002-02-28 Source
  • Capital expenditure: 4145000 USD · 2001-12-01 – 2002-08-31 Source
  • Capital expenditure: 2357000 USD · 2001-12-01 – 2002-05-31 Source

Free cash flow

-10 million USD

2001-09-01 – 2002-08-31

Exact inputs and evidence
  • Operating cash flow: -3773000 USD · 2000-12-01 – 2001-11-30 Source
  • Operating cash flow: -2773000 USD · 2000-12-01 – 2001-08-31 Source
  • Operating cash flow: -1823000 USD · 2001-12-01 – 2002-02-28 Source
  • Operating cash flow: -3011000 USD · 2001-12-01 – 2002-05-31 Source
  • Operating cash flow: -1823000 USD · 2001-12-01 – 2002-02-28 Source
  • Operating cash flow: -4614000 USD · 2001-12-01 – 2002-08-31 Source
  • Operating cash flow: -3011000 USD · 2001-12-01 – 2002-05-31 Source
  • Capital expenditure: 534000 USD · 2000-12-01 – 2001-11-30 Source
  • Capital expenditure: 280000 USD · 2000-12-01 – 2001-08-31 Source
  • Capital expenditure: 416000 USD · 2001-12-01 – 2002-02-28 Source
  • Capital expenditure: 2357000 USD · 2001-12-01 – 2002-05-31 Source
  • Capital expenditure: 416000 USD · 2001-12-01 – 2002-02-28 Source
  • Capital expenditure: 4145000 USD · 2001-12-01 – 2002-08-31 Source
  • Capital expenditure: 2357000 USD · 2001-12-01 – 2002-05-31 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: 2002-10-15.

Financial data available through: 2001-11-30.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2001-11-30
  • Operating income: 6 of 11 periods available· newest 2001-11-30
  • Net income: 7 of 11 periods available· newest 2001-11-30
  • Operating cash flow: 7 of 11 periods available· newest 2001-11-30
  • Capital expenditure: 7 of 11 periods available· newest 2001-11-30
  • assets: No compatible figures in this window
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2001-11-30
  • Current liabilities: 6 of 11 periods available· newest 2001-11-30
  • Cash and cash equivalents: 6 of 11 periods available· newest 2001-11-30
  • 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

    -84.4%

    Prior period

    USD 1.31 million

    –

    Current period

    USD 205,000

    –

    Exact inputs and evidence

    205000 − 1311000 = -1106000 USD

    1311000 USD · 1999-12-01 – 2000-11-30

    Inspect prior input Prior source

    205000 USD · 2000-12-01 – 2001-11-30

    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 835,000

    Prior period

    −USD 5.58 million

    –

    Current period

    −USD 6.41 million

    –

    Exact inputs and evidence

    -6413000 − -5578000 = -835000 USD

    -5578000 USD · 1999-12-01 – 2000-11-30

    Inspect prior input Prior source

    -6413000 USD · 2000-12-01 – 2001-11-30

    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

    −USD 1.3 million

    Prior period

    −USD 2.47 million

    –

    Current period

    −USD 3.77 million

    –

    Exact inputs and evidence

    -3773000 − -2473000 = -1300000 USD

    -2473000 USD · 1999-12-01 – 2000-11-30

    Inspect prior input Prior source

    -3773000 USD · 2000-12-01 – 2001-11-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +468.1%

    Prior period

    USD 94,000

    –

    Current period

    USD 534,000

    –

    Exact inputs and evidence

    534000 − 94000 = 440000 USD

    94000 USD · 1999-12-01 – 2000-11-30

    Inspect prior input Prior source

    534000 USD · 2000-12-01 – 2001-11-30

    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.

2001 2000-12-01 – 2001-11-30

  • Revenue USD 205,000 100% of revenue
  • Cost of revenue USD 2.81 million 1,368% of revenue
  • Operating expenses USD 2.33 million 1,136% of revenue
  • Operating income −USD 4.93 million −2,404% of revenue
  • Tax, interest and other Derived USD 1.49 million 724% of revenue
  • Net income −USD 6.41 million −3,128% of revenue

Cash

  • Operating cash flow −USD 3.77 million −1,840% of revenue
  • Capital expenditure USD 534,000 260% of revenue
  • Free cash flow Derived −USD 4.31 million −2,101% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Operating loss: operating costs were 173% of revenue.
  • 1997 Operating loss: operating costs were 155% of revenue.
  • 1998 Operating loss: operating costs were 148% of revenue.
  • 1999 Operating loss: operating costs were 229% of revenue.
  • 2000 Operating loss: operating costs were 394% of revenue.
  • 2001 Operating loss: operating costs were 2,504% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-12-01 – 1996-11-303403000 5880000 Derived -2477000 -83000 Derived -2394000 -3236000 Derived
Source
1997 1996-12-01 – 1997-11-303459000 5371000 Derived -1912000 310000 Derived -2222000 -2458000 Derived
Source
1998 1997-12-01 – 1998-11-303846000 5678000 Derived -1832000 869000 Derived -2701000 -4925000 Derived
Source
1999 1998-12-01 – 1999-11-302691000 6156000 Derived -3465000 1223000 Derived -4688000 -3500000 Derived
Source
2000 1999-12-01 – 2000-11-301311000 5168000 Derived -3857000 1721000 Derived -5578000 -2567000 Derived
Source
2001 2000-12-01 – 2001-11-30205000 5133000 Derived -4928000 1485000 Derived -6413000 -4307000 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 205K 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.4.2M3.1M2.1M1.0M0.0199619992001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue3403000
1997Revenue3459000
1998Revenue3846000
1999Revenue2691000
2000Revenue1311000
2001Revenue205000

Revenue growth

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

-84.4% 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.19%-9%-37%-64%-92%199619992001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year1.6%
1998Year over year11.2%
1999Year over year-30%
2000Year over year-51.3%
2001Year over year-84.4%

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 -2,403.9% 2001
Net margin -3,128.3% 2001
Free cash flow margin -2,101% 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.250%-657%-1,564%-2,471%-3,379%199619992001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-72.8%
1997Operating margin-55.3%
1998Operating margin-47.6%
1999Operating margin-128.8%
2000Operating margin-294.2%
2001Operating margin-2,403.9%
1996Net margin-70.3%
1997Net margin-64.2%
1998Net margin-70.2%
1999Net margin-174.2%
2000Net margin-425.5%
2001Net margin-3,128.3%
1996Free cash flow margin-95.1%
1997Free cash flow margin-71.1%
1998Free cash flow margin-128.1%
1999Free cash flow margin-130.1%
2000Free cash flow margin-195.8%
2001Free cash flow margin-2,101%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.8M 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.301.8K-792.3K-1.9M-3.0M-4.1M199619992001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-3035000
1997Operating cash flow-1666000
1998Operating cash flow-2428000
1999Operating cash flow-2957000
2000Operating cash flow-2473000
2001Operating cash flow-3773000

Free cash flow

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

USD -4.3M 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.394.0K-1.0M-2.5M-3.9M-5.3M199619992001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-3236000
1997Free cash flow-2458000
1998Free cash flow-4925000
1999Free cash flow-3500000
2000Free cash flow-2567000
2001Free cash flow-4307000

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
1996-11-30Liabilities / assetsNot reportedNo source recorded
1997-11-30Liabilities / assetsNot reportedNo source recorded
1998-11-30Liabilities / assetsNot reportedNo source recorded
1999-11-30Liabilities / assetsNot reportedNo source recorded
2000-11-30Liabilities / assetsNot reportedNo source recorded
2001-11-30Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

0.03× 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.0.81×0.61×0.41×0.20×0.00×199619992001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities0.75×
1997Current assets / current liabilities0.39×
1998Current assets / current liabilities0.2×
1999Current assets / current liabilities0.14×
2000Current assets / current liabilities0.04×
2001Current assets / current liabilities0.03×

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 1994-12-01 – 1995-11-30
−USD 3.6 million
Exact value

Exact value: -3600000 USD

1994-12-01 – 1995-11-30: -3600000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.27 million
Exact value

Exact value: -2272000 USD

1994-12-01 – 1995-11-30: -2272000 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 24,000
Exact value

Exact value: 24000 USD

1994-12-01 – 1995-11-30: 24000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.3 million
Calculation and evidence

-2272000 − 24000 USD

Exact free cash flow: -2296000 USD

Share or cite

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

1996 1995-12-01 – 1996-11-30
−USD 2.39 million
Exact value

Exact value: -2394000 USD

1995-12-01 – 1996-11-30: -2394000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.04 million
Exact value

Exact value: -3035000 USD

1995-12-01 – 1996-11-30: -3035000 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 201,000
Exact value

Exact value: 201000 USD

1995-12-01 – 1996-11-30: 201000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.24 million
Calculation and evidence

-3035000 − 201000 USD

Exact free cash flow: -3236000 USD

Share or cite

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

1997 1996-12-01 – 1997-11-30
−USD 2.22 million
Exact value

Exact value: -2222000 USD

1996-12-01 – 1997-11-30: -2222000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.67 million
Exact value

Exact value: -1666000 USD

1996-12-01 – 1997-11-30: -1666000 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 792,000
Exact value

Exact value: 792000 USD

1996-12-01 – 1997-11-30: 792000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.46 million
Calculation and evidence

-1666000 − 792000 USD

Exact free cash flow: -2458000 USD

Share or cite

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

1998 1997-12-01 – 1998-11-30
−USD 2.7 million
Exact value

Exact value: -2701000 USD

1997-12-01 – 1998-11-30: -2701000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.43 million
Exact value

Exact value: -2428000 USD

1997-12-01 – 1998-11-30: -2428000 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 2.5 million
Exact value

Exact value: 2497000 USD

1997-12-01 – 1998-11-30: 2497000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.93 million
Calculation and evidence

-2428000 − 2497000 USD

Exact free cash flow: -4925000 USD

Share or cite

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

1999 1998-12-01 – 1999-11-30
−USD 4.69 million
Exact value

Exact value: -4688000 USD

1998-12-01 – 1999-11-30: -4688000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.96 million
Exact value

Exact value: -2957000 USD

1998-12-01 – 1999-11-30: -2957000 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 543,000
Exact value

Exact value: 543000 USD

1998-12-01 – 1999-11-30: 543000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.5 million
Calculation and evidence

-2957000 − 543000 USD

Exact free cash flow: -3500000 USD

Share or cite

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

2000 1999-12-01 – 2000-11-30
−USD 5.58 million
Exact value

Exact value: -5578000 USD

1999-12-01 – 2000-11-30: -5578000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.47 million
Exact value

Exact value: -2473000 USD

1999-12-01 – 2000-11-30: -2473000 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 94,000
Exact value

Exact value: 94000 USD

1999-12-01 – 2000-11-30: 94000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.57 million
Calculation and evidence

-2473000 − 94000 USD

Exact free cash flow: -2567000 USD

Share or cite

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

2001 2000-12-01 – 2001-11-30
−USD 6.41 million
Exact value

Exact value: -6413000 USD

2000-12-01 – 2001-11-30: -6413000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.77 million
Exact value

Exact value: -3773000 USD

2000-12-01 – 2001-11-30: -3773000 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 534,000
Exact value

Exact value: 534000 USD

2000-12-01 – 2001-11-30: 534000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.31 million
Calculation and evidence

-3773000 − 534000 USD

Exact free cash flow: -4307000 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.

29 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000891762, 891762, edgar:891762