HI SHEAR TECHNOLOGY CORP

EDGAR

61 filing records in this dataset, filed from 1996-09-13 to 2009-10-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

5.5 million USD

2009-08-31 · USD

Exact inputs and evidence

Operating margin

33.43%

2009-08-31 · %

Exact inputs and evidence
  • Operating Income: 1838000 USD Source
  • Revenue: 5498000 USD Source

Operating cash flow

159 thousand USD

2009-08-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 159000 USD Source

Free cash flow

150 thousand USD

2009-08-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 159000 USD Source
  • Capital Expenditure: 9000 USD Source
Cash and cash equivalents
7.5 million USD Source
Exact value

7502000 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: 2009-10-15.

Financial data available through: 2009-09-15.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2009-09-15
  • Operating income: 11 of 11 periods available· newest 2009-09-15
  • Net income: 11 of 11 periods available· newest 2009-09-15
  • Operating cash flow: 11 of 11 periods available· newest 2009-09-15
  • Capital expenditure: 11 of 11 periods available· newest 2009-09-15
  • Total assets: 9 of 11 periods available· newest 2009-09-15
  • Total liabilities: 7 of 11 periods available· newest 2009-09-15
  • Current assets: 9 of 11 periods available· newest 2009-09-15
  • Current liabilities: 9 of 11 periods available· newest 2009-09-15
  • Cash and cash equivalents: 11 of 11 periods available· newest 2009-09-15
  • 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

    -6.1%

    Prior period

    USD 27.63 million

    –

    Current period

    USD 25.93 million

    –

    Exact inputs and evidence

    25933000 − 27628000 = -1695000 USD

    27628000 USD · 2007-09-16 – 2008-09-15

    Inspect prior input Prior source

    25933000 USD · 2008-09-16 – 2009-09-15

    Inspect current input Current source
    Share or cite

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

  • Net income

    +88.6%

    Prior period

    USD 3.54 million

    –

    Current period

    USD 6.68 million

    –

    Exact inputs and evidence

    6676000 − 3540000 = 3136000 USD

    3540000 USD · 2007-09-16 – 2008-09-15

    Inspect prior input Prior source

    6676000 USD · 2008-09-16 – 2009-09-15

    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

    +61.5%

    Prior period

    USD 5.99 million

    –

    Current period

    USD 9.68 million

    –

    Exact inputs and evidence

    9679000 − 5994000 = 3685000 USD

    5994000 USD · 2007-09-16 – 2008-09-15

    Inspect prior input Prior source

    9679000 USD · 2008-09-16 – 2009-09-15

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +15.9%

    Prior period

    USD 334,000

    –

    Current period

    USD 387,000

    –

    Exact inputs and evidence

    387000 − 334000 = 53000 USD

    334000 USD · 2007-09-16 – 2008-09-15

    Inspect prior input Prior source

    387000 USD · 2008-09-16 – 2009-09-15

    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.

2009 2008-09-16 – 2009-09-15

  • Revenue USD 25.93 million 100% of revenue
  • Operating costs Derived USD 14.8 million 57% of revenue
  • Operating income USD 11.14 million 43% of revenue
  • Tax, interest and other Derived USD 4.46 million 17% of revenue
  • Net income USD 6.68 million 26% of revenue

Cash

  • Operating cash flow USD 9.68 million 37% of revenue
  • Capital expenditure USD 387,000 1.5% of revenue
  • Free cash flow Derived USD 9.29 million 36% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 9.6%89%
  • 2004 12%88%
  • 2005 98%
  • 2006 11%82%
  • 2007 17%11%72%
  • 2008 13%80%
  • 2008 13%80%
  • 2008 13%80%
  • 2009 26%17%57%
  • 2009 26%17%57%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2002-06-01 – 2003-05-3116336000 14570000 Derived 1766000 199000 Derived 1567000 2462000 Derived
Source
2004 2003-06-01 – 2004-05-3116419000 14449000 Derived 1970000 55000 Derived 1915000 1775000 Derived
Source
2005 2004-06-01 – 2005-05-3116076000 15759000 Derived 317000 102000 Derived 215000 41000 Derived
Source
2006 2005-06-01 – 2006-05-3121052000 17360000 Derived 3692000 1397000 Derived 2295000 2084000 Derived
Source
2007 2006-06-01 – 2007-05-3120550000 14877000 Derived 5673000 2255000 Derived 3418000 1176000 Derived
Source
2008 2007-06-01 – 2008-05-3127628000 22086000 Derived 5542000 2002000 Derived 3540000 5660000 Derived
Source
2008 2007-08-06 – 2008-08-0527628000 22086000 Derived 5542000 2002000 Derived 3540000 5660000 Derived
Source
2008 2007-09-16 – 2008-09-1527628000 22086000 Derived 5542000 2002000 Derived 3540000 5660000 Derived
Source
2009 2008-08-06 – 2009-08-0525933000 14798000 Derived 11135000 4459000 Derived 6676000 9292000 Derived
Source
2009 2008-09-16 – 2009-09-1525933000 14798000 Derived 11135000 4459000 Derived 6676000 9292000 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 25.9M 2009
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.29.8M22.4M14.9M7.5M0.0200320082009
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue16336000
2004Revenue16419000
2005Revenue16076000
2006Revenue21052000
2007Revenue20550000
2008Revenue27628000
2008Revenue27628000
2008Revenue27628000
2009Revenue25933000
2009Revenue25933000

Revenue growth

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

-6.1% 2009
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.38%26%14%2%-9%200320082009
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over year6.3%
2004Year over year0.5%
2005Year over year-2.1%
2006Year over year31%
2007Year over year-2.4%
2008Year over year34.4%
2008Year over yearNo prior comparable period
2008Year over yearNo prior comparable period
2009Year over year-6.1%
2009Year over year-6.1%

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 42.9% 2009
Net margin 25.7% 2009
Free cash flow margin 35.8% 2009
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.46%35%23%12%0%200320082009
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin10.8%
2004Operating margin12%
2005Operating margin2%
2006Operating margin17.5%
2007Operating margin27.6%
2008Operating margin20.1%
2008Operating margin20.1%
2008Operating margin20.1%
2009Operating margin42.9%
2009Operating margin42.9%
2003Net margin9.6%
2004Net margin11.7%
2005Net margin1.3%
2006Net margin10.9%
2007Net margin16.6%
2008Net margin12.8%
2008Net margin12.8%
2008Net margin12.8%
2009Net margin25.7%
2009Net margin25.7%
2003Free cash flow margin15.1%
2004Free cash flow margin10.8%
2005Free cash flow margin0.3%
2006Free cash flow margin9.9%
2007Free cash flow margin5.7%
2008Free cash flow margin20.5%
2008Free cash flow margin20.5%
2008Free cash flow margin20.5%
2009Free cash flow margin35.8%
2009Free cash flow margin35.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 9.7M 2009
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.10.5M7.8M5.2M2.6M0.0200320082009
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flow2560000
2004Operating cash flow2328000
2005Operating cash flow501000
2006Operating cash flow2429000
2007Operating cash flow1910000
2008Operating cash flow5994000
2008Operating cash flow5994000
2008Operating cash flow5994000
2009Operating cash flow9679000
2009Operating cash flow9679000

Free cash flow

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

USD 9.3M 2009
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.10.0M7.5M5.0M2.5M0.0200320082009
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flow2462000
2004Free cash flow1775000
2005Free cash flow41000
2006Free cash flow2084000
2007Free cash flow1176000
2008Free cash flow5660000
2008Free cash flow5660000
2008Free cash flow5660000
2009Free cash flow9292000
2009Free cash flow9292000

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.

23.4% 2009
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.38.6%29.0%19.3%9.7%0.0%200320082009
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003Liabilities / assets22%
2004-05-31Liabilities / assetsNot reported
2005-05-31Liabilities / assetsNot reported
2006Liabilities / assets19.7%
2007Liabilities / assets18.5%
2008Liabilities / assets35.8%
2008-08-05Liabilities / assetsNot reportedNo source recorded
2008-09-15Liabilities / assetsNot reportedNo source recorded
2009Liabilities / assets23.4%
2009Liabilities / assets23.4%

Current assets to current liabilities

Current assets divided by current liabilities.

4.05× 2009
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.6.48×4.86×3.24×1.62×0.00×200320082009
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities4.98×
2004Current assets / current liabilities6×
2005Current assets / current liabilities4.63×
2006Current assets / current liabilities4.93×
2007Current assets / current liabilities5.08×
2008Current assets / current liabilities2.56×
2008-08-05Current assets / current liabilitiesNot reportedNo source recorded
2008-09-15Current assets / current liabilitiesNot reportedNo source recorded
2009Current assets / current liabilities4.05×
2009Current assets / current liabilities4.05×

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
2003 2002-06-01 – 2003-05-31
USD 1.57 million
Exact value

Exact value: 1567000 USD

2002-06-01 – 2003-05-31: 1567000 USD Inspect Net Income Open source
Share or cite

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

USD 2.56 million
Exact value

Exact value: 2560000 USD

2002-06-01 – 2003-05-31: 2560000 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 98,000
Exact value

Exact value: 98000 USD

2002-06-01 – 2003-05-31: 98000 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

2560000 − 98000 USD

Exact free cash flow: 2462000 USD

Share or cite

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

2004 2003-06-01 – 2004-05-31
USD 1.92 million
Exact value

Exact value: 1915000 USD

2003-06-01 – 2004-05-31: 1915000 USD Inspect Net Income Open source
Share or cite

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

USD 2.33 million
Exact value

Exact value: 2328000 USD

2003-06-01 – 2004-05-31: 2328000 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 553,000
Exact value

Exact value: 553000 USD

2003-06-01 – 2004-05-31: 553000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.78 million
Calculation and evidence

2328000 − 553000 USD

Exact free cash flow: 1775000 USD

Share or cite

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

2005 2004-06-01 – 2005-05-31
USD 215,000
Exact value

Exact value: 215000 USD

2004-06-01 – 2005-05-31: 215000 USD Inspect Net Income Open source
Share or cite

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

USD 501,000
Exact value

Exact value: 501000 USD

2004-06-01 – 2005-05-31: 501000 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 460,000
Exact value

Exact value: 460000 USD

2004-06-01 – 2005-05-31: 460000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 41,000
Calculation and evidence

501000 − 460000 USD

Exact free cash flow: 41000 USD

Share or cite

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

2006 2005-06-01 – 2006-05-31
USD 2.3 million
Exact value

Exact value: 2295000 USD

2005-06-01 – 2006-05-31: 2295000 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: 2429000 USD

2005-06-01 – 2006-05-31: 2429000 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 345,000
Exact value

Exact value: 345000 USD

2005-06-01 – 2006-05-31: 345000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.08 million
Calculation and evidence

2429000 − 345000 USD

Exact free cash flow: 2084000 USD

Share or cite

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

2007 2006-06-01 – 2007-05-31
USD 3.42 million
Exact value

Exact value: 3418000 USD

2006-06-01 – 2007-05-31: 3418000 USD Inspect Net Income Open source
Share or cite

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

USD 1.91 million
Exact value

Exact value: 1910000 USD

2006-06-01 – 2007-05-31: 1910000 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 734,000
Exact value

Exact value: 734000 USD

2006-06-01 – 2007-05-31: 734000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.18 million
Calculation and evidence

1910000 − 734000 USD

Exact free cash flow: 1176000 USD

Share or cite

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

2008 2007-06-01 – 2008-05-31
USD 3.54 million
Exact value

Exact value: 3540000 USD

2007-06-01 – 2008-05-31: 3540000 USD Inspect Net Income Open source
Share or cite

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

USD 5.99 million
Exact value

Exact value: 5994000 USD

2007-06-01 – 2008-05-31: 5994000 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 334,000
Exact value

Exact value: 334000 USD

2007-06-01 – 2008-05-31: 334000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.66 million
Calculation and evidence

5994000 − 334000 USD

Exact free cash flow: 5660000 USD

Share or cite

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

2008 2007-08-06 – 2008-08-05
USD 3.54 million
Exact value

Exact value: 3540000 USD

2007-08-06 – 2008-08-05: 3540000 USD Inspect Net Income Open source
Share or cite

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

USD 5.99 million
Exact value

Exact value: 5994000 USD

2007-08-06 – 2008-08-05: 5994000 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 334,000
Exact value

Exact value: 334000 USD

2007-08-06 – 2008-08-05: 334000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.66 million
Calculation and evidence

5994000 − 334000 USD

Exact free cash flow: 5660000 USD

Share or cite

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

2008 2007-09-16 – 2008-09-15
USD 3.54 million
Exact value

Exact value: 3540000 USD

2007-09-16 – 2008-09-15: 3540000 USD Inspect Net Income Open source
Share or cite

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

USD 5.99 million
Exact value

Exact value: 5994000 USD

2007-09-16 – 2008-09-15: 5994000 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 334,000
Exact value

Exact value: 334000 USD

2007-09-16 – 2008-09-15: 334000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.66 million
Calculation and evidence

5994000 − 334000 USD

Exact free cash flow: 5660000 USD

Share or cite

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

2009 2008-08-06 – 2009-08-05
USD 6.68 million
Exact value

Exact value: 6676000 USD

2008-08-06 – 2009-08-05: 6676000 USD Inspect Net Income Open source
Share or cite

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

USD 9.68 million
Exact value

Exact value: 9679000 USD

2008-08-06 – 2009-08-05: 9679000 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 387,000
Exact value

Exact value: 387000 USD

2008-08-06 – 2009-08-05: 387000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.29 million
Calculation and evidence

9679000 − 387000 USD

Exact free cash flow: 9292000 USD

Share or cite

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

2009 2008-09-16 – 2009-09-15
USD 6.68 million
Exact value

Exact value: 6676000 USD

2008-09-16 – 2009-09-15: 6676000 USD Inspect Net Income Open source
Share or cite

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

USD 9.68 million
Exact value

Exact value: 9679000 USD

2008-09-16 – 2009-09-15: 9679000 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 387,000
Exact value

Exact value: 387000 USD

2008-09-16 – 2009-09-15: 387000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.29 million
Calculation and evidence

9679000 − 387000 USD

Exact free cash flow: 9292000 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.

61 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000918027, 918027, edgar:918027