SALEX HOLDING CORP /DE/

EDGAR

16 filing records in this dataset, filed from 1996-05-15 to 2000-04-04. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.7 million USD

2000-01-31 · USD

Exact inputs and evidence

Operating margin

0.18%

2000-01-31 · %

Exact inputs and evidence
  • Operating Income: 8685 USD Source
  • Revenue: 4702903 USD Source

Operating cash flow

87 thousand USD

2000-01-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -157051 USD Source
  • Operating Cash Flow: -244068 USD Source
Cash and cash equivalents
98.2 thousand USD Source
Exact value

98170 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.

Net income

-344 thousand USD

1999-02-01 – 2000-01-31

Exact inputs and evidence
  • Net income: -1133742 USD · 1998-05-01 – 1999-04-30 Source
  • Net income: -834831 USD · 1998-05-01 – 1999-01-31 Source
  • Net income: -108223 USD · 1999-05-01 – 1999-07-31 Source
  • Net income: 657 USD · 1999-05-01 – 1999-10-31 Source
  • Net income: -108223 USD · 1999-05-01 – 1999-07-31 Source
  • Net income: -45580 USD · 1999-11-01 – 2000-01-31 Source

Operating cash flow

-116 thousand USD

1999-02-01 – 2000-01-31

Exact inputs and evidence
  • Operating cash flow: 179070 USD · 1998-05-01 – 1999-04-30 Source
  • Operating cash flow: 138433 USD · 1998-05-01 – 1999-01-31 Source
  • Operating cash flow: 31054 USD · 1999-05-01 – 1999-07-31 Source
  • Operating cash flow: -244068 USD · 1999-05-01 – 1999-10-31 Source
  • Operating cash flow: 31054 USD · 1999-05-01 – 1999-07-31 Source
  • Operating cash flow: -157051 USD · 1999-05-01 – 2000-01-31 Source
  • Operating cash flow: -244068 USD · 1999-05-01 – 1999-10-31 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: 2000-04-04.

Financial data available through: 1999-04-30.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 1999-04-30
  • Operating income: 5 of 11 periods available· newest 1999-04-30
  • Net income: 5 of 11 periods available· newest 1999-04-30
  • Operating cash flow: 5 of 11 periods available· newest 1999-04-30
  • Capital expenditure: 5 of 11 periods available· newest 1999-04-30
  • Total assets: 4 of 11 periods available· newest 1999-04-30
  • Total liabilities: 4 of 11 periods available· newest 1999-04-30
  • Current assets: 4 of 11 periods available· newest 1999-04-30
  • Current liabilities: 4 of 11 periods available· newest 1999-04-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 1999-04-30
  • 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

    -2.3%

    Prior period

    USD 23.27 million

    –

    Current period

    USD 22.74 million

    –

    Exact inputs and evidence

    22743635 − 23272987 = -529352 USD

    23272987 USD · 1997-05-01 – 1998-04-30

    Inspect prior input Prior source

    22743635 USD · 1998-05-01 – 1999-04-30

    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 389,484

    Prior period

    −USD 744,258

    –

    Current period

    −USD 1.13 million

    –

    Exact inputs and evidence

    -1133742 − -744258 = -389484 USD

    -744258 USD · 1997-05-01 – 1998-04-30

    Inspect prior input Prior source

    -1133742 USD · 1998-05-01 – 1999-04-30

    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 701,998

    Prior period

    −USD 522,928

    –

    Current period

    USD 179,070

    –

    Exact inputs and evidence

    179070 − -522928 = 701998 USD

    -522928 USD · 1997-05-01 – 1998-04-30

    Inspect prior input Prior source

    179070 USD · 1998-05-01 – 1999-04-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -33.5%

    Prior period

    USD 15,651

    –

    Current period

    USD 10,414

    –

    Exact inputs and evidence

    10414 − 15651 = -5237 USD

    15651 USD · 1997-05-01 – 1998-04-30

    Inspect prior input Prior source

    10414 USD · 1998-05-01 – 1999-04-30

    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.

1999 1998-05-01 – 1999-04-30

  • Revenue USD 22.74 million 100% of revenue
  • Operating costs Derived USD 23.3 million 102% of revenue
  • Operating income −USD 551,936 −2.4% of revenue
  • Tax, interest and other Derived USD 581,806 2.6% of revenue
  • Net income −USD 1.13 million −5% of revenue

Cash

  • Operating cash flow USD 179,070 0.8% of revenue
  • Capital expenditure USD 10,414 0% of revenue
  • Free cash flow Derived USD 168,656 0.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Net loss: net income was −0.3% of revenue.
  • 1996 Operating loss: operating costs were 107% of revenue.
  • 1997 Operating loss: operating costs were 103% of revenue.
  • 1998 Operating loss: operating costs were 102% of revenue.
  • 1999 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-05-01 – 1995-04-3033883908 33514893 Derived 369015 462752 Derived -93737 574131 Derived
Source
1996 1995-05-01 – 1996-04-3025481629 27361756 Derived -1880127 518786 Derived -2398913 54049 Derived
Source
1997 1996-05-01 – 1997-04-3022958814 23664644 Derived -705830 380718 Derived -1086548 -107454 Derived
Source
1998 1997-05-01 – 1998-04-3023272987 23775992 Derived -503005 241253 Derived -744258 -538579 Derived
Source
1999 1998-05-01 – 1999-04-3022743635 23295571 Derived -551936 581806 Derived -1133742 168656 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 22.7M 1999
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.36.6M27.4M18.3M9.1M0.019951996199719981999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue33883908
1996Revenue25481629
1997Revenue22958814
1998Revenue23272987
1999Revenue22743635

Revenue growth

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

-2.3% 1999
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.3.5%-4.1%-11.7%-19.3%-26.9%19951996199719981999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year-24.8%
1997Year over year-9.9%
1998Year over year1.4%
1999Year over year-2.3%

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 -2.4% 1999
Net margin -5% 1999
Free cash flow margin 0.7% 1999
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.2.6%-0.6%-3.9%-7.1%-10.3%19951996199719981999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin1.1%
1996Operating margin-7.4%
1997Operating margin-3.1%
1998Operating margin-2.2%
1999Operating margin-2.4%
1995Net margin-0.3%
1996Net margin-9.4%
1997Net margin-4.7%
1998Net margin-3.2%
1999Net margin-5%
1995Free cash flow margin1.7%
1996Free cash flow margin0.2%
1997Free cash flow margin-0.5%
1998Free cash flow margin-2.3%
1999Free cash flow margin0.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 179.1K 1999
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.820.5K459.8K99.0K-261.7K-622.4K19951996199719981999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow720998
1996Operating cash flow117675
1997Operating cash flow-57194
1998Operating cash flow-522928
1999Operating cash flow179070

Free cash flow

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

USD 168.7K 1999
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.663.1K340.5K17.8K-304.9K-627.6K19951996199719981999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow574131
1996Free cash flow54049
1997Free cash flow-107454
1998Free cash flow-538579
1999Free cash flow168656

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.

161.5% 1999
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.174%131%87%44%0%1995-04-301996199719981999
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-04-30Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets125.9%
1997Liabilities / assets122.3%
1998Liabilities / assets129.1%
1999Liabilities / assets161.5%

Current assets to current liabilities

Current assets divided by current liabilities.

0.48× 1999
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.0.52×0.39×0.26×0.13×0.00×1995-04-301996199719981999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-04-30Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities0.45×
1997Current assets / current liabilities0.48×
1998Current assets / current liabilities0.46×
1999Current assets / current liabilities0.48×

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 1994-05-01 – 1995-04-30
−USD 93,737
Exact value

Exact value: -93737 USD

1994-05-01 – 1995-04-30: -93737 USD Inspect Net Income Open source
Share or cite

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

USD 720,998
Exact value

Exact value: 720998 USD

1994-05-01 – 1995-04-30: 720998 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 146,867
Exact value

Exact value: 146867 USD

1994-05-01 – 1995-04-30: 146867 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 574,131
Calculation and evidence

720998 − 146867 USD

Exact free cash flow: 574131 USD

Share or cite

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

1996 1995-05-01 – 1996-04-30
−USD 2.4 million
Exact value

Exact value: -2398913 USD

1995-05-01 – 1996-04-30: -2398913 USD Inspect Net Income Open source
Share or cite

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

USD 117,675
Exact value

Exact value: 117675 USD

1995-05-01 – 1996-04-30: 117675 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 63,626
Exact value

Exact value: 63626 USD

1995-05-01 – 1996-04-30: 63626 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 54,049
Calculation and evidence

117675 − 63626 USD

Exact free cash flow: 54049 USD

Share or cite

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

1997 1996-05-01 – 1997-04-30
−USD 1.09 million
Exact value

Exact value: -1086548 USD

1996-05-01 – 1997-04-30: -1086548 USD Inspect Net Income Open source
Share or cite

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

−USD 57,194
Exact value

Exact value: -57194 USD

1996-05-01 – 1997-04-30: -57194 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 50,260
Exact value

Exact value: 50260 USD

1996-05-01 – 1997-04-30: 50260 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 107,454
Calculation and evidence

-57194 − 50260 USD

Exact free cash flow: -107454 USD

Share or cite

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

1998 1997-05-01 – 1998-04-30
−USD 744,258
Exact value

Exact value: -744258 USD

1997-05-01 – 1998-04-30: -744258 USD Inspect Net Income Open source
Share or cite

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

−USD 522,928
Exact value

Exact value: -522928 USD

1997-05-01 – 1998-04-30: -522928 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 15,651
Exact value

Exact value: 15651 USD

1997-05-01 – 1998-04-30: 15651 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 538,579
Calculation and evidence

-522928 − 15651 USD

Exact free cash flow: -538579 USD

Share or cite

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

1999 1998-05-01 – 1999-04-30
−USD 1.13 million
Exact value

Exact value: -1133742 USD

1998-05-01 – 1999-04-30: -1133742 USD Inspect Net Income Open source
Share or cite

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

USD 179,070
Exact value

Exact value: 179070 USD

1998-05-01 – 1999-04-30: 179070 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 10,414
Exact value

Exact value: 10414 USD

1998-05-01 – 1999-04-30: 10414 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 168,656
Calculation and evidence

179070 − 10414 USD

Exact free cash flow: 168656 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.

16 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000918963, 918963, edgar:918963

Also known as DICKINSON HOLDING CORP / DE, SYNERGISTIC HOLDING CORP, SYNERGISTIC HOLDINGS CORP /DE