TSR, Inc. (TSRI) Annual Margin Report - Discounting Cash Flows
TSRI
TSR, Inc.
TSRI (NASDAQ)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Feb 05
2023
May 31
2022
May 31
2021
May 31
2020
May 31
2019
May 31
Revenue 79.81 88.82 101.4 97.31 68.82 59.12 63.34
Revenue Growth Rate 6.73% -12.44% 4.23% 41.4% 16.41% -6.66% -2.54%
Cost of Revenue 66.57 73.21 83.95 81.31 57.5 49.94 53.51
Gross Profit 13.24 15.61 17.49 16 11.32 9.18 9.83
Gross Margin 16.46% 17.57% 17.24% 16.44% 16.45% 15.52% 15.51%
Operating Income 0.179 2.09 2.7 0.379 -0.488 -1.75 -1.85
Operating Margin -0.199% 2.35% 2.66% 0.389% -0.709% -2.96% -2.92%
Net Income 1.27 1.91 1.74 6.93 -0.577 -1.1 -1.3
Net Margin 1.04% 2.15% 1.72% 7.12% -0.839% -1.86% -2.05%

Monetary values in USD

amounts except #

Average LTM
Feb 05
2023
May 31
2022
May 31
2021
May 31
2020
May 31
2019
May 31
Revenue 79.81 88.82 101.4 97.31 68.82 59.12 63.34
Cash From Operating Activities Margin -0.24% 2.46% 1.73% -2.37% 1.89% -2.65% -2.5%
Cash From Operating Activities -0.036 2.18 1.75 -2.31 1.3 -1.57 -1.58
Free Cash Flow Margin -1.48% -4.65% 1.72% -2.46% 1.71% -2.69% -2.5%
Free Cash Flow -1.13 -4.13 1.75 -2.39 1.18 -1.59 -1.59
Depreciation and Amortization Margin 0.165% 0.246% 0.239% 0.242% 0.23% 0.013% 0.018%
Depreciation and Amortization 0.146 0.219 0.243 0.235 0.158 0.008 0.012
Capital Expenditure Margin -1.24% -7.11% -0.006% -0.089% -0.183% -0.036% -0.005%
Capital Expenditure -1.09 -6.31 -0.006 -0.087 -0.126 -0.021 -0.003
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program