COMPLETE MANAGEMENT INC

EDGAR

12 filing records in this dataset, filed from 1996-05-15 to 1998-11-23. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

15 million USD

1998-06-30 · USD

Exact inputs and evidence

Operating margin

-412.01%

1998-06-30 · %

Exact inputs and evidence
  • Operating Income: -61871000 USD Source
  • Revenue: 15017000 USD Source

Operating cash flow

-8.16 million USD

1998-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -13915000 USD Source
  • Operating Cash Flow: -5751000 USD Source

Free cash flow

-9.19 million USD

1998-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -13915000 USD Source
  • Operating Cash Flow: -5751000 USD Source
  • Capital Expenditure: 5309000 USD Source
  • Capital Expenditure: 4281000 USD Source
Cash and cash equivalents
7.44 million USD Source
Exact value

7444000 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: 1998-11-23.

Financial data available through: 1996-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1996-12-31
  • Operating income: 3 of 11 periods available· newest 1996-12-31
  • Net income: 3 of 11 periods available· newest 1996-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1996-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1996-12-31
  • Total assets: 2 of 11 periods available· newest 1996-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 1996-12-31
  • Current liabilities: 2 of 11 periods available· newest 1996-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 1996-12-31
  • 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

    +201.5%

    Prior period

    USD 10.28 million

    –

    Current period

    USD 30.99 million

    –

    Exact inputs and evidence

    30992000 − 10278000 = 20714000 USD

    10278000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    30992000 USD · 1996-01-01 – 1996-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +67.8%

    Prior period

    USD 3.23 million

    –

    Current period

    USD 5.41 million

    –

    Exact inputs and evidence

    5414000 − 3227000 = 2187000 USD

    3227000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    5414000 USD · 1996-01-01 – 1996-12-31

    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

    -1,782.6%

    Prior period

    USD 1.09 million

    –

    Current period

    −USD 18.31 million

    –

    Exact inputs and evidence

    -18307000 − 1088000 = -19395000 USD

    1088000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    -18307000 USD · 1996-01-01 – 1996-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +997.2%

    Prior period

    USD 178,000

    –

    Current period

    USD 1.95 million

    –

    Exact inputs and evidence

    1953000 − 178000 = 1775000 USD

    178000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    1953000 USD · 1996-01-01 – 1996-12-31

    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.

1996 1996-01-01 – 1996-12-31

  • Revenue USD 30.99 million 100% of revenue
  • Operating costs Derived USD 21.45 million 69% of revenue
  • Operating income USD 9.54 million 31% of revenue
  • Tax, interest and other Derived USD 4.13 million 13% of revenue
  • Net income USD 5.41 million 17% of revenue

Cash

  • Operating cash flow −USD 18.31 million −59% of revenue
  • Capital expenditure USD 1.95 million 6.3% of revenue
  • Free cash flow Derived −USD 20.26 million −65% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 32%17%51%
  • 1995 31%13%56%
  • 1996 17%13%69%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-318910000 4520000 Derived 4390000 1545000 Derived 2845000 -82000 Derived
Source
1995 1995-01-01 – 1995-12-3110278000 5745000 Derived 4533000 1306000 Derived 3227000 910000 Derived
Source
1996 1996-01-01 – 1996-12-3130992000 21451000 Derived 9541000 4127000 Derived 5414000 -20260000 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 31M 1996
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.33.5M25.1M16.7M8.4M0.0199419951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue8910000
1995Revenue10278000
1996Revenue30992000

Revenue growth

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

201.5% 1996
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.218%163%109%54%0%199419951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year15.4%
1996Year over year201.5%

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 30.8% 1996
Net margin 17.5% 1996
Free cash flow margin -65.4% 1996
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.58%25%-8%-41%-75%199419951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin49.3%
1995Operating margin44.1%
1996Operating margin30.8%
1994Net margin31.9%
1995Net margin31.4%
1996Net margin17.5%
1994Free cash flow margin-0.9%
1995Free cash flow margin8.9%
1996Free cash flow margin-65.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -18.3M 1996
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.2.6M-3.0M-8.6M-14.2M-19.9M199419951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow111000
1995Operating cash flow1088000
1996Operating cash flow-18307000

Free cash flow

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

USD -20.3M 1996
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.2.6M-3.5M-9.7M-15.8M-22.0M199419951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-82000
1995Free cash flow910000
1996Free cash flow-20260000

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
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

14.14× 1996
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.15.27×11.45×7.63×3.82×0.00×1994-12-3119951996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities0.99×
1996Current assets / current liabilities14.14×

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
1994 1994-01-01 – 1994-12-31
USD 2.85 million
Exact value

Exact value: 2845000 USD

1994-01-01 – 1994-12-31: 2845000 USD Inspect Net Income Open source
Share or cite

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

USD 111,000
Exact value

Exact value: 111000 USD

1994-01-01 – 1994-12-31: 111000 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 193,000
Exact value

Exact value: 193000 USD

1994-01-01 – 1994-12-31: 193000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 82,000
Calculation and evidence

111000 − 193000 USD

Exact free cash flow: -82000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
USD 3.23 million
Exact value

Exact value: 3227000 USD

1995-01-01 – 1995-12-31: 3227000 USD Inspect Net Income Open source
Share or cite

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

USD 1.09 million
Exact value

Exact value: 1088000 USD

1995-01-01 – 1995-12-31: 1088000 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 178,000
Exact value

Exact value: 178000 USD

1995-01-01 – 1995-12-31: 178000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 910,000
Calculation and evidence

1088000 − 178000 USD

Exact free cash flow: 910000 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
USD 5.41 million
Exact value

Exact value: 5414000 USD

1996-01-01 – 1996-12-31: 5414000 USD Inspect Net Income Open source
Share or cite

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

−USD 18.31 million
Exact value

Exact value: -18307000 USD

1996-01-01 – 1996-12-31: -18307000 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 1.95 million
Exact value

Exact value: 1953000 USD

1996-01-01 – 1996-12-31: 1953000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20.26 million
Calculation and evidence

-18307000 − 1953000 USD

Exact free cash flow: -20260000 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.

12 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001002063, 1002063, edgar:1002063