MILLION DOLLAR SALOON INC

EDGAR

57 filing records in this dataset, filed from 1996-08-14 to 2010-01-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

809 thousand USD

2008-09-30 · USD

Exact inputs and evidence

Operating margin

13.19%

2008-09-30 · %

Exact inputs and evidence
  • Operating Income: 106745 USD Source
  • Revenue: 809400 USD Source

Operating cash flow

89.3 thousand USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 334646 USD Source
  • Operating Cash Flow: 245373 USD Source

Free cash flow

89.3 thousand USD

2008-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 334646 USD Source
  • Operating Cash Flow: 245373 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
1.37 million USD Source
Exact value

1366497 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

3.08 million USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Revenue: 3147283 USD · 2007-01-01 – 2007-12-31 Source
  • Revenue: 2586171 USD · 2007-01-01 – 2007-09-30 Source
  • Revenue: 819708 USD · 2008-01-01 – 2008-03-31 Source
  • Revenue: 891413 USD · 2008-04-01 – 2008-06-30 Source
  • Revenue: 809400 USD · 2008-07-01 – 2008-09-30 Source

Net income

128 thousand USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Net income: 106046 USD · 2007-01-01 – 2007-12-31 Source
  • Net income: 224469 USD · 2007-01-01 – 2007-09-30 Source
  • Net income: 109101 USD · 2008-01-01 – 2008-03-31 Source
  • Net income: 70197 USD · 2008-04-01 – 2008-06-30 Source
  • Net income: 67019 USD · 2008-07-01 – 2008-09-30 Source

Operating cash flow

5.53 thousand USD

2007-10-01 – 2008-09-30

Exact inputs and evidence
  • Operating cash flow: 231037 USD · 2007-01-01 – 2007-12-31 Source
  • Operating cash flow: 560158 USD · 2007-01-01 – 2007-09-30 Source
  • Operating cash flow: 129609 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: 245373 USD · 2008-01-01 – 2008-06-30 Source
  • Operating cash flow: 129609 USD · 2008-01-01 – 2008-03-31 Source
  • Operating cash flow: 334646 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: 245373 USD · 2008-01-01 – 2008-06-30 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: 2010-01-20.

Financial data available through: 2007-12-31.

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: 11 of 11 periods available· newest 2007-12-31
  • Operating income: 11 of 11 periods available· newest 2007-12-31
  • Net income: 11 of 11 periods available· newest 2007-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2007-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2007-12-31
  • Total assets: 11 of 11 periods available· newest 2007-12-31
  • Total liabilities: 11 of 11 periods available· newest 2007-12-31
  • Current assets: 11 of 11 periods available· newest 2007-12-31
  • Current liabilities: 11 of 11 periods available· newest 2007-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2007-12-31
  • 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

    +5.6%

    Prior period

    USD 2.98 million

    –

    Current period

    USD 3.15 million

    –

    Exact inputs and evidence

    3147283 − 2979900 = 167383 USD

    2979900 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    3147283 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +21.8%

    Prior period

    USD 87,084

    –

    Current period

    USD 106,046

    –

    Exact inputs and evidence

    106046 − 87084 = 18962 USD

    87084 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    106046 USD · 2007-01-01 – 2007-12-31

    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

    +28.6%

    Prior period

    USD 179,693

    –

    Current period

    USD 231,037

    –

    Exact inputs and evidence

    231037 − 179693 = 51344 USD

    179693 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    231037 USD · 2007-01-01 – 2007-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -91.4%

    Prior period

    USD 13,787

    –

    Current period

    USD 1,190

    –

    Exact inputs and evidence

    1190 − 13787 = -12597 USD

    13787 USD · 2006-01-01 – 2006-12-31

    Inspect prior input Prior source

    1190 USD · 2007-01-01 – 2007-12-31

    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.

2007 2007-01-01 – 2007-12-31

  • Revenue USD 3.15 million 100% of revenue
  • Cost of revenue USD 1.06 million 34% of revenue
  • Operating expenses USD 1.85 million 59% of revenue
  • Operating income USD 233,392 7.4% of revenue
  • Tax, interest and other Derived USD 127,346 4% of revenue
  • Net income USD 106,046 3.4% of revenue

Cash

  • Operating cash flow USD 231,037 7.3% of revenue
  • Capital expenditure USD 1,190 0% of revenue
  • Free cash flow Derived USD 229,847 7.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 93%
  • 1999 93%
  • 2000 97%
  • 2001 94%
  • 2002 95%
  • 2003 Operating loss: operating costs were 109% of revenue.
  • 2004 99%
  • 2005 Net loss: net income was −4% of revenue.
  • 2006 Net income was higher than operating income, so the split is not drawn.
  • 2007 93%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-313664188 3409725 Derived 254463 114336 Derived 140127 298730 Derived
Source
1999 1999-01-01 – 1999-12-313645571 3393821 Derived 251750 68160 Derived 183590 375472 Derived
Source
2000 2000-01-01 – 2000-12-314320797 4176287 Derived 144510 3883 Derived 140627 278606 Derived
Source
2001 2001-01-01 – 2001-12-313458856 3267001 Derived 191855 84725 Derived 107130 211742 Derived
Source
2002 2002-01-01 – 2002-12-313791827 3594069 Derived 197758 188781 Derived 8977 220332 Derived
Source
2003 2003-01-01 – 2003-12-313719315 4064755 Derived -345440 -125223 Derived -220217 -284368 Derived
Source
2004 2004-01-01 – 2004-12-313815557 3777551 Derived 38006 74 Derived 37932 418642 Derived
Source
2005 2005-01-01 – 2005-12-313113980 2823612 Derived 290368 413850 Derived -123482 519556 Derived
Source
2006 2006-01-01 – 2006-12-312979900 2910142 Derived 69758 -17326 Derived 87084 165906 Derived
Source
2007 2007-01-01 – 2007-12-313147283 2913891 Derived 233392 127346 Derived 106046 229847 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 3.1M 2007
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.4.7M3.5M2.3M1.2M0.0199820032007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue3664188
1999Revenue3645571
2000Revenue4320797
2001Revenue3458856
2002Revenue3791827
2003Revenue3719315
2004Revenue3815557
2005Revenue3113980
2006Revenue2979900
2007Revenue3147283

Revenue growth

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

5.6% 2007
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.22%10%-1%-12%-23%199820032007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over year2.6%
1999Year over year-0.5%
2000Year over year18.5%
2001Year over year-19.9%
2002Year over year9.6%
2003Year over year-1.9%
2004Year over year2.6%
2005Year over year-18.4%
2006Year over year-4.3%
2007Year over year5.6%

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 7.4% 2007
Net margin 3.4% 2007
Free cash flow margin 7.3% 2007
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.18.8%11.2%3.7%-3.8%-11.4%199820032007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin6.9%
1999Operating margin6.9%
2000Operating margin3.3%
2001Operating margin5.5%
2002Operating margin5.2%
2003Operating margin-9.3%
2004Operating margin1%
2005Operating margin9.3%
2006Operating margin2.3%
2007Operating margin7.4%
1998Net margin3.8%
1999Net margin5%
2000Net margin3.3%
2001Net margin3.1%
2002Net margin0.2%
2003Net margin-5.9%
2004Net margin1%
2005Net margin-4%
2006Net margin2.9%
2007Net margin3.4%
1998Free cash flow margin8.2%
1999Free cash flow margin10.3%
2000Free cash flow margin6.4%
2001Free cash flow margin6.1%
2002Free cash flow margin5.8%
2003Free cash flow margin-7.6%
2004Free cash flow margin11%
2005Free cash flow margin16.7%
2006Free cash flow margin5.6%
2007Free cash flow margin7.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 231K 2007
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.640.5K394.4K148.3K-97.9K-344.0K199820032007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow372371
1999Operating cash flow415261
2000Operating cash flow334903
2001Operating cash flow214736
2002Operating cash flow312987
2003Operating cash flow-276104
2004Operating cash flow418642
2005Operating cash flow572624
2006Operating cash flow179693
2007Operating cash flow231037

Free cash flow

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

USD 229.8K 2007
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.583.9K350.7K117.6K-115.5K-348.7K199820032007
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow298730
1999Free cash flow375472
2000Free cash flow278606
2001Free cash flow211742
2002Free cash flow220332
2003Free cash flow-284368
2004Free cash flow418642
2005Free cash flow519556
2006Free cash flow165906
2007Free cash flow229847

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.

58% 2007
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.68%51%34%17%0%199820032007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998Liabilities / assets21.1%
1999Liabilities / assets15.8%
2000Liabilities / assets11.6%
2001Liabilities / assets12%
2002Liabilities / assets19.8%
2003Liabilities / assets55%
2004Liabilities / assets59.7%
2005Liabilities / assets63.1%
2006Liabilities / assets61.3%
2007Liabilities / assets58%

Current assets to current liabilities

Current assets divided by current liabilities.

0.89× 2007
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.5.32×3.99×2.66×1.33×0.00×199820032007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities2.33×
1999Current assets / current liabilities2.5×
2000Current assets / current liabilities4.38×
2001Current assets / current liabilities4.93×
2002Current assets / current liabilities3.96×
2003Current assets / current liabilities0.28×
2004Current assets / current liabilities0.46×
2005Current assets / current liabilities0.66×
2006Current assets / current liabilities0.78×
2007Current assets / current liabilities0.89×

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
1998 1998-01-01 – 1998-12-31
USD 140,127
Exact value

Exact value: 140127 USD

1998-01-01 – 1998-12-31: 140127 USD Inspect Net Income Open source
Share or cite

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

USD 372,371
Exact value

Exact value: 372371 USD

1998-01-01 – 1998-12-31: 372371 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 73,641
Exact value

Exact value: 73641 USD

1998-01-01 – 1998-12-31: 73641 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 298,730
Calculation and evidence

372371 − 73641 USD

Exact free cash flow: 298730 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
USD 183,590
Exact value

Exact value: 183590 USD

1999-01-01 – 1999-12-31: 183590 USD Inspect Net Income Open source
Share or cite

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

USD 415,261
Exact value

Exact value: 415261 USD

1999-01-01 – 1999-12-31: 415261 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 39,789
Exact value

Exact value: 39789 USD

1999-01-01 – 1999-12-31: 39789 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 375,472
Calculation and evidence

415261 − 39789 USD

Exact free cash flow: 375472 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
USD 140,627
Exact value

Exact value: 140627 USD

2000-01-01 – 2000-12-31: 140627 USD Inspect Net Income Open source
Share or cite

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

USD 334,903
Exact value

Exact value: 334903 USD

2000-01-01 – 2000-12-31: 334903 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 56,297
Exact value

Exact value: 56297 USD

2000-01-01 – 2000-12-31: 56297 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 278,606
Calculation and evidence

334903 − 56297 USD

Exact free cash flow: 278606 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
USD 107,130
Exact value

Exact value: 107130 USD

2001-01-01 – 2001-12-31: 107130 USD Inspect Net Income Open source
Share or cite

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

USD 214,736
Exact value

Exact value: 214736 USD

2001-01-01 – 2001-12-31: 214736 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 2,994
Exact value

Exact value: 2994 USD

2001-01-01 – 2001-12-31: 2994 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 211,742
Calculation and evidence

214736 − 2994 USD

Exact free cash flow: 211742 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
USD 8,977
Exact value

Exact value: 8977 USD

2002-01-01 – 2002-12-31: 8977 USD Inspect Net Income Open source
Share or cite

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

USD 312,987
Exact value

Exact value: 312987 USD

2002-01-01 – 2002-12-31: 312987 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 92,655
Exact value

Exact value: 92655 USD

2002-01-01 – 2002-12-31: 92655 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 220,332
Calculation and evidence

312987 − 92655 USD

Exact free cash flow: 220332 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 220,217
Exact value

Exact value: -220217 USD

2003-01-01 – 2003-12-31: -220217 USD Inspect Net Income Open source
Share or cite

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

−USD 276,104
Exact value

Exact value: -276104 USD

2003-01-01 – 2003-12-31: -276104 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 8,264
Exact value

Exact value: 8264 USD

2003-01-01 – 2003-12-31: 8264 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 284,368
Calculation and evidence

-276104 − 8264 USD

Exact free cash flow: -284368 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
USD 37,932
Exact value

Exact value: 37932 USD

2004-01-01 – 2004-12-31: 37932 USD Inspect Net Income Open source
Share or cite

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

USD 418,642
Exact value

Exact value: 418642 USD

2004-01-01 – 2004-12-31: 418642 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 0
Exact value

Exact value: 0 USD

2004-01-01 – 2004-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 418,642
Calculation and evidence

418642 − 0 USD

Exact free cash flow: 418642 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 123,482
Exact value

Exact value: -123482 USD

2005-01-01 – 2005-12-31: -123482 USD Inspect Net Income Open source
Share or cite

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

USD 572,624
Exact value

Exact value: 572624 USD

2005-01-01 – 2005-12-31: 572624 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 53,068
Exact value

Exact value: 53068 USD

2005-01-01 – 2005-12-31: 53068 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 519,556
Calculation and evidence

572624 − 53068 USD

Exact free cash flow: 519556 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
USD 87,084
Exact value

Exact value: 87084 USD

2006-01-01 – 2006-12-31: 87084 USD Inspect Net Income Open source
Share or cite

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

USD 179,693
Exact value

Exact value: 179693 USD

2006-01-01 – 2006-12-31: 179693 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 13,787
Exact value

Exact value: 13787 USD

2006-01-01 – 2006-12-31: 13787 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 165,906
Calculation and evidence

179693 − 13787 USD

Exact free cash flow: 165906 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
USD 106,046
Exact value

Exact value: 106046 USD

2007-01-01 – 2007-12-31: 106046 USD Inspect Net Income Open source
Share or cite

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

USD 231,037
Exact value

Exact value: 231037 USD

2007-01-01 – 2007-12-31: 231037 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 1,190
Exact value

Exact value: 1190 USD

2007-01-01 – 2007-12-31: 1190 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 229,847
Calculation and evidence

231037 − 1190 USD

Exact free cash flow: 229847 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.

57 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001002396, 1002396, edgar:1002396