PHOENIX WASTE SERVICES CO INC

EDGAR

43 filing records in this dataset, filed from 1996-08-13 to 2003-01-29. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

10.2 million USD

2002-10-31 · USD

Exact inputs and evidence

Operating margin

-14.68%

2002-10-31 · %

Exact inputs and evidence
  • Operating Income: -1495225 USD Source
  • Revenue: 10186842 USD Source

Operating cash flow

79.6 thousand USD

2002-10-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 618846 USD Source
  • Operating Cash Flow: 539278 USD Source
Cash and cash equivalents
335 thousand USD Source
Exact value

334673 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

48 million USD

2001-11-01 – 2002-10-31

Exact inputs and evidence
  • Revenue: 14161882 USD · 2001-11-01 – 2002-01-31 Source
  • Revenue: 29759947 USD · 2001-05-01 – 2002-04-30 Source
  • Revenue: 17032346 USD · 2001-05-01 – 2002-01-31 Source
  • Revenue: 10938235 USD · 2002-05-01 – 2002-07-31 Source
  • Revenue: 10186842 USD · 2002-08-01 – 2002-10-31 Source

Net income

-4.91 million USD

2001-11-01 – 2002-10-31

Exact inputs and evidence
  • Net income: -607353 USD · 2001-11-01 – 2002-01-31 Source
  • Net income: -4983503 USD · 2001-05-01 – 2002-04-30 Source
  • Net income: -3101986 USD · 2001-05-01 – 2002-01-31 Source
  • Net income: -1241986 USD · 2002-05-01 – 2002-07-31 Source
  • Net income: -1174647 USD · 2002-08-01 – 2002-10-31 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: 2003-01-29.

Financial data available through: 2002-04-30.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2002-04-30
  • Operating income: 6 of 11 periods available· newest 2002-04-30
  • Net income: 7 of 11 periods available· newest 2002-04-30
  • Operating cash flow: 7 of 11 periods available· newest 2002-04-30
  • Capital expenditure: 4 of 11 periods available· newest 2002-04-30
  • Total assets: 3 of 11 periods available· newest 2000-04-30
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2002-04-30
  • Current liabilities: 3 of 11 periods available· newest 2001-04-30
  • Cash and cash equivalents: 6 of 11 periods available· newest 2002-04-30
  • 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

    +5,172.1%

    Prior period

    USD 564,483

    –

    Current period

    USD 29.76 million

    –

    Exact inputs and evidence

    29759947 − 564483 = 29195464 USD

    564483 USD · 2000-05-01 – 2001-04-30

    Inspect prior input Prior source

    29759947 USD · 2001-05-01 – 2002-04-30

    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 2.88 million

    Prior period

    −USD 7.87 million

    –

    Current period

    −USD 4.98 million

    –

    Exact inputs and evidence

    -4983503 − -7867476 = 2883973 USD

    -7867476 USD · 2000-05-01 – 2001-04-30

    Inspect prior input Prior source

    -4983503 USD · 2001-05-01 – 2002-04-30

    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 1.69 million

    Prior period

    −USD 6.67 million

    –

    Current period

    −USD 4.97 million

    –

    Exact inputs and evidence

    -4973351 − -6666806 = 1693455 USD

    -6666806 USD · 2000-05-01 – 2001-04-30

    Inspect prior input Prior source

    -4973351 USD · 2001-05-01 – 2002-04-30

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2002 2001-05-01 – 2002-04-30

  • Revenue USD 29.76 million 100% of revenue
  • Operating costs Derived USD 36.45 million 122% of revenue
  • Operating income −USD 6.69 million −22% of revenue
  • Tax, interest and other Derived −USD 1.71 million −5.7% of revenue
  • Net income −USD 4.98 million −17% of revenue

Cash

  • Operating cash flow −USD 4.97 million −17% of revenue
  • Capital expenditure USD 639,013 2.1% of revenue
  • Free cash flow Derived −USD 5.61 million −19% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Operating loss: operating costs were 3,403% of revenue.
  • 1998 Operating loss: operating costs were 222% of revenue.
  • 1999 Operating loss: operating costs were 8,934% of revenue.
  • 2000 Operating loss: operating costs were 388% of revenue.
  • 2001 Operating loss: operating costs were 140% of revenue.
  • 2002 Operating loss: operating costs were 122% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-05-01 – 1997-04-30147466 5018593 Derived -4871127 1050476 Derived -5921603 -3885050 Derived
Source
1998 1997-05-01 – 1998-04-309259698 20536364 Derived -11276666 341460 Derived -11618126 -4433406 Derived
Source
1999 1998-05-01 – 1999-04-30217129 19398359 Derived -19181230 7109022 Derived -26290252 -4741605 Derived
Source
2000 1999-05-01 – 2000-04-30317848 1233615 Derived -915767 9781434 Derived -10697201 Unavailable
Source
2001 2000-05-01 – 2001-04-30564483 787704 Derived -223221 7644255 Derived -7867476 Unavailable
Source
2002 2001-05-01 – 2002-04-3029759947 36448824 Derived -6688877 -1705374 Derived -4983503 -5612364 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 29.8M 2002
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.32.1M24.1M16.1M8.0M0.0199720002002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue147466
1998Revenue9259698
1999Revenue217129
2000Revenue317848
2001Revenue564483
2002Revenue29759947

Revenue growth

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

5,172.1% 2002
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.6,681%4,861%3,041%1,220%-600%199720002002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year6,179.2%
1999Year over year-97.7%
2000Year over year46.4%
2001Year over year77.6%
2002Year over year5,172.1%

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 -22.5% 2002
Net margin -16.7% 2002
Free cash flow margin -18.9% 2002
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.969%-2,543%-6,054%-9,565%-13,077%199720002002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin-3,303.2%
1998Operating margin-121.8%
1999Operating margin-8,834%
2000Operating margin-288.1%
2001Operating margin-39.5%
2002Operating margin-22.5%
1997Net margin-4,015.6%
1998Net margin-125.5%
1999Net margin-12,108.1%
2000Net margin-3,365.5%
2001Net margin-1,393.7%
2002Net margin-16.7%
1997Free cash flow margin-2,634.5%
1998Free cash flow margin-47.9%
1999Free cash flow margin-2,183.8%
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow margin-18.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -5M 2002
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.533.3K-1.4M-3.3M-5.3M-7.2M199720002002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow-1174143
1998Operating cash flow-3175264
1999Operating cash flow-3344300
2000Operating cash flow-5850632
2001Operating cash flow-6666806
2002Operating cash flow-4973351

Free cash flow

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

USD -5.6M 2002
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.449.0K-1.2M-2.8M-4.4M-6.1M199720002002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow-3885050
1998Free cash flow-4433406
1999Free cash flow-4741605
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flow-5612364

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
1997-04-30Liabilities / assetsNot reported
1998-04-30Liabilities / assetsNot reported
1999-04-30Liabilities / assetsNot reportedNo source recorded
2000-04-30Liabilities / assetsNot reported
2001-04-30Liabilities / assetsNot reportedNo source recorded
2002-04-30Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

0.2× 2001
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.0.44×0.33×0.22×0.11×0.00×19972000-04-302002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities0.01×
1998Current assets / current liabilities0.41×
1999-04-30Current assets / current liabilitiesNot reportedNo source recorded
2000-04-30Current assets / current liabilitiesNot reportedNo source recorded
2001Current assets / current liabilities0.2×
2002Current assets / current liabilitiesNot reported

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
1996 1995-05-01 – 1996-04-30
−USD 1.97 million
Exact value

Exact value: -1972806 USD

1995-05-01 – 1996-04-30: -1972806 USD Inspect Net Income Open source
Share or cite

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

−USD 439,887
Exact value

Exact value: -439887 USD

1995-05-01 – 1996-04-30: -439887 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1997 1996-05-01 – 1997-04-30
−USD 5.92 million
Exact value

Exact value: -5921603 USD

1996-05-01 – 1997-04-30: -5921603 USD Inspect Net Income Open source
Share or cite

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

−USD 1.17 million
Exact value

Exact value: -1174143 USD

1996-05-01 – 1997-04-30: -1174143 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 2.71 million
Exact value

Exact value: 2710907 USD

1996-05-01 – 1997-04-30: 2710907 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.89 million
Calculation and evidence

-1174143 − 2710907 USD

Exact free cash flow: -3885050 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 11.62 million
Exact value

Exact value: -11618126 USD

1997-05-01 – 1998-04-30: -11618126 USD Inspect Net Income Open source
Share or cite

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

−USD 3.18 million
Exact value

Exact value: -3175264 USD

1997-05-01 – 1998-04-30: -3175264 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 1.26 million
Exact value

Exact value: 1258142 USD

1997-05-01 – 1998-04-30: 1258142 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.43 million
Calculation and evidence

-3175264 − 1258142 USD

Exact free cash flow: -4433406 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 26.29 million
Exact value

Exact value: -26290252 USD

1998-05-01 – 1999-04-30: -26290252 USD Inspect Net Income Open source
Share or cite

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

−USD 3.34 million
Exact value

Exact value: -3344300 USD

1998-05-01 – 1999-04-30: -3344300 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 1.4 million
Exact value

Exact value: 1397305 USD

1998-05-01 – 1999-04-30: 1397305 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.74 million
Calculation and evidence

-3344300 − 1397305 USD

Exact free cash flow: -4741605 USD

Share or cite

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

2000 1999-05-01 – 2000-04-30
−USD 10.7 million
Exact value

Exact value: -10697201 USD

1999-05-01 – 2000-04-30: -10697201 USD Inspect Net Income Open source
Share or cite

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

−USD 5.85 million
Exact value

Exact value: -5850632 USD

1999-05-01 – 2000-04-30: -5850632 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2001 2000-05-01 – 2001-04-30
−USD 7.87 million
Exact value

Exact value: -7867476 USD

2000-05-01 – 2001-04-30: -7867476 USD Inspect Net Income Open source
Share or cite

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

−USD 6.67 million
Exact value

Exact value: -6666806 USD

2000-05-01 – 2001-04-30: -6666806 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2002 2001-05-01 – 2002-04-30
−USD 4.98 million
Exact value

Exact value: -4983503 USD

2001-05-01 – 2002-04-30: -4983503 USD Inspect Net Income Open source
Share or cite

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

−USD 4.97 million
Exact value

Exact value: -4973351 USD

2001-05-01 – 2002-04-30: -4973351 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 639,013
Exact value

Exact value: 639013 USD

2001-05-01 – 2002-04-30: 639013 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.61 million
Calculation and evidence

-4973351 − 639013 USD

Exact free cash flow: -5612364 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.

43 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001008882, 1008882, edgar:1008882

Also known as COMPOST AMERICA HOLDING CO INC