PARTS SOURCE INC

EDGAR

12 filing records in this dataset, filed from 1996-05-14 to 1999-03-25. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

13 million USD

1998-12-31 · USD

Exact inputs and evidence

Operating margin

1.22%

1998-12-31 · %

Exact inputs and evidence
  • Operating Income: 469913 USD Source
  • Operating Income: 311856 USD Source
  • Revenue: 46050132 USD Source
  • Revenue: 33097102 USD Source

Operating cash flow

940 thousand USD

1998-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 312401 USD Source
  • Operating Cash Flow: -627996 USD Source

Free cash flow

752 thousand USD

1998-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 312401 USD Source
  • Operating Cash Flow: -627996 USD Source
  • Capital Expenditure: 495626 USD Source
  • Capital Expenditure: 306923 USD Source
Cash and cash equivalents
32.8 thousand USD Source
Exact value

32835 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

46.1 million USD

1998-01-01 – 1998-12-31

Exact inputs and evidence
  • Revenue: 10644605 USD · 1998-01-01 – 1998-03-31 Source
  • Revenue: 11444781 USD · 1998-04-01 – 1998-06-30 Source
  • Revenue: 11007716 USD · 1998-07-01 – 1998-09-30 Source
  • Revenue: 46050132 USD · 1998-01-01 – 1998-12-31 Source
  • Revenue: 33097102 USD · 1998-01-01 – 1998-09-30 Source

Net income

-344 thousand USD

1998-01-01 – 1998-12-31

Exact inputs and evidence
  • Net income: -28141 USD · 1998-01-01 – 1998-03-31 Source
  • Net income: 3219 USD · 1998-04-01 – 1998-06-30 Source
  • Net income: -186887 USD · 1998-07-01 – 1998-09-30 Source
  • Net income: -343611 USD · 1998-01-01 – 1998-12-31 Source
  • Net income: -211809 USD · 1998-01-01 – 1998-09-30 Source

Operating cash flow

312 thousand USD

1998-01-01 – 1998-12-31

Exact inputs and evidence
  • Operating cash flow: -727753 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -358018 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -727753 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -627996 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: -358018 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: 312401 USD · 1998-01-01 – 1998-12-31 Source
  • Operating cash flow: -627996 USD · 1998-01-01 – 1998-09-30 Source

Capital expenditure

496 thousand USD

1998-01-01 – 1998-12-31

Exact inputs and evidence
  • Capital expenditure: 92984 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 211897 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 92984 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 306923 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 211897 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 495626 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 306923 USD · 1998-01-01 – 1998-09-30 Source

Free cash flow

-183 thousand USD

1998-01-01 – 1998-12-31

Exact inputs and evidence
  • Operating cash flow: -727753 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -358018 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -727753 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -627996 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: -358018 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: 312401 USD · 1998-01-01 – 1998-12-31 Source
  • Operating cash flow: -627996 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 92984 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 211897 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 92984 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 306923 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 211897 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 495626 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 306923 USD · 1998-01-01 – 1998-09-30 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: 1999-03-25.

Financial data available through: 1998-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1998-12-31
  • Operating income: 3 of 11 periods available· newest 1998-12-31
  • Net income: 3 of 11 periods available· newest 1998-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1998-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1998-12-31
  • Total assets: 3 of 11 periods available· newest 1998-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 1998-12-31
  • Current liabilities: 3 of 11 periods available· newest 1998-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1998-12-31
  • 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

    +15%

    Prior period

    USD 40.05 million

    –

    Current period

    USD 46.05 million

    –

    Exact inputs and evidence

    46050132 − 40052866 = 5997266 USD

    40052866 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    46050132 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 84,221

    Prior period

    −USD 259,390

    –

    Current period

    −USD 343,611

    –

    Exact inputs and evidence

    -343611 − -259390 = -84221 USD

    -259390 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    -343611 USD · 1998-01-01 – 1998-12-31

    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

    +USD 2.41 million

    Prior period

    −USD 2.09 million

    –

    Current period

    USD 312,401

    –

    Exact inputs and evidence

    312401 − -2094696 = 2407097 USD

    -2094696 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    312401 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -61.2%

    Prior period

    USD 1.28 million

    –

    Current period

    USD 495,626

    –

    Exact inputs and evidence

    495626 − 1275853 = -780227 USD

    1275853 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    495626 USD · 1998-01-01 – 1998-12-31

    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.

1998 1998-01-01 – 1998-12-31

  • Revenue USD 46.05 million 100% of revenue
  • Operating costs Derived USD 45.58 million 99% of revenue
  • Operating income USD 469,913 1% of revenue
  • Tax, interest and other Derived USD 813,524 1.8% of revenue
  • Net income −USD 343,611 −0.7% of revenue

Cash

  • Operating cash flow USD 312,401 0.7% of revenue
  • Capital expenditure USD 495,626 1.1% of revenue
  • Free cash flow Derived −USD 183,225 −0.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 98%
  • 1997 Net loss: net income was −0.6% of revenue.
  • 1998 Net loss: net income was −0.7% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-3126755921 26115165 Derived 640756 401293 Derived 239463 -6472463 Derived
Source
1997 1997-01-01 – 1997-12-3140052866 39855444 Derived 197422 456812 Derived -259390 -3370549 Derived
Source
1998 1998-01-01 – 1998-12-3146050132 45580219 Derived 469913 813524 Derived -343611 -183225 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 46.1M 1998
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.49.7M37.3M24.9M12.4M0.0199619971998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue26755921
1997Revenue40052866
1998Revenue46050132

Revenue growth

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

15% 1998
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.54%40%27%13%0%199619971998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year49.7%
1998Year over year15%

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 1% 1998
Net margin -0.7% 1998
Free cash flow margin -0.4% 1998
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.4.5%-3.2%-10.9%-18.6%-26.3%199619971998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin2.4%
1997Operating margin0.5%
1998Operating margin1%
1996Net margin0.9%
1997Net margin-0.6%
1998Net margin-0.7%
1996Free cash flow margin-24.2%
1997Free cash flow margin-8.4%
1998Free cash flow margin-0.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 312.4K 1998
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.768.8K-885.8K-2.5M-4.2M-5.8M199619971998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-5393149
1997Operating cash flow-2094696
1998Operating cash flow312401

Free cash flow

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

USD -183.2K 1998
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.517.8K-1.4M-3.2M-5.1M-7.0M199619971998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-6472463
1997Free cash flow-3370549
1998Free cash flow-183225

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
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.6× 1998
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.4.21×3.15×2.10×1.05×0.00×199619971998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities3.89×
1997Current assets / current liabilities3.52×
1998Current assets / current liabilities3.6×

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 1996-01-01 – 1996-12-31
USD 239,463
Exact value

Exact value: 239463 USD

1996-01-01 – 1996-12-31: 239463 USD Inspect Net Income Open source
Share or cite

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

−USD 5.39 million
Exact value

Exact value: -5393149 USD

1996-01-01 – 1996-12-31: -5393149 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 1.08 million
Exact value

Exact value: 1079314 USD

1996-01-01 – 1996-12-31: 1079314 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.47 million
Calculation and evidence

-5393149 − 1079314 USD

Exact free cash flow: -6472463 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
−USD 259,390
Exact value

Exact value: -259390 USD

1997-01-01 – 1997-12-31: -259390 USD Inspect Net Income Open source
Share or cite

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

−USD 2.09 million
Exact value

Exact value: -2094696 USD

1997-01-01 – 1997-12-31: -2094696 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 1.28 million
Exact value

Exact value: 1275853 USD

1997-01-01 – 1997-12-31: 1275853 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.37 million
Calculation and evidence

-2094696 − 1275853 USD

Exact free cash flow: -3370549 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 343,611
Exact value

Exact value: -343611 USD

1998-01-01 – 1998-12-31: -343611 USD Inspect Net Income Open source
Share or cite

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

USD 312,401
Exact value

Exact value: 312401 USD

1998-01-01 – 1998-12-31: 312401 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 495,626
Exact value

Exact value: 495626 USD

1998-01-01 – 1998-12-31: 495626 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 183,225
Calculation and evidence

312401 − 495626 USD

Exact free cash flow: -183225 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: 0001009241, 1009241, edgar:1009241