ROOM PLUS INC

EDGAR

21 filing records in this dataset, filed from 1996-12-12 to 1999-05-11. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

5 million USD

1998-12-31 · USD

Exact inputs and evidence

Operating margin

-17.96%

1998-12-31 · %

Exact inputs and evidence
  • Operating Income: -1230961 USD Source
  • Operating Income: -333657 USD Source
  • Revenue: 19223455 USD Source
  • Revenue: 14228450 USD Source
Cash and cash equivalents
128 thousand USD Source
Exact value

127887 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

19.2 million USD

1998-01-01 – 1998-12-31

Exact inputs and evidence
  • Revenue: 4559934 USD · 1998-01-01 – 1998-03-31 Source
  • Revenue: 4444277 USD · 1998-04-01 – 1998-06-30 Source
  • Revenue: 5224239 USD · 1998-07-01 – 1998-09-30 Source
  • Revenue: 19223455 USD · 1998-01-01 – 1998-12-31 Source
  • Revenue: 14228450 USD · 1998-01-01 – 1998-09-30 Source

Operating cash flow

-882 thousand USD

1997-10-01 – 1998-09-30

Exact inputs and evidence
  • Operating cash flow: -2717036 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: -2405480 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -133372 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -387525 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -133372 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -570577 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: -387525 USD · 1998-01-01 – 1998-06-30 Source

Capital expenditure

78.8 thousand USD

1998-01-01 – 1998-12-31

Exact inputs and evidence
  • Capital expenditure: 20386 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 56693 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 20386 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 68242 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 56693 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 78796 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 68242 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: 1999-05-11.

Financial data available through: 1998-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1998-12-31
  • Operating income: 4 of 11 periods available· newest 1998-12-31
  • Net income: 4 of 11 periods available· newest 1998-12-31
  • Operating cash flow: 4 of 11 periods available· newest 1998-12-31
  • Capital expenditure: 4 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

    +14.1%

    Prior period

    USD 16.85 million

    –

    Current period

    USD 19.22 million

    –

    Exact inputs and evidence

    19223455 − 16851321 = 2372134 USD

    16851321 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    19223455 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 874,741

    Prior period

    −USD 1.9 million

    –

    Current period

    −USD 2.77 million

    –

    Exact inputs and evidence

    -2774792 − -1900051 = -874741 USD

    -1900051 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    -2774792 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 1.52 million

    Prior period

    −USD 2.72 million

    –

    Current period

    −USD 1.2 million

    –

    Exact inputs and evidence

    -1198733 − -2717036 = 1518303 USD

    -2717036 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    -1198733 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

    -85.5%

    Prior period

    USD 544,162

    –

    Current period

    USD 78,796

    –

    Exact inputs and evidence

    78796 − 544162 = -465366 USD

    544162 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    78796 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 19.22 million 100% of revenue
  • Operating costs Derived USD 20.45 million 106% of revenue
  • Operating income −USD 1.23 million −6.4% of revenue
  • Tax, interest and other Derived USD 1.54 million 8% of revenue
  • Net income −USD 2.77 million −14% of revenue

Cash

  • Operating cash flow −USD 1.2 million −6.2% of revenue
  • Capital expenditure USD 78,796 0.4% of revenue
  • Free cash flow Derived −USD 1.28 million −6.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 113% of revenue.
  • 1996 Operating loss: operating costs were 100% of revenue.
  • 1997 Operating loss: operating costs were 116% of revenue.
  • 1998 Operating loss: operating costs were 106% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-3113149018 14813797 Derived -1664779 41469 Derived -1706248 -1444885 Derived
Source
1996 1996-01-01 – 1996-12-3114427108 14427883 Derived -775 2310 Derived -3085 -1805484 Derived
Source
1997 1997-01-01 – 1997-12-3116851321 19528498 Derived -2677177 -777126 Derived -1900051 -3261198 Derived
Source
1998 1998-01-01 – 1998-12-3119223455 20454416 Derived -1230961 1543831 Derived -2774792 -1277529 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 19.2M 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.20.8M15.6M10.4M5.2M0.01995199619971998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue13149018
1996Revenue14427108
1997Revenue16851321
1998Revenue19223455

Revenue growth

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

14.1% 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.18.1%13.6%9.1%4.5%0.0%1995199619971998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year9.7%
1997Year over year16.8%
1998Year over year14.1%

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 -6.4% 1998
Net margin -14.4% 1998
Free cash flow margin -6.6% 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.1.5%-4.1%-9.7%-15.3%-20.9%1995199619971998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-12.7%
1996Operating margin-0%
1997Operating margin-15.9%
1998Operating margin-6.4%
1995Net margin-13%
1996Net margin-0%
1997Net margin-11.3%
1998Net margin-14.4%
1995Free cash flow margin-11%
1996Free cash flow margin-12.5%
1997Free cash flow margin-19.4%
1998Free cash flow margin-6.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.2M 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.217.4K-570.6K-1.4M-2.1M-2.9M1995199619971998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-1385761
1996Operating cash flow-989274
1997Operating cash flow-2717036
1998Operating cash flow-1198733

Free cash flow

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

USD -1.3M 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.260.9K-684.9K-1.6M-2.6M-3.5M1995199619971998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-1444885
1996Free cash flow-1805484
1997Free cash flow-3261198
1998Free cash flow-1277529

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
1995-12-31Liabilities / assetsNot reportedNo source recorded
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.

0.98× 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.2.34×1.75×1.17×0.58×0.00×1995-12-31199619971998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities2.16×
1997Current assets / current liabilities0.9×
1998Current assets / current liabilities0.98×

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
1995 1995-01-01 – 1995-12-31
−USD 1.71 million
Exact value

Exact value: -1706248 USD

1995-01-01 – 1995-12-31: -1706248 USD Inspect Net Income Open source
Share or cite

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

−USD 1.39 million
Exact value

Exact value: -1385761 USD

1995-01-01 – 1995-12-31: -1385761 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 59,124
Exact value

Exact value: 59124 USD

1995-01-01 – 1995-12-31: 59124 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.44 million
Calculation and evidence

-1385761 − 59124 USD

Exact free cash flow: -1444885 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 3,085
Exact value

Exact value: -3085 USD

1996-01-01 – 1996-12-31: -3085 USD Inspect Net Income Open source
Share or cite

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

−USD 989,274
Exact value

Exact value: -989274 USD

1996-01-01 – 1996-12-31: -989274 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 816,210
Exact value

Exact value: 816210 USD

1996-01-01 – 1996-12-31: 816210 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.81 million
Calculation and evidence

-989274 − 816210 USD

Exact free cash flow: -1805484 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 1.9 million
Exact value

Exact value: -1900051 USD

1997-01-01 – 1997-12-31: -1900051 USD Inspect Net Income Open source
Share or cite

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

−USD 2.72 million
Exact value

Exact value: -2717036 USD

1997-01-01 – 1997-12-31: -2717036 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 544,162
Exact value

Exact value: 544162 USD

1997-01-01 – 1997-12-31: 544162 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.26 million
Calculation and evidence

-2717036 − 544162 USD

Exact free cash flow: -3261198 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 2.77 million
Exact value

Exact value: -2774792 USD

1998-01-01 – 1998-12-31: -2774792 USD Inspect Net Income Open source
Share or cite

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

−USD 1.2 million
Exact value

Exact value: -1198733 USD

1998-01-01 – 1998-12-31: -1198733 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 78,796
Exact value

Exact value: 78796 USD

1998-01-01 – 1998-12-31: 78796 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.28 million
Calculation and evidence

-1198733 − 78796 USD

Exact free cash flow: -1277529 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.

21 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001009773, 1009773, edgar:1009773