INTEGRATED LIVING COMMUNITIES INC

EDGAR

4 filing records in this dataset, filed from 1996-11-15 to 1997-05-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

8.43 million USD

1997-03-31 · USD

Exact inputs and evidence

Operating margin

-2.92%

1997-03-31 · %

Exact inputs and evidence
  • Operating Income: -245909 USD Source
  • Revenue: 8428015 USD Source

Operating cash flow

158 thousand USD

1997-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 158120 USD Source

Free cash flow

-425 thousand USD

1997-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 158120 USD Source
  • Capital Expenditure: 582794 USD Source
Cash and cash equivalents
3.86 million USD Source
Exact value

3855596 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: 1997-05-14.

Financial data available through: 1996-12-31.

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
  • Total liabilities: 2 of 11 periods available· newest 1996-12-31
  • 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: 3 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

    +48.9%

    Prior period

    USD 16.27 million

    –

    Current period

    USD 24.23 million

    –

    Exact inputs and evidence

    24228620 − 16269291 = 7959329 USD

    16269291 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    24228620 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

    +USD 3.79 million

    Prior period

    −USD 3.34 million

    –

    Current period

    USD 446,926

    –

    Exact inputs and evidence

    446926 − -3343509 = 3790435 USD

    -3343509 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    446926 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

    +101.1%

    Prior period

    USD 2.39 million

    –

    Current period

    USD 4.8 million

    –

    Exact inputs and evidence

    4797318 − 2385964 = 2411354 USD

    2385964 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    4797318 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

    +2,133.9%

    Prior period

    USD 843,902

    –

    Current period

    USD 18.85 million

    –

    Exact inputs and evidence

    18852080 − 843902 = 18008178 USD

    843902 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    18852080 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 24.23 million 100% of revenue
  • Operating costs Derived USD 23.24 million 96% of revenue
  • Operating income USD 983,867 4.1% of revenue
  • Tax, interest and other Derived USD 536,941 2.2% of revenue
  • Net income USD 446,926 1.8% of revenue

Cash

  • Operating cash flow USD 4.8 million 20% of revenue
  • Capital expenditure USD 18.85 million 78% of revenue
  • Free cash flow Derived −USD 14.05 million −58% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 93%
  • 1995 Operating loss: operating costs were 124% of revenue.
  • 1996 96%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3111644483 10814248 Derived 830235 293412 Derived 536823 1236161 Derived
Source
1995 1995-01-01 – 1995-12-3116269291 20218946 Derived -3949655 -606146 Derived -3343509 1542062 Derived
Source
1996 1996-01-01 – 1996-12-3124228620 23244753 Derived 983867 536941 Derived 446926 -14054762 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 24.2M 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.26.2M19.6M13.1M6.5M0.0199419951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue11644483
1995Revenue16269291
1996Revenue24228620

Revenue growth

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

48.9% 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.53%40%26%13%0%199419951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year39.7%
1996Year over year48.9%

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 4.1% 1996
Net margin 1.8% 1996
Free cash flow margin -58% 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.16%-4%-24%-44%-63%199419951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin7.1%
1995Operating margin-24.3%
1996Operating margin4.1%
1994Net margin4.6%
1995Net margin-20.6%
1996Net margin1.8%
1994Free cash flow margin10.6%
1995Free cash flow margin9.5%
1996Free cash flow margin-58%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 4.8M 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.5.2M3.9M2.6M1.3M0.0199419951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow1594536
1995Operating cash flow2385964
1996Operating cash flow4797318

Free cash flow

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

USD -14.1M 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.2.8M-1.7M-6.3M-10.8M-15.3M199419951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow1236161
1995Free cash flow1542062
1996Free cash flow-14054762

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.

23.3% 1996
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.46%35%23%12%0%1994-12-3119951996
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets42.7%
1996Liabilities / assets23.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.8× 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.0.87×0.65×0.43×0.22×0.00×1994-12-3119951996
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 liabilities0.78×
1996Current assets / current liabilities0.8×

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 536,823
Exact value

Exact value: 536823 USD

1994-01-01 – 1994-12-31: 536823 USD Inspect Net Income Open source
Share or cite

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

USD 1.59 million
Exact value

Exact value: 1594536 USD

1994-01-01 – 1994-12-31: 1594536 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 358,375
Exact value

Exact value: 358375 USD

1994-01-01 – 1994-12-31: 358375 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.24 million
Calculation and evidence

1594536 − 358375 USD

Exact free cash flow: 1236161 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 3.34 million
Exact value

Exact value: -3343509 USD

1995-01-01 – 1995-12-31: -3343509 USD Inspect Net Income Open source
Share or cite

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

USD 2.39 million
Exact value

Exact value: 2385964 USD

1995-01-01 – 1995-12-31: 2385964 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 843,902
Exact value

Exact value: 843902 USD

1995-01-01 – 1995-12-31: 843902 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.54 million
Calculation and evidence

2385964 − 843902 USD

Exact free cash flow: 1542062 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 446,926
Exact value

Exact value: 446926 USD

1996-01-01 – 1996-12-31: 446926 USD Inspect Net Income Open source
Share or cite

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

USD 4.8 million
Exact value

Exact value: 4797318 USD

1996-01-01 – 1996-12-31: 4797318 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 18.85 million
Exact value

Exact value: 18852080 USD

1996-01-01 – 1996-12-31: 18852080 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.05 million
Calculation and evidence

4797318 − 18852080 USD

Exact free cash flow: -14054762 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.

4 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001016202, 1016202, edgar:1016202