INTERACTION MEDIA CORP

EDGAR

3 filing records in this dataset, filed from 1996-11-19 to 1997-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

471 thousand USD

1997-03-31 · USD

Exact inputs and evidence

Net margin

-113.87%

1997-03-31 · %

Exact inputs and evidence

Operating cash flow

-133 thousand USD

1997-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -133165 USD Source

Free cash flow

-150 thousand USD

1997-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -133165 USD Source
  • Capital Expenditure: 17280 USD Source
Cash and cash equivalents
208 thousand USD Source
Exact value

207819 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: 1997-05-15.

Financial data available through: 1996-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 1996-12-31
  • operating income: No compatible figures in this window
  • Net income: 2 of 11 periods available· newest 1996-12-31
  • Operating cash flow: 2 of 11 periods available· newest 1996-12-31
  • Capital expenditure: 2 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: 2 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

    +USD 416,113

    Prior period

    USD 0

    –

    Current period

    USD 416,113

    –

    Exact inputs and evidence

    416113 − 0 = 416113 USD

    0 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    416113 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 1.09 million

    Prior period

    −USD 1.63 million

    –

    Current period

    −USD 2.72 million

    –

    Exact inputs and evidence

    -2722936 − -1630630 = -1092306 USD

    -1630630 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    -2722936 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

    −USD 1.13 million

    Prior period

    −USD 1.16 million

    –

    Current period

    −USD 2.3 million

    –

    Exact inputs and evidence

    -2295320 − -1162469 = -1132851 USD

    -1162469 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    -2295320 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

    +173.5%

    Prior period

    USD 680,121

    –

    Current period

    USD 1.86 million

    –

    Exact inputs and evidence

    1860088 − 680121 = 1179967 USD

    680121 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    1860088 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 416,113 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 2.72 million −654% of revenue

Cash

  • Operating cash flow −USD 2.3 million −552% of revenue
  • Capital expenditure USD 1.86 million 447% of revenue
  • Free cash flow Derived −USD 4.16 million −999% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-310 UnavailableUnavailableUnavailable-1630630 -1842590 Derived
Source
1996 1996-01-01 – 1996-12-31416113 UnavailableUnavailableUnavailable-2722936 -4155408 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 416.1K 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.449.4K337.1K224.7K112.4K0.019951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue0
1996Revenue416113

Revenue growth

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

Not enough comparable data to show this history.
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over yearNo prior comparable period

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.

Net margin -654.4% 1996
Free cash flow margin -998.6% 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.80%-210%-499%-789%-1,079%1995-12-311996-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Operating marginNot reported
1996-12-31Operating marginNot reported
1995Net marginNot reported
1996Net margin-654.4%
1995Free cash flow marginNot reported
1996Free cash flow margin-998.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.3M 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.183.6K-482.0K-1.1M-1.8M-2.5M19951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-1162469
1996Operating cash flow-2295320

Free cash flow

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

USD -4.2M 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.332.4K-872.6K-2.1M-3.3M-4.5M19951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-1842590
1996Free cash flow-4155408

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.

53.6% 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.96%72%48%24%0%19951996
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assets88.8%
1996Liabilities / assets53.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.49× 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.0.52×0.39×0.26×0.13×0.00×19951996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities0.05×
1996Current assets / current liabilities0.49×

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 1.63 million
Exact value

Exact value: -1630630 USD

1995-01-01 – 1995-12-31: -1630630 USD Inspect Net Income Open source
Share or cite

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

−USD 1.16 million
Exact value

Exact value: -1162469 USD

1995-01-01 – 1995-12-31: -1162469 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 680,121
Exact value

Exact value: 680121 USD

1995-01-01 – 1995-12-31: 680121 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.84 million
Calculation and evidence

-1162469 − 680121 USD

Exact free cash flow: -1842590 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 2.72 million
Exact value

Exact value: -2722936 USD

1996-01-01 – 1996-12-31: -2722936 USD Inspect Net Income Open source
Share or cite

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

−USD 2.3 million
Exact value

Exact value: -2295320 USD

1996-01-01 – 1996-12-31: -2295320 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 1.86 million
Exact value

Exact value: 1860088 USD

1996-01-01 – 1996-12-31: 1860088 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.16 million
Calculation and evidence

-2295320 − 1860088 USD

Exact free cash flow: -4155408 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.

3 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001018145, 1018145, edgar:1018145