SMARTALK TELESERVICES INC

EDGAR

12 filing records in this dataset, filed from 1996-12-09 to 1998-11-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

59.8 million USD

1998-09-30 · USD

Exact inputs and evidence

Operating margin

-34.96%

1998-09-30 · %

Exact inputs and evidence
  • Operating Income: -20915602 USD Source
  • Revenue: 59829325 USD Source

Operating cash flow

-31 million USD

1998-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -50882969 USD Source
  • Operating Cash Flow: -19917582 USD Source

Free cash flow

-34.9 million USD

1998-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -50882969 USD Source
  • Operating Cash Flow: -19917582 USD Source
  • Capital Expenditure: 10866707 USD Source
  • Capital Expenditure: 6905228 USD Source
Cash and cash equivalents
18.5 million USD Source
Exact value

18516643 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

161 million USD

1997-10-01 – 1998-09-30

Exact inputs and evidence
  • Revenue: 61164228 USD · 1997-01-01 – 1997-12-31 Source
  • Revenue: 39730845 USD · 1997-01-01 – 1997-09-30 Source
  • Revenue: 36381371 USD · 1998-01-01 – 1998-03-31 Source
  • Revenue: 42927385 USD · 1998-04-01 – 1998-06-30 Source
  • Revenue: 59829325 USD · 1998-07-01 – 1998-09-30 Source

Operating cash flow

-54.5 million USD

1997-10-01 – 1998-09-30

Exact inputs and evidence
  • Operating cash flow: -12867665 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: -9227271 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -17979025 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -19917582 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -17979025 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -50882969 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: -19917582 USD · 1998-01-01 – 1998-06-30 Source

Capital expenditure

14.7 million USD

1997-10-01 – 1998-09-30

Exact inputs and evidence
  • Capital expenditure: 5270710 USD · 1997-01-01 – 1997-12-31 Source
  • Capital expenditure: 1429976 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 3206241 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 6905228 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 3206241 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 10866707 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 6905228 USD · 1998-01-01 – 1998-06-30 Source

Free cash flow

-69.2 million USD

1997-10-01 – 1998-09-30

Exact inputs and evidence
  • Operating cash flow: -12867665 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: -9227271 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -17979025 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -19917582 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -17979025 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -50882969 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: -19917582 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 5270710 USD · 1997-01-01 – 1997-12-31 Source
  • Capital expenditure: 1429976 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 3206241 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 6905228 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 3206241 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 10866707 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 6905228 USD · 1998-01-01 – 1998-06-30 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: 1998-11-16.

Financial data available through: 1997-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1997-12-31
  • Operating income: 3 of 11 periods available· newest 1997-12-31
  • Net income: 3 of 11 periods available· newest 1997-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1997-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1997-12-31
  • Total assets: 3 of 11 periods available· newest 1997-12-31
  • Total liabilities: 3 of 11 periods available· newest 1997-12-31
  • Current assets: 3 of 11 periods available· newest 1997-12-31
  • Current liabilities: 3 of 11 periods available· newest 1997-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1997-12-31
  • 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

    +307.2%

    Prior period

    USD 15.02 million

    –

    Current period

    USD 61.16 million

    –

    Exact inputs and evidence

    61164228 − 15021060 = 46143168 USD

    15021060 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    61164228 USD · 1997-01-01 – 1997-12-31

    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 22.62 million

    Prior period

    −USD 3.11 million

    –

    Current period

    −USD 25.73 million

    –

    Exact inputs and evidence

    -25732648 − -3112548 = -22620100 USD

    -3112548 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -25732648 USD · 1997-01-01 – 1997-12-31

    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 8.11 million

    Prior period

    −USD 4.76 million

    –

    Current period

    −USD 12.87 million

    –

    Exact inputs and evidence

    -12867665 − -4762535 = -8105130 USD

    -4762535 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -12867665 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +647.5%

    Prior period

    USD 705,083

    –

    Current period

    USD 5.27 million

    –

    Exact inputs and evidence

    5270710 − 705083 = 4565627 USD

    705083 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    5270710 USD · 1997-01-01 – 1997-12-31

    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.

1997 1997-01-01 – 1997-12-31

  • Revenue USD 61.16 million 100% of revenue
  • Operating costs Derived USD 86.52 million 141% of revenue
  • Operating income −USD 25.35 million −41% of revenue
  • Tax, interest and other Derived USD 380,459 0.6% of revenue
  • Net income −USD 25.73 million −42% of revenue

Cash

  • Operating cash flow −USD 12.87 million −21% of revenue
  • Capital expenditure USD 5.27 million 8.6% of revenue
  • Free cash flow Derived −USD 18.14 million −30% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 393% of revenue.
  • 1996 Operating loss: operating costs were 122% of revenue.
  • 1997 Operating loss: operating costs were 141% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-31453916 1785230 Derived -1331314 -2012 Derived -1329302 2104960 Derived
Source
1996 1996-01-01 – 1996-12-3115021060 18325332 Derived -3304272 -191724 Derived -3112548 -5467618 Derived
Source
1997 1997-01-01 – 1997-12-3161164228 86516417 Derived -25352189 380459 Derived -25732648 -18138375 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 61.2M 1997
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.66.1M49.5M33.0M16.5M0.0199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue453916
1996Revenue15021060
1997Revenue61164228

Revenue growth

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

307.2% 1997
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.3,466%2,599%1,733%866%0%199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year3,209.2%
1997Year over year307.2%

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 -41.4% 1997
Net margin -42.1% 1997
Free cash flow margin -29.7% 1997
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.524%305%85%-134%-354%199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-293.3%
1996Operating margin-22%
1997Operating margin-41.4%
1995Net margin-292.9%
1996Net margin-20.7%
1997Net margin-42.1%
1995Free cash flow margin463.7%
1996Free cash flow margin-36.4%
1997Free cash flow margin-29.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -12.9M 1997
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.3.3M-1.0M-5.4M-9.7M-14.1M199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow2109446
1996Operating cash flow-4762535
1997Operating cash flow-12867665

Free cash flow

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

USD -18.1M 1997
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.3.7M-2.1M-8.0M-13.9M-19.8M199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow2104960
1996Free cash flow-5467618
1997Free cash flow-18138375

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.

60.3% 1997
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.147%110%73%37%0%199519961997
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assets135.9%
1996Liabilities / assets13.3%
1997Liabilities / assets60.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.5× 1997
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.7.99×5.99×4.00×2.00×0.00×199519961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities0.73×
1996Current assets / current liabilities7.4×
1997Current assets / current liabilities1.5×

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 1.33 million
Exact value

Exact value: -1329302 USD

1995-01-01 – 1995-12-31: -1329302 USD Inspect Net Income Open source
Share or cite

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

USD 2.11 million
Exact value

Exact value: 2109446 USD

1995-01-01 – 1995-12-31: 2109446 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 4,486
Exact value

Exact value: 4486 USD

1995-01-01 – 1995-12-31: 4486 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.1 million
Calculation and evidence

2109446 − 4486 USD

Exact free cash flow: 2104960 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 3.11 million
Exact value

Exact value: -3112548 USD

1996-01-01 – 1996-12-31: -3112548 USD Inspect Net Income Open source
Share or cite

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

−USD 4.76 million
Exact value

Exact value: -4762535 USD

1996-01-01 – 1996-12-31: -4762535 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 705,083
Exact value

Exact value: 705083 USD

1996-01-01 – 1996-12-31: 705083 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.47 million
Calculation and evidence

-4762535 − 705083 USD

Exact free cash flow: -5467618 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 25.73 million
Exact value

Exact value: -25732648 USD

1997-01-01 – 1997-12-31: -25732648 USD Inspect Net Income Open source
Share or cite

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

−USD 12.87 million
Exact value

Exact value: -12867665 USD

1997-01-01 – 1997-12-31: -12867665 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 5.27 million
Exact value

Exact value: 5270710 USD

1997-01-01 – 1997-12-31: 5270710 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.14 million
Calculation and evidence

-12867665 − 5270710 USD

Exact free cash flow: -18138375 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: 0001018730, 1018730, edgar:1018730