GRANITE FINANCIAL INC

EDGAR

6 filing records in this dataset, filed from 1996-12-06 to 1998-02-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

46.7 million USD

1997-12-31 · USD

Exact inputs and evidence

Net margin

2.57%

1997-12-31 · %

Exact inputs and evidence

Operating cash flow

-7 million USD

1997-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -20239942 USD Source
  • Operating Cash Flow: -13238237 USD Source

Free cash flow

-7.24 million USD

1997-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -20239942 USD Source
  • Operating Cash Flow: -13238237 USD Source
  • Capital Expenditure: 578899 USD Source
  • Capital Expenditure: 341318 USD Source
Cash and cash equivalents
2.49 million USD Source
Exact value

2491673 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

134 million USD

1997-01-01 – 1997-12-31

Exact inputs and evidence
  • Revenue: 23459436 USD · 1997-01-01 – 1997-03-31 Source
  • Revenue: 83457096 USD · 1996-07-01 – 1997-06-30 Source
  • Revenue: 53226104 USD · 1996-07-01 – 1997-03-31 Source
  • Revenue: 33986062 USD · 1997-07-01 – 1997-09-30 Source
  • Revenue: 46683875 USD · 1997-10-01 – 1997-12-31 Source

Net income

3.33 million USD

1997-01-01 – 1997-12-31

Exact inputs and evidence
  • Net income: 1355382 USD · 1996-07-01 – 1997-03-31 Source
  • Net income: 801145 USD · 1996-07-01 – 1996-12-31 Source
  • Net income: 2067175 USD · 1996-07-01 – 1997-06-30 Source
  • Net income: 1355382 USD · 1996-07-01 – 1997-03-31 Source
  • Net income: 861280 USD · 1997-07-01 – 1997-09-30 Source
  • Net income: 2059547 USD · 1997-07-01 – 1997-12-31 Source
  • Net income: 861280 USD · 1997-07-01 – 1997-09-30 Source

Capital expenditure

938 thousand USD

1997-01-01 – 1997-12-31

Exact inputs and evidence
  • Capital expenditure: 404379 USD · 1996-07-01 – 1997-03-31 Source
  • Capital expenditure: 267395 USD · 1996-07-01 – 1996-12-31 Source
  • Capital expenditure: 626701 USD · 1996-07-01 – 1997-06-30 Source
  • Capital expenditure: 404379 USD · 1996-07-01 – 1997-03-31 Source
  • Capital expenditure: 341318 USD · 1997-07-01 – 1997-09-30 Source
  • Capital expenditure: 578899 USD · 1997-07-01 – 1997-12-31 Source
  • Capital expenditure: 341318 USD · 1997-07-01 – 1997-09-30 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: 1998-02-13.

Financial data available through: 1997-06-30.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 1997-06-30
  • operating income: No compatible figures in this window
  • Net income: 2 of 11 periods available· newest 1997-06-30
  • Operating cash flow: 2 of 11 periods available· newest 1997-06-30
  • Capital expenditure: 2 of 11 periods available· newest 1997-06-30
  • Total assets: 2 of 11 periods available· newest 1997-06-30
  • liabilities: No compatible figures in this window
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 2 of 11 periods available· newest 1997-06-30
  • 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

    +281.7%

    Prior period

    USD 21.86 million

    –

    Current period

    USD 83.46 million

    –

    Exact inputs and evidence

    83457096 − 21861838 = 61595258 USD

    21861838 USD · 1995-07-01 – 1996-06-30

    Inspect prior input Prior source

    83457096 USD · 1996-07-01 – 1997-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +170.8%

    Prior period

    USD 763,407

    –

    Current period

    USD 2.07 million

    –

    Exact inputs and evidence

    2067175 − 763407 = 1303768 USD

    763407 USD · 1995-07-01 – 1996-06-30

    Inspect prior input Prior source

    2067175 USD · 1996-07-01 – 1997-06-30

    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 1.08 million

    Prior period

    −USD 6.97 million

    –

    Current period

    −USD 5.89 million

    –

    Exact inputs and evidence

    -5886098 − -6966147 = 1080049 USD

    -6966147 USD · 1995-07-01 – 1996-06-30

    Inspect prior input Prior source

    -5886098 USD · 1996-07-01 – 1997-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +63.7%

    Prior period

    USD 382,742

    –

    Current period

    USD 626,701

    –

    Exact inputs and evidence

    626701 − 382742 = 243959 USD

    382742 USD · 1995-07-01 – 1996-06-30

    Inspect prior input Prior source

    626701 USD · 1996-07-01 – 1997-06-30

    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 1996-07-01 – 1997-06-30

  • Revenue USD 83.46 million 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 2.07 million 2.5% of revenue

Cash

  • Operating cash flow −USD 5.89 million −7.1% of revenue
  • Capital expenditure USD 626,701 0.8% of revenue
  • Free cash flow Derived −USD 6.51 million −7.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 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
1996 1995-07-01 – 1996-06-3021861838 UnavailableUnavailableUnavailable763407 -7348889 Derived
Source
1997 1996-07-01 – 1997-06-3083457096 UnavailableUnavailableUnavailable2067175 -6512799 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 83.5M 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.90.1M67.6M45.1M22.5M0.019961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue21861838
1997Revenue83457096

Revenue growth

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

281.7% 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.304%228%152%76%0%19961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year281.7%

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 2.5% 1997
Free cash flow margin -7.8% 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.6%-4%-15%-26%-37%1996-06-301997-06-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996-06-30Operating marginNot reported
1997-06-30Operating marginNot reported
1996Net margin3.5%
1997Net margin2.5%
1996Free cash flow margin-33.6%
1997Free cash flow margin-7.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -5.9M 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.557.3K-1.5M-3.5M-5.5M-7.5M19961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-6966147
1997Operating cash flow-5886098

Free cash flow

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

USD -6.5M 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.587.9K-1.5M-3.7M-5.8M-7.9M19961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-7348889
1997Free cash flow-6512799

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
1996-06-30Liabilities / assetsNot reported
1997-06-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-06-30Current assets / current liabilitiesNot reportedNo source recorded
1997-06-30Current assets / current liabilitiesNot reportedNo source recorded

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 1995-07-01 – 1996-06-30
USD 763,407
Exact value

Exact value: 763407 USD

1995-07-01 – 1996-06-30: 763407 USD Inspect Net Income Open source
Share or cite

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

−USD 6.97 million
Exact value

Exact value: -6966147 USD

1995-07-01 – 1996-06-30: -6966147 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 382,742
Exact value

Exact value: 382742 USD

1995-07-01 – 1996-06-30: 382742 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.35 million
Calculation and evidence

-6966147 − 382742 USD

Exact free cash flow: -7348889 USD

Share or cite

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

1997 1996-07-01 – 1997-06-30
USD 2.07 million
Exact value

Exact value: 2067175 USD

1996-07-01 – 1997-06-30: 2067175 USD Inspect Net Income Open source
Share or cite

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

−USD 5.89 million
Exact value

Exact value: -5886098 USD

1996-07-01 – 1997-06-30: -5886098 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 626,701
Exact value

Exact value: 626701 USD

1996-07-01 – 1997-06-30: 626701 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.51 million
Calculation and evidence

-5886098 − 626701 USD

Exact free cash flow: -6512799 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.

6 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001019254, 1019254, edgar:1019254