US FRANCHISE SYSTEMS INC

EDGAR

7 filing records in this dataset, filed from 1996-12-05 to 1998-04-30. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.33 million USD

1997-12-31 · USD

Exact inputs and evidence

Operating margin

-143.4%

1997-12-31 · %

Exact inputs and evidence
  • Operating Income: -8428000 USD Source
  • Operating Income: -6515000 USD Source
  • Revenue: 3948000 USD Source
  • Revenue: 2614000 USD Source

Operating cash flow

-807 thousand USD

1997-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -9630000 USD Source
  • Operating Cash Flow: -8823000 USD Source
Cash and cash equivalents
15.9 million USD Source
Exact value

15890000 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

3.95 million USD

1997-01-01 – 1997-12-31

Exact inputs and evidence
  • Revenue: 545000 USD · 1997-01-01 – 1997-03-31 Source
  • Revenue: 892000 USD · 1997-04-01 – 1997-06-30 Source
  • Revenue: 1176000 USD · 1997-07-01 – 1997-09-30 Source
  • Revenue: 3948000 USD · 1997-01-01 – 1997-12-31 Source
  • Revenue: 2614000 USD · 1997-01-01 – 1997-09-30 Source

Net income

-8.95 million USD

1997-01-01 – 1997-12-31

Exact inputs and evidence
  • Net income: -2515000 USD · 1997-01-01 – 1997-03-31 Source
  • Net income: -2174000 USD · 1997-04-01 – 1997-06-30 Source
  • Net income: -2181000 USD · 1997-07-01 – 1997-09-30 Source
  • Net income: -8947000 USD · 1997-01-01 – 1997-12-31 Source
  • Net income: -6870000 USD · 1997-01-01 – 1997-09-30 Source

Operating cash flow

-9.63 million USD

1997-01-01 – 1997-12-31

Exact inputs and evidence
  • Operating cash flow: -2681000 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: -5194000 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: -2681000 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: -8823000 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -5194000 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: -9630000 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: -8823000 USD · 1997-01-01 – 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: 1998-04-30.

Financial data available through: 1997-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 1997-12-31
  • Operating income: 2 of 11 periods available· newest 1997-12-31
  • Net income: 2 of 11 periods available· newest 1997-12-31
  • Operating cash flow: 2 of 11 periods available· newest 1997-12-31
  • Capital expenditure: 2 of 11 periods available· newest 1997-12-31
  • Total assets: 2 of 11 periods available· newest 1997-12-31
  • Total liabilities: 2 of 11 periods available· newest 1997-12-31
  • Current assets: 2 of 11 periods available· newest 1997-12-31
  • Current liabilities: 2 of 11 periods available· newest 1997-12-31
  • Cash and cash equivalents: 2 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

    +205.6%

    Prior period

    USD 1.29 million

    –

    Current period

    USD 3.95 million

    –

    Exact inputs and evidence

    3948000 − 1292000 = 2656000 USD

    1292000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    3948000 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 2.36 million

    Prior period

    −USD 6.59 million

    –

    Current period

    −USD 8.95 million

    –

    Exact inputs and evidence

    -8947000 − -6591000 = -2356000 USD

    -6591000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -8947000 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 6.62 million

    Prior period

    −USD 3.01 million

    –

    Current period

    −USD 9.63 million

    –

    Exact inputs and evidence

    -9630000 − -3013000 = -6617000 USD

    -3013000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -9630000 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

    +1,862.7%

    Prior period

    USD 263,000

    –

    Current period

    USD 5.16 million

    –

    Exact inputs and evidence

    5162000 − 263000 = 4899000 USD

    263000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    5162000 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 3.95 million 100% of revenue
  • Operating costs Derived USD 12.38 million 313% of revenue
  • Operating income −USD 8.43 million −213% of revenue
  • Tax, interest and other Derived USD 519,000 13% of revenue
  • Net income −USD 8.95 million −227% of revenue

Cash

  • Operating cash flow −USD 9.63 million −244% of revenue
  • Capital expenditure USD 5.16 million 131% of revenue
  • Free cash flow Derived −USD 14.79 million −375% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Operating loss: operating costs were 668% of revenue.
  • 1997 Operating loss: operating costs were 313% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-311292000 8628000 Derived -7336000 -745000 Derived -6591000 -3276000 Derived
Source
1997 1997-01-01 – 1997-12-313948000 12376000 Derived -8428000 519000 Derived -8947000 -14792000 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 3.9M 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.4.3M3.2M2.1M1.1M0.019961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue1292000
1997Revenue3948000

Revenue growth

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

205.6% 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.222%167%111%56%0%19961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year205.6%

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 -213.5% 1997
Net margin -226.6% 1997
Free cash flow margin -374.7% 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.45%-119%-284%-449%-613%19961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-567.8%
1997Operating margin-213.5%
1996Net margin-510.1%
1997Net margin-226.6%
1996Free cash flow margin-253.6%
1997Free cash flow margin-374.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -9.6M 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.770.4K-2.0M-4.8M-7.6M-10.4M19961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-3013000
1997Operating cash flow-9630000

Free cash flow

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

USD -14.8M 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.1.2M-3.1M-7.4M-11.7M-16.0M19961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-3276000
1997Free cash flow-14792000

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.

88.5% 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.96%72%48%24%0%19961997
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996Liabilities / assets22.5%
1997Liabilities / assets88.5%

Current assets to current liabilities

Current assets divided by current liabilities.

2.49× 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.6.30×4.72×3.15×1.57×0.00×19961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities5.83×
1997Current assets / current liabilities2.49×

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
1996 1996-01-01 – 1996-12-31
−USD 6.59 million
Exact value

Exact value: -6591000 USD

1996-01-01 – 1996-12-31: -6591000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.01 million
Exact value

Exact value: -3013000 USD

1996-01-01 – 1996-12-31: -3013000 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 263,000
Exact value

Exact value: 263000 USD

1996-01-01 – 1996-12-31: 263000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.28 million
Calculation and evidence

-3013000 − 263000 USD

Exact free cash flow: -3276000 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 8.95 million
Exact value

Exact value: -8947000 USD

1997-01-01 – 1997-12-31: -8947000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.63 million
Exact value

Exact value: -9630000 USD

1997-01-01 – 1997-12-31: -9630000 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 5.16 million
Exact value

Exact value: 5162000 USD

1997-01-01 – 1997-12-31: 5162000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.79 million
Calculation and evidence

-9630000 − 5162000 USD

Exact free cash flow: -14792000 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.

7 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001020350, 1020350, edgar:1020350