RAGEN MACKENZIE GROUP INC

EDGAR

7 filing records in this dataset, filed from 1998-08-10 to 2000-02-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

23.7 million USD

1999-12-31 · USD

Exact inputs and evidence

Net margin

17.59%

1999-12-31 · %

Exact inputs and evidence

Operating cash flow

-66.9 million USD

1999-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -66932000 USD Source

Free cash flow

-67.6 million USD

1999-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -66932000 USD Source
  • Capital Expenditure: 618000 USD Source
Cash and cash equivalents
2.23 million USD Source
Exact value

2233000 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: 2000-02-14.

Financial data available through: 1999-09-24.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1999-09-24
  • operating income: No compatible figures in this window
  • Net income: 4 of 11 periods available· newest 1999-09-24
  • Operating cash flow: 3 of 11 periods available· newest 1999-09-24
  • Capital expenditure: 4 of 11 periods available· newest 1999-09-24
  • Total assets: 2 of 11 periods available· newest 1999-09-24
  • Total liabilities: 2 of 11 periods available· newest 1999-09-24
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • cash and cash equivalents: No compatible figures in this window
  • 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

    +11%

    Prior period

    USD 76.04 million

    –

    Current period

    USD 84.37 million

    –

    Exact inputs and evidence

    84366000 − 76035000 = 8331000 USD

    76035000 USD · 1997-09-26 – 1998-09-25

    Inspect prior input Prior source

    84366000 USD · 1998-09-25 – 1999-09-24

    Inspect current input Current source
    Share or cite

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

  • Net income

    +34.3%

    Prior period

    USD 11.87 million

    –

    Current period

    USD 15.94 million

    –

    Exact inputs and evidence

    15942000 − 11874000 = 4068000 USD

    11874000 USD · 1997-09-26 – 1998-09-25

    Inspect prior input Prior source

    15942000 USD · 1998-09-25 – 1999-09-24

    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 115.49 million

    Prior period

    −USD 55.56 million

    –

    Current period

    USD 59.93 million

    –

    Exact inputs and evidence

    59932000 − -55560000 = 115492000 USD

    -55560000 USD · 1997-09-25 – 1998-09-24

    Inspect prior input Prior source

    59932000 USD · 1998-09-25 – 1999-09-24

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +185.6%

    Prior period

    USD 954,000

    –

    Current period

    USD 2.73 million

    –

    Exact inputs and evidence

    2725000 − 954000 = 1771000 USD

    954000 USD · 1997-09-26 – 1998-09-25

    Inspect prior input Prior source

    2725000 USD · 1998-09-25 – 1999-09-24

    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.

1999 1998-09-25 – 1999-09-24

  • Revenue USD 84.37 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 15.94 million 19% of revenue

Cash

  • Operating cash flow USD 59.93 million 71% of revenue
  • Capital expenditure USD 2.73 million 3.2% of revenue
  • Free cash flow Derived USD 57.21 million 68% 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.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 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 1995-09-26 – 1996-09-2563591000 UnavailableUnavailableUnavailable10501000 Unavailable
Source
1997 1996-09-26 – 1997-09-2568887000 UnavailableUnavailableUnavailable15389000 Unavailable
Source
1998 1997-09-26 – 1998-09-2576035000 UnavailableUnavailableUnavailable11874000 Unavailable
Source
1999 1998-09-25 – 1999-09-2484366000 UnavailableUnavailableUnavailable15942000 57207000 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 84.4M 1999
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.91.1M68.3M45.6M22.8M0.01996199719981999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue63591000
1997Revenue68887000
1998Revenue76035000
1999Revenue84366000

Revenue growth

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

11% 1999
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.11.8%8.9%5.9%3.0%0.0%1996199719981999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year8.3%
1998Year over year10.4%
1999Year over year11%

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 18.9% 1999
Free cash flow margin 67.8% 1999
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.73%55%37%18%0%1996-09-251997-09-251998-09-251999-09-24
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996-09-25Operating marginNot reported
1997-09-25Operating marginNot reported
1998-09-25Operating marginNot reported
1999-09-24Operating marginNot reported
1996Net margin16.5%
1997Net margin22.3%
1998Net margin15.6%
1999Net margin18.9%
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow margin67.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 59.9M 1999
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.64.7M48.5M32.4M16.2M0.01996199719981999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flowNot reportedNo source recorded
1997Operating cash flowNot reportedNo source recorded
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flow59932000

Free cash flow

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

USD 57.2M 1999
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.61.8M46.3M30.9M15.4M0.01996199719981999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flow57207000

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.

81.4% 1999
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.93%70%46%23%0%1996-09-251997-09-2519981999
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-09-25Liabilities / assetsNot reportedNo source recorded
1997-09-25Liabilities / assetsNot reportedNo source recorded
1998Liabilities / assets86.1%
1999Liabilities / assets81.4%

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
1996-09-25Current assets / current liabilitiesNot reportedNo source recorded
1997-09-25Current assets / current liabilitiesNot reportedNo source recorded
1998-09-25Current assets / current liabilitiesNot reportedNo source recorded
1999-09-24Current 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 1995-09-26 – 1996-09-25
USD 10.5 million
Exact value

Exact value: 10501000 USD

1995-09-26 – 1996-09-25: 10501000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
USD 246,000
Exact value

Exact value: 246000 USD

1995-09-26 – 1996-09-25: 246000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

1997 1996-09-25 – 1997-09-24
Unavailable Not reported for this period.
USD 6.14 million
Exact value

Exact value: 6141000 USD

1996-09-25 – 1997-09-24: 6141000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1997 1996-09-26 – 1997-09-25
USD 15.39 million
Exact value

Exact value: 15389000 USD

1996-09-26 – 1997-09-25: 15389000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
USD 469,000
Exact value

Exact value: 469000 USD

1996-09-26 – 1997-09-25: 469000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

1998 1997-09-25 – 1998-09-24
Unavailable Not reported for this period.
−USD 55.56 million
Exact value

Exact value: -55560000 USD

1997-09-25 – 1998-09-24: -55560000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1998 1997-09-26 – 1998-09-25
USD 11.87 million
Exact value

Exact value: 11874000 USD

1997-09-26 – 1998-09-25: 11874000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
USD 954,000
Exact value

Exact value: 954000 USD

1997-09-26 – 1998-09-25: 954000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

1999 1998-09-25 – 1999-09-24
USD 15.94 million
Exact value

Exact value: 15942000 USD

1998-09-25 – 1999-09-24: 15942000 USD Inspect Net Income Open source
Share or cite

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

USD 59.93 million
Exact value

Exact value: 59932000 USD

1998-09-25 – 1999-09-24: 59932000 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 2.73 million
Exact value

Exact value: 2725000 USD

1998-09-25 – 1999-09-24: 2725000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 57.21 million
Calculation and evidence

59932000 − 2725000 USD

Exact free cash flow: 57207000 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: 0001020950, 1020950, edgar:1020950