CD WAREHOUSE INC

EDGAR

24 filing records in this dataset, filed from 1997-03-17 to 2002-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

6.33 million USD

2002-03-31 · USD

Exact inputs and evidence

Operating margin

1.65%

2002-03-31 · %

Exact inputs and evidence
  • Operating Income: 104086 USD Source
  • Revenue: 6325359 USD Source

Operating cash flow

25 thousand USD

2002-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 24960 USD Source

Free cash flow

11.7 thousand USD

2002-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 24960 USD Source
  • Capital Expenditure: 13270 USD Source
Cash and cash equivalents
531 thousand USD Source
Exact value

531014 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

26.7 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Revenue: 6689907 USD · 2001-04-01 – 2001-06-30 Source
  • Revenue: 6790518 USD · 2001-07-01 – 2001-09-30 Source
  • Revenue: 26984238 USD · 2001-01-01 – 2001-12-31 Source
  • Revenue: 20041556 USD · 2001-01-01 – 2001-09-30 Source
  • Revenue: 6325359 USD · 2002-01-01 – 2002-03-31 Source

Net income

-8.54 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Net income: -142865 USD · 2001-04-01 – 2001-06-30 Source
  • Net income: -7586179 USD · 2001-07-01 – 2001-09-30 Source
  • Net income: -8680672 USD · 2001-01-01 – 2001-12-31 Source
  • Net income: -7841572 USD · 2001-01-01 – 2001-09-30 Source
  • Net income: 25280 USD · 2002-01-01 – 2002-03-31 Source

Operating cash flow

390 thousand USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Operating cash flow: -411866 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -221481 USD · 2001-01-01 – 2001-03-31 Source
  • Operating cash flow: -225079 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -411866 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: 143595 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -225079 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: 24960 USD · 2002-01-01 – 2002-03-31 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: 2002-05-15.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2001-12-31
  • Operating income: 5 of 11 periods available· newest 2001-12-31
  • Net income: 6 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2001-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 6 of 11 periods available· newest 2001-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2001-12-31
  • Current liabilities: 6 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2001-12-31
  • 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

    -14.3%

    Prior period

    USD 31.49 million

    –

    Current period

    USD 26.98 million

    –

    Exact inputs and evidence

    26984238 − 31485239 = -4501001 USD

    31485239 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    26984238 USD · 2001-01-01 – 2001-12-31

    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 10,019

    Prior period

    −USD 8.67 million

    –

    Current period

    −USD 8.68 million

    –

    Exact inputs and evidence

    -8680672 − -8670653 = -10019 USD

    -8670653 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -8680672 USD · 2001-01-01 – 2001-12-31

    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

    -33.1%

    Prior period

    USD 214,673

    –

    Current period

    USD 143,595

    –

    Exact inputs and evidence

    143595 − 214673 = -71078 USD

    214673 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    143595 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 26.98 million 100% of revenue
  • Operating costs Derived USD 35.32 million 131% of revenue
  • Operating income −USD 8.34 million −31% of revenue
  • Tax, interest and other Derived USD 343,771 1.3% of revenue
  • Net income −USD 8.68 million −32% of revenue

Cash

  • Operating cash flow USD 143,595 0.5% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

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 94%
  • 1998 93%
  • 1999 Operating loss: operating costs were 105% of revenue.
  • 2000 Operating loss: operating costs were 126% of revenue.
  • 2001 Operating loss: operating costs were 131% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-312717043 UnavailableUnavailableUnavailable128093 Unavailable
Source
1997 1997-01-01 – 1997-12-319089046 8581275 Derived 507771 121572 Derived 386199 Unavailable
Source
1998 1998-01-01 – 1998-12-3115261903 14252568 Derived 1009335 233983 Derived 775352 Unavailable
Source
1999 1999-01-01 – 1999-12-3131912276 33586640 Derived -1674364 -533232 Derived -1141132 Unavailable
Source
2000 2000-01-01 – 2000-12-3131485239 39677858 Derived -8192619 478034 Derived -8670653 Unavailable
Source
2001 2001-01-01 – 2001-12-3126984238 35321139 Derived -8336901 343771 Derived -8680672 Unavailable
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 27M 2001
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.34.5M25.8M17.2M8.6M0.0199619992001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue2717043
1997Revenue9089046
1998Revenue15261903
1999Revenue31912276
2000Revenue31485239
2001Revenue26984238

Revenue growth

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

-14.3% 2001
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.254%182%110%38%-34%199619992001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year234.5%
1998Year over year67.9%
1999Year over year109.1%
2000Year over year-1.3%
2001Year over year-14.3%

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 -30.9% 2001
Net margin -32.2% 2001
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.10%-2%-13%-24%-35%1996-12-3119992001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Operating marginNot reported
1997Operating margin5.6%
1998Operating margin6.6%
1999Operating margin-5.2%
2000Operating margin-26%
2001Operating margin-30.9%
1996Net margin4.7%
1997Net margin4.2%
1998Net margin5.1%
1999Net margin-3.6%
2000Net margin-27.5%
2001Net margin-32.2%
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 143.6K 2001
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.325.7K-76.7K-479.2K-881.6K-1.3M199619992001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flowNot reportedNo source recorded
1997Operating cash flow-129169
1998Operating cash flow-324887
1999Operating cash flow-1172996
2000Operating cash flow214673
2001Operating cash flow143595

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flowUnavailableNo source recorded
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable

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
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

4.97× 2001
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.7.47×5.60×3.73×1.87×0.00×199619992001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities0.14×
1997Current assets / current liabilities2.3×
1998Current assets / current liabilities6.91×
1999Current assets / current liabilities4.74×
2000Current assets / current liabilities4.69×
2001Current assets / current liabilities4.97×

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 128,093
Exact value

Exact value: 128093 USD

1996-01-01 – 1996-12-31: 128093 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.
Unavailable Not reported for this period.
Unavailable

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

1997 1997-01-01 – 1997-12-31
USD 386,199
Exact value

Exact value: 386199 USD

1997-01-01 – 1997-12-31: 386199 USD Inspect Net Income Open source
Share or cite

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

−USD 129,169
Exact value

Exact value: -129169 USD

1997-01-01 – 1997-12-31: -129169 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 1998-01-01 – 1998-12-31
USD 775,352
Exact value

Exact value: 775352 USD

1998-01-01 – 1998-12-31: 775352 USD Inspect Net Income Open source
Share or cite

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

−USD 324,887
Exact value

Exact value: -324887 USD

1998-01-01 – 1998-12-31: -324887 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.

1999 1999-01-01 – 1999-12-31
−USD 1.14 million
Exact value

Exact value: -1141132 USD

1999-01-01 – 1999-12-31: -1141132 USD Inspect Net Income Open source
Share or cite

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

−USD 1.17 million
Exact value

Exact value: -1172996 USD

1999-01-01 – 1999-12-31: -1172996 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.

2000 2000-01-01 – 2000-12-31
−USD 8.67 million
Exact value

Exact value: -8670653 USD

2000-01-01 – 2000-12-31: -8670653 USD Inspect Net Income Open source
Share or cite

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

USD 214,673
Exact value

Exact value: 214673 USD

2000-01-01 – 2000-12-31: 214673 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.

2001 2001-01-01 – 2001-12-31
−USD 8.68 million
Exact value

Exact value: -8680672 USD

2001-01-01 – 2001-12-31: -8680672 USD Inspect Net Income Open source
Share or cite

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

USD 143,595
Exact value

Exact value: 143595 USD

2001-01-01 – 2001-12-31: 143595 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.

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.

24 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001025822, 1025822, edgar:1025822