KINGSLEY COACH INC

EDGAR

47 filing records in this dataset, filed from 1997-03-31 to 2006-05-22. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

179 thousand USD

2006-03-31 · USD

Exact inputs and evidence

Operating margin

-0.14%

2006-03-31 · %

Exact inputs and evidence
  • Operating Income: -466654 USD Source
  • Operating Income: -466404 USD Source
  • Revenue: 1197867 USD Source
  • Revenue: 1019018 USD Source

Operating cash flow

180 thousand USD

2006-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 13705 USD Source
  • Operating Cash Flow: -165838 USD Source

Free cash flow

178 thousand USD

2006-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 13705 USD Source
  • Operating Cash Flow: -165838 USD Source
  • Capital Expenditure: 28016 USD Source
  • Capital Expenditure: 26516 USD Source
Cash and cash equivalents
0 USD Source
Exact value

0 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.

Net income

-1.13 million USD

2005-04-01 – 2006-03-31

Exact inputs and evidence
  • Net income: -625174 USD · 2004-07-01 – 2005-06-30 Source
  • Net income: -662715 USD · 2004-07-01 – 2005-03-31 Source
  • Net income: -293794 USD · 2005-07-01 – 2005-09-30 Source
  • Net income: -606469 USD · 2005-07-01 – 2005-12-31 Source
  • Net income: -293794 USD · 2005-07-01 – 2005-09-30 Source
  • Net income: -1169219 USD · 2005-07-01 – 2006-03-31 Source
  • Net income: -606469 USD · 2005-07-01 – 2005-12-31 Source

Operating cash flow

-2.29 thousand USD

2005-04-01 – 2006-03-31

Exact inputs and evidence
  • Operating cash flow: -694810 USD · 2004-07-01 – 2005-06-30 Source
  • Operating cash flow: -678812 USD · 2004-07-01 – 2005-03-31 Source
  • Operating cash flow: 42986 USD · 2005-07-01 – 2005-09-30 Source
  • Operating cash flow: -165838 USD · 2005-07-01 – 2005-12-31 Source
  • Operating cash flow: 42986 USD · 2005-07-01 – 2005-09-30 Source
  • Operating cash flow: 13705 USD · 2005-07-01 – 2006-03-31 Source
  • Operating cash flow: -165838 USD · 2005-07-01 – 2005-12-31 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: 2006-05-22.

Financial data available through: 2005-06-30.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2005-06-30
  • operating income: No compatible figures in this window
  • Net income: 11 of 11 periods available· newest 2005-06-30
  • Operating cash flow: 11 of 11 periods available· newest 2005-06-30
  • Capital expenditure: 9 of 11 periods available· newest 2005-06-30
  • Total assets: 10 of 11 periods available· newest 2005-06-30
  • Total liabilities: 7 of 11 periods available· newest 2005-06-30
  • Current assets: 8 of 11 periods available· newest 2005-06-30
  • Current liabilities: 9 of 11 periods available· newest 2005-06-30
  • Cash and cash equivalents: 10 of 11 periods available· newest 2005-06-30
  • 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

    +34.2%

    Prior period

    USD 3.61 million

    –

    Current period

    USD 4.84 million

    –

    Exact inputs and evidence

    4838264 − 3606392 = 1231872 USD

    3606392 USD · 2003-07-01 – 2004-06-30

    Inspect prior input Prior source

    4838264 USD · 2004-07-01 – 2005-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 933,998

    Prior period

    −USD 1.56 million

    –

    Current period

    −USD 625,174

    –

    Exact inputs and evidence

    -625174 − -1559172 = 933998 USD

    -1559172 USD · 2003-07-01 – 2004-06-30

    Inspect prior input Prior source

    -625174 USD · 2004-07-01 – 2005-06-30

    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 862,751

    Prior period

    −USD 1.56 million

    –

    Current period

    −USD 694,810

    –

    Exact inputs and evidence

    -694810 − -1557561 = 862751 USD

    -1557561 USD · 2003-07-01 – 2004-06-30

    Inspect prior input Prior source

    -694810 USD · 2004-07-01 – 2005-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +527.2%

    Prior period

    USD 47,154

    –

    Current period

    USD 295,771

    –

    Exact inputs and evidence

    295771 − 47154 = 248617 USD

    47154 USD · 2003-07-01 – 2004-06-30

    Inspect prior input Prior source

    295771 USD · 2004-07-01 – 2005-06-30

    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.

2005 2004-07-01 – 2005-06-30

  • Revenue USD 4.84 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 625,174 −13% of revenue

Cash

  • Operating cash flow −USD 694,810 −14% of revenue
  • Capital expenditure USD 295,771 6.1% of revenue
  • Free cash flow Derived −USD 990,581 −20% 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.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 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 1996-01-01 – 1996-12-310 UnavailableUnavailableUnavailable-2840 Unavailable
Source
1997 1997-01-01 – 1997-12-31585000 UnavailableUnavailableUnavailable-229101 -335051 Derived
Source
1998 1998-01-01 – 1998-12-312046121 UnavailableUnavailableUnavailable-585691 -467294 Derived
Source
1999 1998-07-01 – 1999-06-302810632 UnavailableUnavailableUnavailable-1518 106879 Derived
Source
2001 2000-07-01 – 2001-06-304921797 UnavailableUnavailableUnavailable152131 251952 Derived
Source
2002 2001-07-01 – 2002-06-302556409 UnavailableUnavailableUnavailable-1737349 91156 Derived
Source
2003 2002-07-01 – 2003-06-303768619 UnavailableUnavailableUnavailable-985726 61841 Derived
Source
2004 2003-07-01 – 2004-06-303606392 UnavailableUnavailableUnavailable-1559172 -1604715 Derived
Source
2005 2004-07-01 – 2005-06-304838264 UnavailableUnavailableUnavailable-625174 -990581 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 4.8M 2005
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.5.3M4.0M2.7M1.3M0.0199520012005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue0
1996Revenue0
1997Revenue585000
1998Revenue2046121
1999Revenue2810632
2001Revenue4921797
2002Revenue2556409
2003Revenue3768619
2004Revenue3606392
2005Revenue4838264

Revenue growth

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

34.2% 2005
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.274%187%101%14%-72%199520012005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over yearNo prior comparable period
1997Year over yearNo prior comparable period
1998Year over year249.8%
1999Year over yearNo prior comparable period
2001Year over yearNo prior comparable period
2002Year over year-48.1%
2003Year over year47.4%
2004Year over year-4.3%
2005Year over year34.2%

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.

Net margin -12.9% 2005
Free cash flow margin -20.5% 2005
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.11%-10%-31%-53%-74%1995-12-312001-06-302005-06-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Operating marginNot reported
1996-12-31Operating marginNot reported
1997-12-31Operating marginNot reported
1998-12-31Operating marginNot reported
1999-06-30Operating marginNot reported
2001-06-30Operating marginNot reported
2002-06-30Operating marginNot reported
2003-06-30Operating marginNot reported
2004-06-30Operating marginNot reported
2005-06-30Operating marginNot reported
1995Net marginNot reported
1996Net marginNot reported
1997Net margin-39.2%
1998Net margin-28.6%
1999Net margin-0.1%
2001Net margin3.1%
2002Net margin-68%
2003Net margin-26.2%
2004Net margin-43.2%
2005Net margin-12.9%
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow margin-57.3%
1998Free cash flow margin-22.8%
1999Free cash flow margin3.8%
2001Free cash flow margin5.1%
2002Free cash flow margin3.6%
2003Free cash flow margin1.6%
2004Free cash flow margin-44.5%
2005Free cash flow margin-20.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -694.8K 2005
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.505.6K-48.4K-602.4K-1.2M-1.7M199520012005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flowNot reportedNo source recorded
1996Operating cash flow0
1997Operating cash flow-321650
1998Operating cash flow-376726
1999Operating cash flow111992
2001Operating cash flow352819
2002Operating cash flow92551
2003Operating cash flow61841
2004Operating cash flow-1557561
2005Operating cash flow-694810

Free cash flow

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

USD -990.6K 2005
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.400.5K-137.9K-676.4K-1.2M-1.8M199520012005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flowUnavailableNo source recorded
1996Free cash flowUnavailable
1997Free cash flow-335051
1998Free cash flow-467294
1999Free cash flow106879
2001Free cash flow251952
2002Free cash flow91156
2003Free cash flow61841
2004Free cash flow-1604715
2005Free cash flow-990581

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.

155.9% 2005
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.225%169%112%56%0%19952001-06-302005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assetsNot reported
1996Liabilities / assetsNot reported
1997Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-06-30Liabilities / assetsNot reported
2001-06-30Liabilities / assetsNot reported
2002Liabilities / assets135%
2003Liabilities / assets208%
2004Liabilities / assets171%
2005Liabilities / assets155.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.67× 2005
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.0.72×0.54×0.36×0.18×0.00×1995-12-3120012005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Current assets / current liabilitiesNot reported
1996Current assets / current liabilities0×
1997-12-31Current assets / current liabilitiesNot reported
1998Current assets / current liabilities0.43×
1999Current assets / current liabilities0.39×
2001Current assets / current liabilitiesNot reported
2002Current assets / current liabilities0.36×
2003Current assets / current liabilities0.22×
2004Current assets / current liabilities0.38×
2005Current assets / current liabilities0.67×

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 2,840
Exact value

Exact value: -2840 USD

1996-01-01 – 1996-12-31: -2840 USD Inspect Net Income Open source
Share or cite

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

USD 0
Exact value

Exact value: 0 USD

1996-01-01 – 1996-12-31: 0 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 1997-01-01 – 1997-12-31
−USD 229,101
Exact value

Exact value: -229101 USD

1997-01-01 – 1997-12-31: -229101 USD Inspect Net Income Open source
Share or cite

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

−USD 321,650
Exact value

Exact value: -321650 USD

1997-01-01 – 1997-12-31: -321650 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 13,401
Exact value

Exact value: 13401 USD

1997-01-01 – 1997-12-31: 13401 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 335,051
Calculation and evidence

-321650 − 13401 USD

Exact free cash flow: -335051 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 585,691
Exact value

Exact value: -585691 USD

1998-01-01 – 1998-12-31: -585691 USD Inspect Net Income Open source
Share or cite

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

−USD 376,726
Exact value

Exact value: -376726 USD

1998-01-01 – 1998-12-31: -376726 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 90,568
Exact value

Exact value: 90568 USD

1998-01-01 – 1998-12-31: 90568 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 467,294
Calculation and evidence

-376726 − 90568 USD

Exact free cash flow: -467294 USD

Share or cite

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

1999 1998-07-01 – 1999-06-30
−USD 1,518
Exact value

Exact value: -1518 USD

1998-07-01 – 1999-06-30: -1518 USD Inspect Net Income Open source
Share or cite

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

USD 111,992
Exact value

Exact value: 111992 USD

1998-07-01 – 1999-06-30: 111992 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 5,113
Exact value

Exact value: 5113 USD

1998-07-01 – 1999-06-30: 5113 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 106,879
Calculation and evidence

111992 − 5113 USD

Exact free cash flow: 106879 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 1,518
Exact value

Exact value: -1518 USD

1999-01-01 – 1999-12-31: -1518 USD Inspect Net Income Open source
Share or cite

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

USD 111,992
Exact value

Exact value: 111992 USD

1999-01-01 – 1999-12-31: 111992 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 5,113
Exact value

Exact value: 5113 USD

1999-01-01 – 1999-12-31: 5113 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 106,879
Calculation and evidence

111992 − 5113 USD

Exact free cash flow: 106879 USD

Share or cite

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

2001 2000-07-01 – 2001-06-30
USD 152,131
Exact value

Exact value: 152131 USD

2000-07-01 – 2001-06-30: 152131 USD Inspect Net Income Open source
Share or cite

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

USD 352,819
Exact value

Exact value: 352819 USD

2000-07-01 – 2001-06-30: 352819 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 100,867
Exact value

Exact value: 100867 USD

2000-07-01 – 2001-06-30: 100867 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 251,952
Calculation and evidence

352819 − 100867 USD

Exact free cash flow: 251952 USD

Share or cite

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

2002 2001-07-01 – 2002-06-30
−USD 1.74 million
Exact value

Exact value: -1737349 USD

2001-07-01 – 2002-06-30: -1737349 USD Inspect Net Income Open source
Share or cite

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

USD 92,551
Exact value

Exact value: 92551 USD

2001-07-01 – 2002-06-30: 92551 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 1,395
Exact value

Exact value: 1395 USD

2001-07-01 – 2002-06-30: 1395 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 91,156
Calculation and evidence

92551 − 1395 USD

Exact free cash flow: 91156 USD

Share or cite

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

2003 2002-07-01 – 2003-06-30
−USD 985,726
Exact value

Exact value: -985726 USD

2002-07-01 – 2003-06-30: -985726 USD Inspect Net Income Open source
Share or cite

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

USD 61,841
Exact value

Exact value: 61841 USD

2002-07-01 – 2003-06-30: 61841 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 0
Exact value

Exact value: 0 USD

2002-07-01 – 2003-06-30: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 61,841
Calculation and evidence

61841 − 0 USD

Exact free cash flow: 61841 USD

Share or cite

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

2004 2003-07-01 – 2004-06-30
−USD 1.56 million
Exact value

Exact value: -1559172 USD

2003-07-01 – 2004-06-30: -1559172 USD Inspect Net Income Open source
Share or cite

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

−USD 1.56 million
Exact value

Exact value: -1557561 USD

2003-07-01 – 2004-06-30: -1557561 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 47,154
Exact value

Exact value: 47154 USD

2003-07-01 – 2004-06-30: 47154 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.6 million
Calculation and evidence

-1557561 − 47154 USD

Exact free cash flow: -1604715 USD

Share or cite

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

2005 2004-07-01 – 2005-06-30
−USD 625,174
Exact value

Exact value: -625174 USD

2004-07-01 – 2005-06-30: -625174 USD Inspect Net Income Open source
Share or cite

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

−USD 694,810
Exact value

Exact value: -694810 USD

2004-07-01 – 2005-06-30: -694810 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 295,771
Exact value

Exact value: 295771 USD

2004-07-01 – 2005-06-30: 295771 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 990,581
Calculation and evidence

-694810 − 295771 USD

Exact free cash flow: -990581 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.

47 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001026488, 1026488, edgar:1026488

Also known as MICRO HYDRO POWER INC