LORAL ORION INC

EDGAR

37 filing records in this dataset, filed from 1997-03-31 to 2004-08-05. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

46.7 million USD

2001-09-30 · USD

Exact inputs and evidence

Operating margin

-1.24%

2001-09-30 · %

Exact inputs and evidence
  • Operating Income: -578000 USD Source
  • Revenue: 46690000 USD Source

Operating cash flow

8.08 million USD

2001-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 28319000 USD Source
  • Operating Cash Flow: 20239000 USD Source

Free cash flow

6.63 million USD

2001-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 28319000 USD Source
  • Operating Cash Flow: 20239000 USD Source
  • Capital Expenditure: 4331000 USD Source
  • Capital Expenditure: 2876000 USD Source
Cash and cash equivalents
47.6 million USD Source
Exact value

47621000 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

124 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Revenue: 104882000 USD · 2000-01-01 – 2000-12-31 Source
  • Revenue: 126819000 USD · 2000-01-01 – 2000-09-30 Source
  • Revenue: 50219000 USD · 2001-01-01 – 2001-03-31 Source
  • Revenue: 49239000 USD · 2001-04-01 – 2001-06-30 Source
  • Revenue: 46690000 USD · 2001-07-01 – 2001-09-30 Source

Net income

-82.4 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Net income: -4973000 USD · 2003-07-01 – 2003-09-30 Source
  • Net income: -45832000 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: -12935000 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -22778000 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -21761000 USD · 2004-04-01 – 2004-06-30 Source

Capital expenditure

27.7 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Capital expenditure: 4751000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 3752000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 20434000 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 4751000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 178000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 10981000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 178000 USD · 2004-01-01 – 2004-03-31 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: 2004-08-05.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 2000-12-31
  • Operating income: 11 of 11 periods available· newest 2003-12-31
  • Net income: 11 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2003-12-31
  • Total assets: 10 of 11 periods available· newest 2003-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 10 of 11 periods available· newest 2003-12-31
  • Current liabilities: 10 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2003-12-31
  • 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.

  • Net income

    +USD 537.53 million

    Prior period

    −USD 583.36 million

    –

    Current period

    −USD 45.83 million

    –

    Exact inputs and evidence

    -45832000 − -583363000 = 537531000 USD

    -583363000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -45832000 USD · 2003-01-01 – 2003-12-31

    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

    -37.3%

    Prior period

    USD 87.55 million

    –

    Current period

    USD 54.94 million

    –

    Exact inputs and evidence

    54936000 − 87552000 = -32616000 USD

    87552000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    54936000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +13.3%

    Prior period

    USD 18.03 million

    –

    Current period

    USD 20.43 million

    –

    Exact inputs and evidence

    20434000 − 18033000 = 2401000 USD

    18033000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    20434000 USD · 2003-01-01 – 2003-12-31

    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: Revenue.

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.

2000 2000-01-01 – 2000-12-31

  • Revenue USD 104.88 million 100% of revenue
  • Operating costs Derived USD 138.97 million 132% of revenue
  • Operating income −USD 34.08 million −32% of revenue
  • Tax, interest and other Derived USD 103.33 million 99% of revenue
  • Net income −USD 137.42 million −131% of revenue

Cash

  • Operating cash flow −USD 48.23 million −46% of revenue
  • Capital expenditure USD 182.1 million 174% of revenue
  • Free cash flow Derived −USD 230.32 million −220% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 123% of revenue.
  • 2000 Operating loss: operating costs were 132% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-31187190000 230682000 Derived -43492000 93926000 Derived -137418000 -34861000 Derived
Source
2000 2000-01-01 – 2000-12-31104882000 138966000 Derived -34084000 103334000 Derived -137418000 -230323000 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 104.9M 2000
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.202.2M151.6M101.1M50.5M0.019982000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue187190000
2000Revenue104882000

Revenue growth

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

Not enough comparable data to show this history.
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
2000Year over yearNo prior comparable period

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 -32.5% 2000
Net margin -131% 2000
Free cash flow margin -219.6% 2000
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.18%-46%-110%-173%-237%19982000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-23.2%
2000Operating margin-32.5%
1998Net margin-73.4%
2000Net margin-131%
1998Free cash flow margin-18.6%
2000Free cash flow margin-219.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -48.2M 2000
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.3.9M-10.1M-24.1M-38.1M-52.1M19982000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-31056000
2000Operating cash flow-48228000

Free cash flow

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

USD -230.3M 2000
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.18.4M-48.4M-115.2M-182.0M-248.7M19982000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-34861000
2000Free cash flow-230323000

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
1998-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.74× 2000
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.1.32×0.99×0.66×0.33×0.00×19982000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities1.22×
2000Current assets / current liabilities0.74×

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
1995 1995-01-01 – 1995-12-31
−USD 26.92 million
Exact value

Exact value: -26915178 USD

1995-01-01 – 1995-12-31: -26915178 USD Inspect Net Income Open source
Share or cite

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

−USD 32.54 million
Exact value

Exact value: -32535525 USD

1995-01-01 – 1995-12-31: -32535525 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 8.55 million
Exact value

Exact value: 8549799 USD

1995-01-01 – 1995-12-31: 8549799 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 41.09 million
Calculation and evidence

-32535525 − 8549799 USD

Exact free cash flow: -41085324 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
−USD 27.2 million
Exact value

Exact value: -27195410 USD

1996-01-01 – 1996-12-31: -27195410 USD Inspect Net Income Open source
Share or cite

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

−USD 21.81 million
Exact value

Exact value: -21814998 USD

1996-01-01 – 1996-12-31: -21814998 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 12.63 million
Exact value

Exact value: 12625444 USD

1996-01-01 – 1996-12-31: 12625444 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 34.44 million
Calculation and evidence

-21814998 − 12625444 USD

Exact free cash flow: -34440442 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 105.74 million
Exact value

Exact value: -105740000 USD

1997-01-01 – 1997-12-31: -105740000 USD Inspect Net Income Open source
Share or cite

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

−USD 15.79 million
Exact value

Exact value: -15789000 USD

1997-01-01 – 1997-12-31: -15789000 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 11.06 million
Exact value

Exact value: 11062000 USD

1997-01-01 – 1997-12-31: 11062000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 26.85 million
Calculation and evidence

-15789000 − 11062000 USD

Exact free cash flow: -26851000 USD

Share or cite

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

1998 1997-04-01 – 1998-03-31
−USD 39.69 million
Exact value

Exact value: -39691000 USD

1997-04-01 – 1998-03-31: -39691000 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.

1998 1998-01-01 – 1998-12-31
−USD 137.42 million
Exact value

Exact value: -137418000 USD

1998-01-01 – 1998-12-31: -137418000 USD Inspect Net Income Open source
Share or cite

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

−USD 31.06 million
Exact value

Exact value: -31056000 USD

1998-01-01 – 1998-12-31: -31056000 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 3.81 million
Exact value

Exact value: 3805000 USD

1998-01-01 – 1998-12-31: 3805000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 34.86 million
Calculation and evidence

-31056000 − 3805000 USD

Exact free cash flow: -34861000 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 114.18 million
Exact value

Exact value: -114175000 USD

1999-01-01 – 1999-12-31: -114175000 USD Inspect Net Income Open source
Share or cite

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

−USD 54.77 million
Exact value

Exact value: -54771000 USD

1999-01-01 – 1999-12-31: -54771000 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 292.95 million
Exact value

Exact value: 292945000 USD

1999-01-01 – 1999-12-31: 292945000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 347.72 million
Calculation and evidence

-54771000 − 292945000 USD

Exact free cash flow: -347716000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 137.42 million
Exact value

Exact value: -137418000 USD

2000-01-01 – 2000-12-31: -137418000 USD Inspect Net Income Open source
Share or cite

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

−USD 48.23 million
Exact value

Exact value: -48228000 USD

2000-01-01 – 2000-12-31: -48228000 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 182.1 million
Exact value

Exact value: 182095000 USD

2000-01-01 – 2000-12-31: 182095000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 230.32 million
Calculation and evidence

-48228000 − 182095000 USD

Exact free cash flow: -230323000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 88.26 million
Exact value

Exact value: -88257000 USD

2001-01-01 – 2001-12-31: -88257000 USD Inspect Net Income Open source
Share or cite

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

USD 23.59 million
Exact value

Exact value: 23591000 USD

2001-01-01 – 2001-12-31: 23591000 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 579,000
Exact value

Exact value: 579000 USD

2001-01-01 – 2001-12-31: 579000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 23.01 million
Calculation and evidence

23591000 − 579000 USD

Exact free cash flow: 23012000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 583.36 million
Exact value

Exact value: -583363000 USD

2002-01-01 – 2002-12-31: -583363000 USD Inspect Net Income Open source
Share or cite

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

USD 87.55 million
Exact value

Exact value: 87552000 USD

2002-01-01 – 2002-12-31: 87552000 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 18.03 million
Exact value

Exact value: 18033000 USD

2002-01-01 – 2002-12-31: 18033000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 69.52 million
Calculation and evidence

87552000 − 18033000 USD

Exact free cash flow: 69519000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 45.83 million
Exact value

Exact value: -45832000 USD

2003-01-01 – 2003-12-31: -45832000 USD Inspect Net Income Open source
Share or cite

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

USD 54.94 million
Exact value

Exact value: 54936000 USD

2003-01-01 – 2003-12-31: 54936000 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 20.43 million
Exact value

Exact value: 20434000 USD

2003-01-01 – 2003-12-31: 20434000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 34.5 million
Calculation and evidence

54936000 − 20434000 USD

Exact free cash flow: 34502000 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.

37 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001029850, 1029850, edgar:1029850

Also known as LORAL CYBERSTAR INC, ORION NETWORK SYSTEMS INC/NEW/, ORION NEWCO SERVICES INC