800 JR CIGAR INC

EDGAR

14 filing records in this dataset, filed from 1997-08-14 to 2000-08-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

80.2 million USD

2000-06-30 · USD

Exact inputs and evidence

Operating margin

5.89%

2000-06-30 · %

Exact inputs and evidence
  • Operating Income: 4724000 USD Source
  • Revenue: 80245000 USD Source

Operating cash flow

4.7 million USD

2000-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 4069000 USD Source
  • Operating Cash Flow: -626000 USD Source

Free cash flow

4.06 million USD

2000-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 4069000 USD Source
  • Operating Cash Flow: -626000 USD Source
  • Capital Expenditure: 2157000 USD Source
  • Capital Expenditure: 1521000 USD Source
Cash and cash equivalents
6.85 million USD Source
Exact value

6845000 USD

Long-term debt including current maturities
20.8 million USD Source
Exact value

20833000 USD

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

316 million USD

1999-07-01 – 2000-06-30

Exact inputs and evidence
  • Revenue: 79871000 USD · 1999-07-01 – 1999-09-30 Source
  • Revenue: 317001000 USD · 1999-01-01 – 1999-12-31 Source
  • Revenue: 231491000 USD · 1999-01-01 – 1999-09-30 Source
  • Revenue: 70435000 USD · 2000-01-01 – 2000-03-31 Source
  • Revenue: 80245000 USD · 2000-04-01 – 2000-06-30 Source

Net income

12.1 million USD

1999-07-01 – 2000-06-30

Exact inputs and evidence
  • Net income: 3069000 USD · 1999-07-01 – 1999-09-30 Source
  • Net income: 11881000 USD · 1999-01-01 – 1999-12-31 Source
  • Net income: 8124000 USD · 1999-01-01 – 1999-09-30 Source
  • Net income: 2320000 USD · 2000-01-01 – 2000-03-31 Source
  • Net income: 2975000 USD · 2000-04-01 – 2000-06-30 Source

Operating cash flow

19.1 million USD

1999-07-01 – 2000-06-30

Exact inputs and evidence
  • Operating cash flow: 14065000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: 7366000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: 22440000 USD · 1999-01-01 – 1999-12-31 Source
  • Operating cash flow: 14065000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -626000 USD · 2000-01-01 – 2000-03-31 Source
  • Operating cash flow: 4069000 USD · 2000-01-01 – 2000-06-30 Source
  • Operating cash flow: -626000 USD · 2000-01-01 – 2000-03-31 Source

Capital expenditure

8.37 million USD

1999-07-01 – 2000-06-30

Exact inputs and evidence
  • Capital expenditure: 5366000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 2621000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 8831000 USD · 1999-01-01 – 1999-12-31 Source
  • Capital expenditure: 5366000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 1521000 USD · 2000-01-01 – 2000-03-31 Source
  • Capital expenditure: 2157000 USD · 2000-01-01 – 2000-06-30 Source
  • Capital expenditure: 1521000 USD · 2000-01-01 – 2000-03-31 Source

Free cash flow

10.8 million USD

1999-07-01 – 2000-06-30

Exact inputs and evidence
  • Operating cash flow: 14065000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: 7366000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: 22440000 USD · 1999-01-01 – 1999-12-31 Source
  • Operating cash flow: 14065000 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -626000 USD · 2000-01-01 – 2000-03-31 Source
  • Operating cash flow: 4069000 USD · 2000-01-01 – 2000-06-30 Source
  • Operating cash flow: -626000 USD · 2000-01-01 – 2000-03-31 Source
  • Capital expenditure: 5366000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 2621000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 8831000 USD · 1999-01-01 – 1999-12-31 Source
  • Capital expenditure: 5366000 USD · 1999-01-01 – 1999-09-30 Source
  • Capital expenditure: 1521000 USD · 2000-01-01 – 2000-03-31 Source
  • Capital expenditure: 2157000 USD · 2000-01-01 – 2000-06-30 Source
  • Capital expenditure: 1521000 USD · 2000-01-01 – 2000-03-31 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: 2000-08-09.

Financial data available through: 1999-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 1999-12-31
  • Operating income: 5 of 11 periods available· newest 1999-12-31
  • Net income: 5 of 11 periods available· newest 1999-12-31
  • Operating cash flow: 5 of 11 periods available· newest 1999-12-31
  • Capital expenditure: 5 of 11 periods available· newest 1999-12-31
  • Total assets: 5 of 11 periods available· newest 1999-12-31
  • Total liabilities: 4 of 11 periods available· newest 1999-12-31
  • Current assets: 4 of 11 periods available· newest 1999-12-31
  • Current liabilities: 4 of 11 periods available· newest 1999-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 1999-12-31
  • Long-term debt including current maturities: 3 of 11 periods available· newest 1997-12-31
  • 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

    +10.6%

    Prior period

    USD 286.51 million

    –

    Current period

    USD 317 million

    –

    Exact inputs and evidence

    317001000 − 286512000 = 30489000 USD

    286512000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    317001000 USD · 1999-01-01 – 1999-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -13.5%

    Prior period

    USD 13.73 million

    –

    Current period

    USD 11.88 million

    –

    Exact inputs and evidence

    11881000 − 13734000 = -1853000 USD

    13734000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    11881000 USD · 1999-01-01 – 1999-12-31

    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

    +247.7%

    Prior period

    USD 6.45 million

    –

    Current period

    USD 22.44 million

    –

    Exact inputs and evidence

    22440000 − 6454000 = 15986000 USD

    6454000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    22440000 USD · 1999-01-01 – 1999-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -17.3%

    Prior period

    USD 10.67 million

    –

    Current period

    USD 8.83 million

    –

    Exact inputs and evidence

    8831000 − 10673000 = -1842000 USD

    10673000 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    8831000 USD · 1999-01-01 – 1999-12-31

    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.

1999 1999-01-01 – 1999-12-31

  • Revenue USD 317 million 100% of revenue
  • Operating costs Derived USD 297.44 million 94% of revenue
  • Operating income USD 19.57 million 6.2% of revenue
  • Tax, interest and other Derived USD 7.69 million 2.4% of revenue
  • Net income USD 11.88 million 3.7% of revenue

Cash

  • Operating cash flow USD 22.44 million 7.1% of revenue
  • Capital expenditure USD 8.83 million 2.8% of revenue
  • Free cash flow Derived USD 13.61 million 4.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 98%
  • 1996 94%
  • 1997 90%
  • 1998 92%
  • 1999 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-31152695000 149906000 Derived 2789000 403000 Derived 2386000 1377000 Derived
Source
1996 1996-01-01 – 1996-12-31191982000 179635000 Derived 12347000 166000 Derived 12181000 6261000 Derived
Source
1997 1997-01-01 – 1997-12-31240348000 216506000 Derived 23842000 4507000 Derived 19335000 -8271000 Derived
Source
1998 1998-01-01 – 1998-12-31286512000 264061000 Derived 22451000 8717000 Derived 13734000 -4219000 Derived
Source
1999 1999-01-01 – 1999-12-31317001000 297435000 Derived 19566000 7685000 Derived 11881000 13609000 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 317M 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.342.4M256.8M171.2M85.6M0.019951996199719981999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue152695000
1996Revenue191982000
1997Revenue240348000
1998Revenue286512000
1999Revenue317001000

Revenue growth

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

10.6% 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.27.8%20.8%13.9%6.9%0.0%19951996199719981999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year25.7%
1997Year over year25.2%
1998Year over year19.2%
1999Year over year10.6%

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 6.2% 1999
Net margin 3.7% 1999
Free cash flow margin 4.3% 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.11.0%7.1%3.2%-0.6%-4.5%19951996199719981999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin1.8%
1996Operating margin6.4%
1997Operating margin9.9%
1998Operating margin7.8%
1999Operating margin6.2%
1995Net margin1.6%
1996Net margin6.3%
1997Net margin8%
1998Net margin4.8%
1999Net margin3.7%
1995Free cash flow margin0.9%
1996Free cash flow margin3.3%
1997Free cash flow margin-3.4%
1998Free cash flow margin-1.5%
1999Free cash flow margin4.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 22.4M 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.24.2M18.2M12.1M6.1M0.019951996199719981999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow4553000
1996Operating cash flow9190000
1997Operating cash flow276000
1998Operating cash flow6454000
1999Operating cash flow22440000

Free cash flow

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

USD 13.6M 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.15.4M9.0M2.7M-3.7M-10.0M19951996199719981999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow1377000
1996Free cash flow6261000
1997Free cash flow-8271000
1998Free cash flow-4219000
1999Free cash flow13609000

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.

21.9% 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.49%36%24%12%0%1995-12-311996199719981999
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Liabilities / assetsNot reported
1996Liabilities / assets45%
1997Liabilities / assets33%
1998Liabilities / assets29.6%
1999Liabilities / assets21.9%

Current assets to current liabilities

Current assets divided by current liabilities.

2.92× 1999
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.4.55×3.41×2.27×1.14×0.00×1995-12-311996199719981999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities2.41×
1997Current assets / current liabilities4.21×
1998Current assets / current liabilities2.95×
1999Current assets / current liabilities2.92×

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 2.39 million
Exact value

Exact value: 2386000 USD

1995-01-01 – 1995-12-31: 2386000 USD Inspect Net Income Open source
Share or cite

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

USD 4.55 million
Exact value

Exact value: 4553000 USD

1995-01-01 – 1995-12-31: 4553000 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 3.18 million
Exact value

Exact value: 3176000 USD

1995-01-01 – 1995-12-31: 3176000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.38 million
Calculation and evidence

4553000 − 3176000 USD

Exact free cash flow: 1377000 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 12.18 million
Exact value

Exact value: 12181000 USD

1996-01-01 – 1996-12-31: 12181000 USD Inspect Net Income Open source
Share or cite

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

USD 9.19 million
Exact value

Exact value: 9190000 USD

1996-01-01 – 1996-12-31: 9190000 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 2.93 million
Exact value

Exact value: 2929000 USD

1996-01-01 – 1996-12-31: 2929000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.26 million
Calculation and evidence

9190000 − 2929000 USD

Exact free cash flow: 6261000 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 19.34 million
Exact value

Exact value: 19335000 USD

1997-01-01 – 1997-12-31: 19335000 USD Inspect Net Income Open source
Share or cite

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

USD 276,000
Exact value

Exact value: 276000 USD

1997-01-01 – 1997-12-31: 276000 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: 8547000 USD

1997-01-01 – 1997-12-31: 8547000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.27 million
Calculation and evidence

276000 − 8547000 USD

Exact free cash flow: -8271000 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 13.73 million
Exact value

Exact value: 13734000 USD

1998-01-01 – 1998-12-31: 13734000 USD Inspect Net Income Open source
Share or cite

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

USD 6.45 million
Exact value

Exact value: 6454000 USD

1998-01-01 – 1998-12-31: 6454000 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 10.67 million
Exact value

Exact value: 10673000 USD

1998-01-01 – 1998-12-31: 10673000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.22 million
Calculation and evidence

6454000 − 10673000 USD

Exact free cash flow: -4219000 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 11.88 million
Exact value

Exact value: 11881000 USD

1999-01-01 – 1999-12-31: 11881000 USD Inspect Net Income Open source
Share or cite

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

USD 22.44 million
Exact value

Exact value: 22440000 USD

1999-01-01 – 1999-12-31: 22440000 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 8.83 million
Exact value

Exact value: 8831000 USD

1999-01-01 – 1999-12-31: 8831000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.61 million
Calculation and evidence

22440000 − 8831000 USD

Exact free cash flow: 13609000 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.

14 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001035507, 1035507, edgar:1035507