MDI ENTERTAINMENT INC

EDGAR

25 filing records in this dataset, filed from 1998-10-15 to 2002-11-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.89 million USD

2002-09-30 · USD

Exact inputs and evidence

Operating margin

13.36%

2002-09-30 · %

Exact inputs and evidence
  • Operating Income: 654068 USD Source
  • Revenue: 4894021 USD Source
Cash and cash equivalents
871 thousand USD Source
Exact value

871437 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: 2002-11-19.

Financial data available through: 2000-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2000-12-31
  • Operating income: 4 of 11 periods available· newest 2000-12-31
  • Net income: 5 of 11 periods available· newest 2000-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2000-05-31
  • Capital expenditure: 3 of 11 periods available· newest 2000-05-31
  • Total assets: 3 of 11 periods available· newest 2000-12-31
  • Total liabilities: 3 of 11 periods available· newest 2000-12-31
  • Current assets: 3 of 11 periods available· newest 2000-12-31
  • Current liabilities: 3 of 11 periods available· newest 2000-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2000-12-31
  • 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

    -23.7%

    Prior period

    USD 7.2 million

    –

    Current period

    USD 5.5 million

    –

    Exact inputs and evidence

    5498485 − 7204712 = -1706227 USD

    7204712 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    5498485 USD · 2000-01-01 – 2000-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -271.2%

    Prior period

    USD 1.16 million

    –

    Current period

    −USD 1.99 million

    –

    Exact inputs and evidence

    -1985105 − 1159646 = -3144751 USD

    1159646 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    -1985105 USD · 2000-01-01 – 2000-12-31

    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: Operating cash flow, 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.

2000 2000-01-01 – 2000-12-31

  • Revenue USD 5.5 million 100% of revenue
  • Operating costs Derived USD 7.37 million 134% of revenue
  • Operating income −USD 1.87 million −34% of revenue
  • Tax, interest and other Derived USD 116,494 2.1% of revenue
  • Net income −USD 1.99 million −36% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • 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
  • 1999 16%83%
  • 1999 16%83%
  • 2000 Operating loss: operating costs were 134% of revenue.
  • 2000 Operating loss: operating costs were 134% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1998-06-01 – 1999-05-317204712 5971018 Derived 1233694 74048 Derived 1159646 -314907 Derived
Source
1999 1999-01-01 – 1999-12-317204712 5971018 Derived 1233694 74048 Derived 1159646 Unavailable
Source
2000 1999-06-01 – 2000-05-315498485 7367096 Derived -1868611 116494 Derived -1985105 -1775676 Derived
Source
2000 2000-01-01 – 2000-12-315498485 7367096 Derived -1868611 116494 Derived -1985105 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 5.5M 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.7.8M5.8M3.9M1.9M0.01999199920002000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue7204712
1999Revenue7204712
2000Revenue5498485
2000Revenue5498485

Revenue growth

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

-23.7% 2000
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.1.9%-5.0%-11.8%-18.7%-25.6%1999199920002000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over yearNo prior comparable period
1999Year over yearNo prior comparable period
2000Year over year-23.7%
2000Year over year-23.7%

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 -34% 2000
Net margin -36.1% 2000
Free cash flow margin -32.3% 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.21%6%-9%-25%-40%1999199920002000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin17.1%
1999Operating margin17.1%
2000Operating margin-34%
2000Operating margin-34%
1999Net margin16.1%
1999Net margin16.1%
2000Net margin-36.1%
2000Net margin-36.1%
1999Free cash flow margin-4.4%
1999Free cash flow marginNot reported
2000Free cash flow margin-32.3%
2000Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.7M 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.134.9K-354.1K-843.1K-1.3M-1.8M1999199920002000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow-269277
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flow-1686275
2000Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD -1.8M 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.142.1K-372.9K-887.8K-1.4M-1.9M1999199920002000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow-314907
1999Free cash flowUnavailableNo source recorded
2000Free cash flow-1775676
2000Free cash flowUnavailableNo source recorded

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.

132.9% 2000
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.197%147%98%49%0%19991999-12-3120002000
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1999Liabilities / assets182%
1999-12-31Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assets155.4%
2000Liabilities / assets132.9%

Current assets to current liabilities

Current assets divided by current liabilities.

0.48× 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.0.53×0.39×0.26×0.13×0.00×19991999-12-3120002000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities0.42×
1999-12-31Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities0.49×
2000Current assets / current liabilities0.48×

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
1998 1997-06-01 – 1998-05-31
−USD 2.12 million
Exact value

Exact value: -2118893 USD

1997-06-01 – 1998-05-31: -2118893 USD Inspect Net Income Open source
Share or cite

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

USD 683,966
Exact value

Exact value: 683966 USD

1997-06-01 – 1998-05-31: 683966 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 27,041
Exact value

Exact value: 27041 USD

1997-06-01 – 1998-05-31: 27041 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 656,925
Calculation and evidence

683966 − 27041 USD

Exact free cash flow: 656925 USD

Share or cite

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

1999 1998-06-01 – 1999-05-31
USD 1.16 million
Exact value

Exact value: 1159646 USD

1998-06-01 – 1999-05-31: 1159646 USD Inspect Net Income Open source
Share or cite

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

−USD 269,277
Exact value

Exact value: -269277 USD

1998-06-01 – 1999-05-31: -269277 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 45,630
Exact value

Exact value: 45630 USD

1998-06-01 – 1999-05-31: 45630 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 314,907
Calculation and evidence

-269277 − 45630 USD

Exact free cash flow: -314907 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 1.16 million
Exact value

Exact value: 1159646 USD

1999-01-01 – 1999-12-31: 1159646 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.

2000 1999-06-01 – 2000-05-31
−USD 1.99 million
Exact value

Exact value: -1985105 USD

1999-06-01 – 2000-05-31: -1985105 USD Inspect Net Income Open source
Share or cite

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

−USD 1.69 million
Exact value

Exact value: -1686275 USD

1999-06-01 – 2000-05-31: -1686275 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 89,401
Exact value

Exact value: 89401 USD

1999-06-01 – 2000-05-31: 89401 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.78 million
Calculation and evidence

-1686275 − 89401 USD

Exact free cash flow: -1775676 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 1.99 million
Exact value

Exact value: -1985105 USD

2000-01-01 – 2000-12-31: -1985105 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.

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.

25 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001045080, 1045080, edgar:1045080