CLC HEALTHCARE INC

EDGAR

23 filing records in this dataset, filed from 1998-11-13 to 2003-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

19.7 million USD

2003-06-30 · USD

Exact inputs and evidence

Operating margin

-15.22%

2003-06-30 · %

Exact inputs and evidence
  • Operating Income: -2993000 USD Source
  • Revenue: 19667000 USD Source

Operating cash flow

-2.04 million USD

2003-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3152000 USD Source
  • Operating Cash Flow: -1116000 USD Source

Free cash flow

-2.13 million USD

2003-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3152000 USD Source
  • Operating Cash Flow: -1116000 USD Source
  • Capital Expenditure: 126000 USD Source
  • Capital Expenditure: 29000 USD Source
Cash and cash equivalents
183 thousand USD Source
Exact value

183000 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

87.5 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Revenue: 23450000 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 91232000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 68677000 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 21813000 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 19667000 USD · 2003-04-01 – 2003-06-30 Source

Net income

-16.6 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Net income: -2223000 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: -15798000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -9382000 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -4127000 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: -3820000 USD · 2003-04-01 – 2003-06-30 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: 2003-08-14.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2002-12-31
  • Operating income: 4 of 11 periods available· newest 2002-12-31
  • Net income: 5 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2002-12-31
  • Total assets: 5 of 11 periods available· newest 2002-12-31
  • Total liabilities: 5 of 11 periods available· newest 2002-12-31
  • Current assets: 5 of 11 periods available· newest 2002-12-31
  • Current liabilities: 5 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2002-12-31
  • 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

    -3.7%

    Prior period

    USD 94.72 million

    –

    Current period

    USD 91.23 million

    –

    Exact inputs and evidence

    91232000 − 94723000 = -3491000 USD

    94723000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    91232000 USD · 2002-01-01 – 2002-12-31

    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 7.47 million

    Prior period

    −USD 8.33 million

    –

    Current period

    −USD 15.8 million

    –

    Exact inputs and evidence

    -15798000 − -8331000 = -7467000 USD

    -8331000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -15798000 USD · 2002-01-01 – 2002-12-31

    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

    +USD 5.14 million

    Prior period

    −USD 3.32 million

    –

    Current period

    USD 1.82 million

    –

    Exact inputs and evidence

    1824000 − -3320000 = 5144000 USD

    -3320000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    1824000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +34.9%

    Prior period

    USD 833,000

    –

    Current period

    USD 1.12 million

    –

    Exact inputs and evidence

    1124000 − 833000 = 291000 USD

    833000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    1124000 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 91.23 million 100% of revenue
  • Operating costs Derived USD 106.04 million 116% of revenue
  • Operating income −USD 14.81 million −16% of revenue
  • Tax, interest and other Derived USD 987,000 1.1% of revenue
  • Net income −USD 15.8 million −17% of revenue

Cash

  • Operating cash flow USD 1.82 million 2% of revenue
  • Capital expenditure USD 1.12 million 1.2% of revenue
  • Free cash flow Derived USD 700,000 0.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Operating loss: operating costs were 121% of revenue.
  • 2000 Operating loss: operating costs were 116% of revenue.
  • 2001 Operating loss: operating costs were 125% of revenue.
  • 2002 Operating loss: operating costs were 116% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-312864000 UnavailableUnavailableUnavailable-119000 Unavailable
Source
1999 1999-01-01 – 1999-12-3120158000 24481000 Derived -4323000 -591000 Derived -3732000 -2728000 Derived
Source
2000 2000-01-01 – 2000-12-3196332000 112214000 Derived -15882000 -8408000 Derived -7474000 -9256000 Derived
Source
2001 2001-01-01 – 2001-12-3194723000 118183000 Derived -23460000 -15129000 Derived -8331000 -4153000 Derived
Source
2002 2002-01-01 – 2002-12-3191232000 106043000 Derived -14811000 987000 Derived -15798000 700000 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 91.2M 2002
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.104.0M78.0M52.0M26.0M0.019981999200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue2864000
1999Revenue20158000
2000Revenue96332000
2001Revenue94723000
2002Revenue91232000

Revenue growth

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

-3.7% 2002
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.652%476%300%124%-52%19981999200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year603.8%
2000Year over year377.9%
2001Year over year-1.7%
2002Year over year-3.7%

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 -16.2% 2002
Net margin -17.3% 2002
Free cash flow margin 0.8% 2002
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.2.8%-4.6%-12.0%-19.4%-26.8%1998-12-311999200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Operating marginNot reported
1999Operating margin-21.4%
2000Operating margin-16.5%
2001Operating margin-24.8%
2002Operating margin-16.2%
1998Net margin-4.2%
1999Net margin-18.5%
2000Net margin-7.8%
2001Net margin-8.8%
2002Net margin-17.3%
1998Free cash flow marginNot reported
1999Free cash flow margin-13.5%
2000Free cash flow margin-9.6%
2001Free cash flow margin-4.4%
2002Free cash flow margin0.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.8M 2002
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.2.5M73.0K-2.3M-4.8M-7.2M19981999200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow556000
1999Operating cash flow-2728000
2000Operating cash flow-6514000
2001Operating cash flow-3320000
2002Operating cash flow1824000

Free cash flow

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

USD 700K 2002
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.1.5M-1.4M-4.3M-7.2M-10.1M19981999200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flowUnavailable
1999Free cash flow-2728000
2000Free cash flow-9256000
2001Free cash flow-4153000
2002Free cash flow700000

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.

243.6% 2002
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.263%197%132%66%0%19981999200020012002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998Liabilities / assets82.8%
1999Liabilities / assets91.1%
2000Liabilities / assets101.6%
2001Liabilities / assets161.8%
2002Liabilities / assets243.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.51× 2002
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.1.25×0.94×0.62×0.31×0.00×19981999200020012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998Current assets / current liabilities1.15×
1999Current assets / current liabilities1.02×
2000Current assets / current liabilities0.85×
2001Current assets / current liabilities0.6×
2002Current assets / current liabilities0.51×

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 1998-01-01 – 1998-12-31
−USD 119,000
Exact value

Exact value: -119000 USD

1998-01-01 – 1998-12-31: -119000 USD Inspect Net Income Open source
Share or cite

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

USD 556,000
Exact value

Exact value: 556000 USD

1998-01-01 – 1998-12-31: 556000 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 3.73 million
Exact value

Exact value: -3732000 USD

1999-01-01 – 1999-12-31: -3732000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.73 million
Exact value

Exact value: -2728000 USD

1999-01-01 – 1999-12-31: -2728000 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

1999-01-01 – 1999-12-31: 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 2.73 million
Calculation and evidence

-2728000 − 0 USD

Exact free cash flow: -2728000 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 7.47 million
Exact value

Exact value: -7474000 USD

2000-01-01 – 2000-12-31: -7474000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.51 million
Exact value

Exact value: -6514000 USD

2000-01-01 – 2000-12-31: -6514000 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 2.74 million
Exact value

Exact value: 2742000 USD

2000-01-01 – 2000-12-31: 2742000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.26 million
Calculation and evidence

-6514000 − 2742000 USD

Exact free cash flow: -9256000 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 8.33 million
Exact value

Exact value: -8331000 USD

2001-01-01 – 2001-12-31: -8331000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.32 million
Exact value

Exact value: -3320000 USD

2001-01-01 – 2001-12-31: -3320000 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 833,000
Exact value

Exact value: 833000 USD

2001-01-01 – 2001-12-31: 833000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.15 million
Calculation and evidence

-3320000 − 833000 USD

Exact free cash flow: -4153000 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 15.8 million
Exact value

Exact value: -15798000 USD

2002-01-01 – 2002-12-31: -15798000 USD Inspect Net Income Open source
Share or cite

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

USD 1.82 million
Exact value

Exact value: 1824000 USD

2002-01-01 – 2002-12-31: 1824000 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 1.12 million
Exact value

Exact value: 1124000 USD

2002-01-01 – 2002-12-31: 1124000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 700,000
Calculation and evidence

1824000 − 1124000 USD

Exact free cash flow: 700000 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.

23 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001059186, 1059186, edgar:1059186

Also known as LTC EQUITY HOLDING CO INC, LTC HEALTHCARE INC