CLASSIC VACATION GROUP INC

EDGAR

14 filing records in this dataset, filed from 1998-09-14 to 2001-11-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

30.4 million USD

2001-09-30 · USD

Exact inputs and evidence

Operating margin

-21.47%

2001-09-30 · %

Exact inputs and evidence
  • Operating Income: -6524000 USD Source
  • Revenue: 30388000 USD Source

Operating cash flow

-14.8 million USD

2001-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 10288000 USD Source
  • Operating Cash Flow: 25072000 USD Source

Free cash flow

-15.5 million USD

2001-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 10288000 USD Source
  • Operating Cash Flow: 25072000 USD Source
  • Capital Expenditure: 1707000 USD Source
  • Capital Expenditure: 954000 USD Source
Cash and cash equivalents
25.9 million USD Source
Exact value

25935000 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: 2001-11-08.

Financial data available through: 2000-12-31.

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

    +5.5%

    Prior period

    USD 126 million

    –

    Current period

    USD 132.87 million

    –

    Exact inputs and evidence

    132867000 − 126000000 = 6867000 USD

    126000000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    132867000 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

    −USD 41.22 million

    Prior period

    −USD 3.48 million

    –

    Current period

    −USD 44.7 million

    –

    Exact inputs and evidence

    -44702000 − -3482000 = -41220000 USD

    -3482000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    -44702000 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.

  • Operating cash flow

    -18.5%

    Prior period

    USD 8.02 million

    –

    Current period

    USD 6.54 million

    –

    Exact inputs and evidence

    6541000 − 8022000 = -1481000 USD

    8022000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    6541000 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.

  • Capital expenditure

    -57.2%

    Prior period

    USD 5.99 million

    –

    Current period

    USD 2.56 million

    –

    Exact inputs and evidence

    2562000 − 5986000 = -3424000 USD

    5986000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    2562000 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.

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 132.87 million 100% of revenue
  • Operating costs Derived USD 176.27 million 133% of revenue
  • Operating income −USD 43.4 million −33% of revenue
  • Tax, interest and other Derived USD 1.3 million 1% of revenue
  • Net income −USD 44.7 million −34% of revenue

Cash

  • Operating cash flow USD 6.54 million 4.9% of revenue
  • Capital expenditure USD 2.56 million 1.9% of revenue
  • Free cash flow Derived USD 3.98 million 3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Operating loss: operating costs were 104% of revenue.
  • 1997 Operating loss: operating costs were 106% of revenue.
  • 1998 91%
  • 1999 Operating loss: operating costs were 104% of revenue.
  • 2000 Operating loss: operating costs were 133% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-3122259000 23084000 Derived -825000 -455000 Derived -370000 1536000 Derived
Source
1997 1997-01-01 – 1997-12-3124255000 25831000 Derived -1576000 -473000 Derived -1103000 -2339000 Derived
Source
1998 1998-01-01 – 1998-12-3190421000 82413000 Derived 8008000 3285000 Derived 4723000 -17739000 Derived
Source
1999 1999-01-01 – 1999-12-31126000000 130886000 Derived -4886000 -1404000 Derived -3482000 2036000 Derived
Source
2000 2000-01-01 – 2000-12-31132867000 176268000 Derived -43401000 1301000 Derived -44702000 3979000 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 132.9M 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.143.5M107.6M71.7M35.9M0.019961997199819992000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue22259000
1997Revenue24255000
1998Revenue90421000
1999Revenue126000000
2000Revenue132867000

Revenue growth

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

5.4% 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.295%221%147%74%0%19961997199819992000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year9%
1998Year over year272.8%
1999Year over year39.3%
2000Year over year5.4%

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 -32.7% 2000
Net margin -33.6% 2000
Free cash flow margin 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.12%-0%-12%-25%-37%19961997199819992000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-3.7%
1997Operating margin-6.5%
1998Operating margin8.9%
1999Operating margin-3.9%
2000Operating margin-32.7%
1996Net margin-1.7%
1997Net margin-4.5%
1998Net margin5.2%
1999Net margin-2.8%
2000Net margin-33.6%
1996Free cash flow margin6.9%
1997Free cash flow margin-9.6%
1998Free cash flow margin-19.6%
1999Free cash flow margin1.6%
2000Free cash flow margin3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 6.5M 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.9.9M3.1M-3.7M-10.5M-17.3M19961997199819992000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow1662000
1997Operating cash flow-2169000
1998Operating cash flow-15467000
1999Operating cash flow8022000
2000Operating cash flow6541000

Free cash flow

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

USD 4M 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.5.7M-581.8K-6.9M-13.2M-19.5M19961997199819992000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow1536000
1997Free cash flow-2339000
1998Free cash flow-17739000
1999Free cash flow2036000
2000Free cash flow3979000

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.

96.8% 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.106%80%53%27%0%1996-12-311997199819992000
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reportedNo source recorded
1997Liabilities / assets98.2%
1998Liabilities / assets60%
1999Liabilities / assets72.6%
2000Liabilities / assets96.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.5× 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.1.08×0.81×0.54×0.27×0.00×1996-12-311997199819992000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities1×
1998Current assets / current liabilities0.69×
1999Current assets / current liabilities0.53×
2000Current assets / current liabilities0.5×

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 370,000
Exact value

Exact value: -370000 USD

1996-01-01 – 1996-12-31: -370000 USD Inspect Net Income Open source
Share or cite

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

USD 1.66 million
Exact value

Exact value: 1662000 USD

1996-01-01 – 1996-12-31: 1662000 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 126,000
Exact value

Exact value: 126000 USD

1996-01-01 – 1996-12-31: 126000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.54 million
Calculation and evidence

1662000 − 126000 USD

Exact free cash flow: 1536000 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 1.1 million
Exact value

Exact value: -1103000 USD

1997-01-01 – 1997-12-31: -1103000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.17 million
Exact value

Exact value: -2169000 USD

1997-01-01 – 1997-12-31: -2169000 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 170,000
Exact value

Exact value: 170000 USD

1997-01-01 – 1997-12-31: 170000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.34 million
Calculation and evidence

-2169000 − 170000 USD

Exact free cash flow: -2339000 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 4.72 million
Exact value

Exact value: 4723000 USD

1998-01-01 – 1998-12-31: 4723000 USD Inspect Net Income Open source
Share or cite

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

−USD 15.47 million
Exact value

Exact value: -15467000 USD

1998-01-01 – 1998-12-31: -15467000 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 2.27 million
Exact value

Exact value: 2272000 USD

1998-01-01 – 1998-12-31: 2272000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.74 million
Calculation and evidence

-15467000 − 2272000 USD

Exact free cash flow: -17739000 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 3.48 million
Exact value

Exact value: -3482000 USD

1999-01-01 – 1999-12-31: -3482000 USD Inspect Net Income Open source
Share or cite

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

USD 8.02 million
Exact value

Exact value: 8022000 USD

1999-01-01 – 1999-12-31: 8022000 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 5.99 million
Exact value

Exact value: 5986000 USD

1999-01-01 – 1999-12-31: 5986000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.04 million
Calculation and evidence

8022000 − 5986000 USD

Exact free cash flow: 2036000 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 44.7 million
Exact value

Exact value: -44702000 USD

2000-01-01 – 2000-12-31: -44702000 USD Inspect Net Income Open source
Share or cite

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

USD 6.54 million
Exact value

Exact value: 6541000 USD

2000-01-01 – 2000-12-31: 6541000 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 2.56 million
Exact value

Exact value: 2562000 USD

2000-01-01 – 2000-12-31: 2562000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.98 million
Calculation and evidence

6541000 − 2562000 USD

Exact free cash flow: 3979000 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: 0001061202, 1061202, edgar:1061202

Also known as GLOBAL VACATION GROUP INC