DERBY CYCLE CORP

EDGAR

11 filing records in this dataset, filed from 1999-04-01 to 2001-10-17. Explore the available filing history and original sources.

Watchlist

Holdings and insider activity

Transactions reported by directors, officers and 10% owners on SEC Forms 3, 4 and 5, over the last 12 months.

Insider filings have not been processed for this company yet.

See all insider transactions

Institutional holders (Form 13F) are not yet shown here.

Latest quarter

Revenue

126 million USD

2001-07-01 · USD

Exact inputs and evidence

Operating margin

2.1%

2001-07-01 · %

Exact inputs and evidence
  • Operating Income: 2649000 USD Source
  • Revenue: 125956000 USD Source

Operating cash flow

22.8 million USD

2001-07-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2401000 USD Source
  • Operating Cash Flow: -25197000 USD Source

Free cash flow

21.2 million USD

2001-07-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2401000 USD Source
  • Operating Cash Flow: -25197000 USD Source
  • Capital Expenditure: 2093000 USD Source
  • Capital Expenditure: 540000 USD Source
Cash and cash equivalents
7.58 million USD Source
Exact value

7575000 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: 2001-10-17.

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: 4 of 11 periods available· newest 2000-12-31
  • Capital expenditure: 4 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

    -0.5%

    Prior period

    USD 529.61 million

    –

    Current period

    USD 526.72 million

    –

    Exact inputs and evidence

    526724000 − 529607000 = -2883000 USD

    529607000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    526724000 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 46.17 million

    Prior period

    −USD 5.16 million

    –

    Current period

    −USD 51.32 million

    –

    Exact inputs and evidence

    -51324000 − -5157000 = -46167000 USD

    -5157000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    -51324000 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

    −USD 19.25 million

    Prior period

    −USD 7.03 million

    –

    Current period

    −USD 26.28 million

    –

    Exact inputs and evidence

    -26278000 − -7033000 = -19245000 USD

    -7033000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    -26278000 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

    +15.8%

    Prior period

    USD 7.36 million

    –

    Current period

    USD 8.52 million

    –

    Exact inputs and evidence

    8516000 − 7357000 = 1159000 USD

    7357000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    8516000 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 526.72 million 100% of revenue
  • Operating costs Derived USD 535.81 million 102% of revenue
  • Operating income −USD 9.09 million −1.7% of revenue
  • Tax, interest and other Derived USD 42.24 million 8% of revenue
  • Net income −USD 51.32 million −9.7% of revenue

Cash

  • Operating cash flow −USD 26.28 million −5% of revenue
  • Capital expenditure USD 8.52 million 1.6% of revenue
  • Free cash flow Derived −USD 34.79 million −6.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 93%
  • 1997 94%
  • 1998 Net loss: net income was −1.3% of revenue.
  • 1999 Net loss: net income was −1% of revenue.
  • 2000 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-31452584000 419202000 Derived 33382000 18817000 Derived 14565000 Unavailable
Source
1997 1997-01-01 – 1997-12-31465687000 435986000 Derived 29701000 17017000 Derived 12684000 3545000 Derived
Source
1998 1998-01-01 – 1998-12-31450008000 432483000 Derived 17525000 23413000 Derived -5888000 -13173000 Derived
Source
1999 1999-01-01 – 1999-12-31529607000 511421000 Derived 18186000 23343000 Derived -5157000 -14390000 Derived
Source
2000 2000-01-01 – 2000-12-31526724000 535810000 Derived -9086000 42238000 Derived -51324000 -34794000 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 526.7M 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.572.0M429.0M286.0M143.0M0.019961997199819992000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue452584000
1997Revenue465687000
1998Revenue450008000
1999Revenue529607000
2000Revenue526724000

Revenue growth

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

-0.5% 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.19.4%13.3%7.2%1.1%-5.1%19961997199819992000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year2.9%
1998Year over year-3.4%
1999Year over year17.7%
2000Year over year-0.5%

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 -1.7% 2000
Net margin -9.7% 2000
Free cash flow margin -6.6% 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.8.7%3.8%-1.2%-6.1%-11.1%19961997199819992000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin7.4%
1997Operating margin6.4%
1998Operating margin3.9%
1999Operating margin3.4%
2000Operating margin-1.7%
1996Net margin3.2%
1997Net margin2.7%
1998Net margin-1.3%
1999Net margin-1%
2000Net margin-9.7%
1996Free cash flow marginNot reported
1997Free cash flow margin0.8%
1998Free cash flow margin-2.9%
1999Free cash flow margin-2.7%
2000Free cash flow margin-6.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -26.3M 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.13.9M3.1M-7.7M-18.5M-29.3M19961997199819992000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flowNot reportedNo source recorded
1997Operating cash flow10958000
1998Operating cash flow-4851000
1999Operating cash flow-7033000
2000Operating cash flow-26278000

Free cash flow

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

USD -34.8M 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.6.6M-4.5M-15.6M-26.7M-37.9M19961997199819992000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flowUnavailableNo source recorded
1997Free cash flow3545000
1998Free cash flow-13173000
1999Free cash flow-14390000
2000Free cash flow-34794000

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.

107.1% 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.116%87%58%29%0%1996-12-311997199819992000
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reportedNo source recorded
1997Liabilities / assets71.3%
1998Liabilities / assets100.2%
1999Liabilities / assets96.4%
2000Liabilities / assets107.1%

Current assets to current liabilities

Current assets divided by current liabilities.

1.31× 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.1.69×1.27×0.85×0.42×0.00×1996-12-311997199819992000
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 liabilities1.52×
1998Current assets / current liabilities1.57×
1999Current assets / current liabilities1.56×
2000Current assets / current liabilities1.31×

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 14.57 million
Exact value

Exact value: 14565000 USD

1996-01-01 – 1996-12-31: 14565000 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.

1997 1997-01-01 – 1997-12-31
USD 12.68 million
Exact value

Exact value: 12684000 USD

1997-01-01 – 1997-12-31: 12684000 USD Inspect Net Income Open source
Share or cite

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

USD 10.96 million
Exact value

Exact value: 10958000 USD

1997-01-01 – 1997-12-31: 10958000 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 7.41 million
Exact value

Exact value: 7413000 USD

1997-01-01 – 1997-12-31: 7413000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.55 million
Calculation and evidence

10958000 − 7413000 USD

Exact free cash flow: 3545000 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 5.89 million
Exact value

Exact value: -5888000 USD

1998-01-01 – 1998-12-31: -5888000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.85 million
Exact value

Exact value: -4851000 USD

1998-01-01 – 1998-12-31: -4851000 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 8.32 million
Exact value

Exact value: 8322000 USD

1998-01-01 – 1998-12-31: 8322000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 13.17 million
Calculation and evidence

-4851000 − 8322000 USD

Exact free cash flow: -13173000 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 5.16 million
Exact value

Exact value: -5157000 USD

1999-01-01 – 1999-12-31: -5157000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.03 million
Exact value

Exact value: -7033000 USD

1999-01-01 – 1999-12-31: -7033000 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 7.36 million
Exact value

Exact value: 7357000 USD

1999-01-01 – 1999-12-31: 7357000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.39 million
Calculation and evidence

-7033000 − 7357000 USD

Exact free cash flow: -14390000 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 51.32 million
Exact value

Exact value: -51324000 USD

2000-01-01 – 2000-12-31: -51324000 USD Inspect Net Income Open source
Share or cite

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

−USD 26.28 million
Exact value

Exact value: -26278000 USD

2000-01-01 – 2000-12-31: -26278000 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 8.52 million
Exact value

Exact value: 8516000 USD

2000-01-01 – 2000-12-31: 8516000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 34.79 million
Calculation and evidence

-26278000 − 8516000 USD

Exact free cash flow: -34794000 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.

11 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001067447, 1067447, edgar:1067447