JONES MEDIA NETWORKS LTD

EDGAR

15 filing records in this dataset, filed from 1998-12-15 to 2002-05-13. 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

Latest quarter

Revenue

18.6 million USD

2002-03-31 · USD

Exact inputs and evidence

Operating margin

-3.35%

2002-03-31 · %

Exact inputs and evidence
  • Operating Income: -623259 USD Source
  • Revenue: 18625791 USD Source

Operating cash flow

-3.78 million USD

2002-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3778254 USD Source

Free cash flow

-4.03 million USD

2002-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3778254 USD Source
  • Capital Expenditure: 252397 USD Source
Cash and cash equivalents
2.45 million USD Source
Exact value

2454071 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

76.7 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Revenue: 21082666 USD · 2001-04-01 – 2001-06-30 Source
  • Revenue: 18324267 USD · 2001-07-01 – 2001-09-30 Source
  • Revenue: 76725470 USD · 2001-01-01 – 2001-12-31 Source
  • Revenue: 58072667 USD · 2001-01-01 – 2001-09-30 Source
  • Revenue: 18625791 USD · 2002-01-01 – 2002-03-31 Source

Net income

-28.8 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Net income: -4926468 USD · 2001-04-01 – 2001-06-30 Source
  • Net income: -5025178 USD · 2001-07-01 – 2001-09-30 Source
  • Net income: -20513729 USD · 2001-01-01 – 2001-12-31 Source
  • Net income: -16303813 USD · 2001-01-01 – 2001-09-30 Source
  • Net income: -14674963 USD · 2002-01-01 – 2002-03-31 Source

Operating cash flow

-2.56 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Operating cash flow: -3328535 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -5410462 USD · 2001-01-01 – 2001-03-31 Source
  • Operating cash flow: -9063397 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -3328535 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -4196659 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -9063397 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -3778254 USD · 2002-01-01 – 2002-03-31 Source

Capital expenditure

2.37 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Capital expenditure: 1535157 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 616692 USD · 2001-01-01 – 2001-03-31 Source
  • Capital expenditure: 2158484 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 1535157 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 2729996 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 2158484 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 252397 USD · 2002-01-01 – 2002-03-31 Source

Free cash flow

-4.93 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Operating cash flow: -3328535 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -5410462 USD · 2001-01-01 – 2001-03-31 Source
  • Operating cash flow: -9063397 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -3328535 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -4196659 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -9063397 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -3778254 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 1535157 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 616692 USD · 2001-01-01 – 2001-03-31 Source
  • Capital expenditure: 2158484 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 1535157 USD · 2001-01-01 – 2001-06-30 Source
  • Capital expenditure: 2729996 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 2158484 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 252397 USD · 2002-01-01 – 2002-03-31 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: 2002-05-13.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2001-12-31
  • Operating income: 6 of 11 periods available· newest 2001-12-31
  • Net income: 6 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2001-12-31
  • Total assets: 5 of 11 periods available· newest 2001-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2001-12-31
  • Current liabilities: 5 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2001-12-31
  • 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

    -9%

    Prior period

    USD 84.31 million

    –

    Current period

    USD 76.73 million

    –

    Exact inputs and evidence

    76725470 − 84309100 = -7583630 USD

    84309100 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    76725470 USD · 2001-01-01 – 2001-12-31

    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 11.6 million

    Prior period

    −USD 8.92 million

    –

    Current period

    −USD 20.51 million

    –

    Exact inputs and evidence

    -20513729 − -8915403 = -11598326 USD

    -8915403 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -20513729 USD · 2001-01-01 – 2001-12-31

    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

    -153.9%

    Prior period

    USD 7.79 million

    –

    Current period

    −USD 4.2 million

    –

    Exact inputs and evidence

    -4196659 − 7792676 = -11989335 USD

    7792676 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -4196659 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -21%

    Prior period

    USD 3.46 million

    –

    Current period

    USD 2.73 million

    –

    Exact inputs and evidence

    2729996 − 3455489 = -725493 USD

    3455489 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    2729996 USD · 2001-01-01 – 2001-12-31

    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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 76.73 million 100% of revenue
  • Operating costs Derived USD 85.47 million 111% of revenue
  • Operating income −USD 8.75 million −11% of revenue
  • Tax, interest and other Derived USD 11.77 million 15% of revenue
  • Net income −USD 20.51 million −27% of revenue

Cash

  • Operating cash flow −USD 4.2 million −5.5% of revenue
  • Capital expenditure USD 2.73 million 3.6% of revenue
  • Free cash flow Derived −USD 6.93 million −9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Net loss: net income was −14% of revenue.
  • 1997 Net loss: net income was −12% of revenue.
  • 1998 Operating loss: operating costs were 105% of revenue.
  • 1999 Net loss: net income was −16% of revenue.
  • 2000 Net loss: net income was −11% of revenue.
  • 2001 Operating loss: operating costs were 111% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-3116654441 15778711 Derived 875730 3191132 Derived -2315402 1806718 Derived
Source
1997 1997-01-01 – 1997-12-3129111200 26858721 Derived 2252479 5745654 Derived -3493175 6222445 Derived
Source
1998 1998-01-01 – 1998-12-3138211521 39974777 Derived -1763256 9687214 Derived -11450470 -9322539 Derived
Source
1999 1999-01-01 – 1999-12-3164366037 62321505 Derived 2044532 12107363 Derived -10062831 1548074 Derived
Source
2000 2000-01-01 – 2000-12-3184309100 80072935 Derived 4236165 13151568 Derived -8915403 4337187 Derived
Source
2001 2001-01-01 – 2001-12-3176725470 85473906 Derived -8748436 11765293 Derived -20513729 -6926655 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 76.7M 2001
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.91.1M68.3M45.5M22.8M0.0199619992001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue16654441
1997Revenue29111200
1998Revenue38211521
1999Revenue64366037
2000Revenue84309100
2001Revenue76725470

Revenue growth

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

-9% 2001
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.81%57%33%9%-16%199619992001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year74.8%
1998Year over year31.3%
1999Year over year68.4%
2000Year over year31%
2001Year over year-9%

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 -11.4% 2001
Net margin -26.7% 2001
Free cash flow margin -9% 2001
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.25%11%-4%-19%-34%199619992001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin5.3%
1997Operating margin7.7%
1998Operating margin-4.6%
1999Operating margin3.2%
2000Operating margin5%
2001Operating margin-11.4%
1996Net margin-13.9%
1997Net margin-12%
1998Net margin-30%
1999Net margin-15.6%
2000Net margin-10.6%
2001Net margin-26.7%
1996Free cash flow margin10.8%
1997Free cash flow margin21.4%
1998Free cash flow margin-24.4%
1999Free cash flow margin2.4%
2000Free cash flow margin5.1%
2001Free cash flow margin-9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.2M 2001
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.9.0M4.7M364.0K-3.9M-8.3M199619992001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow4776097
1997Operating cash flow7589471
1998Operating cash flow-7064707
1999Operating cash flow2397777
2000Operating cash flow7792676
2001Operating cash flow-4196659

Free cash flow

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

USD -6.9M 2001
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.7.5M3.0M-1.6M-6.1M-10.6M199619992001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow1806718
1997Free cash flow6222445
1998Free cash flow-9322539
1999Free cash flow1548074
2000Free cash flow4337187
2001Free cash flow-6926655

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reportedNo source recorded
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.93× 2001
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.1.94×1.46×0.97×0.49×0.00×1996-12-3119992001
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 liabilities0.38×
1998Current assets / current liabilities1.8×
1999Current assets / current liabilities1.58×
2000Current assets / current liabilities1.52×
2001Current assets / current liabilities0.93×

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 2.32 million
Exact value

Exact value: -2315402 USD

1996-01-01 – 1996-12-31: -2315402 USD Inspect Net Income Open source
Share or cite

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

USD 4.78 million
Exact value

Exact value: 4776097 USD

1996-01-01 – 1996-12-31: 4776097 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 2.97 million
Exact value

Exact value: 2969379 USD

1996-01-01 – 1996-12-31: 2969379 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.81 million
Calculation and evidence

4776097 − 2969379 USD

Exact free cash flow: 1806718 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 3.49 million
Exact value

Exact value: -3493175 USD

1997-01-01 – 1997-12-31: -3493175 USD Inspect Net Income Open source
Share or cite

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

USD 7.59 million
Exact value

Exact value: 7589471 USD

1997-01-01 – 1997-12-31: 7589471 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 1.37 million
Exact value

Exact value: 1367026 USD

1997-01-01 – 1997-12-31: 1367026 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.22 million
Calculation and evidence

7589471 − 1367026 USD

Exact free cash flow: 6222445 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 11.45 million
Exact value

Exact value: -11450470 USD

1998-01-01 – 1998-12-31: -11450470 USD Inspect Net Income Open source
Share or cite

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

−USD 7.06 million
Exact value

Exact value: -7064707 USD

1998-01-01 – 1998-12-31: -7064707 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 2.26 million
Exact value

Exact value: 2257832 USD

1998-01-01 – 1998-12-31: 2257832 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.32 million
Calculation and evidence

-7064707 − 2257832 USD

Exact free cash flow: -9322539 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 10.06 million
Exact value

Exact value: -10062831 USD

1999-01-01 – 1999-12-31: -10062831 USD Inspect Net Income Open source
Share or cite

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

USD 2.4 million
Exact value

Exact value: 2397777 USD

1999-01-01 – 1999-12-31: 2397777 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 849,703
Exact value

Exact value: 849703 USD

1999-01-01 – 1999-12-31: 849703 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.55 million
Calculation and evidence

2397777 − 849703 USD

Exact free cash flow: 1548074 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 8.92 million
Exact value

Exact value: -8915403 USD

2000-01-01 – 2000-12-31: -8915403 USD Inspect Net Income Open source
Share or cite

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

USD 7.79 million
Exact value

Exact value: 7792676 USD

2000-01-01 – 2000-12-31: 7792676 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 3.46 million
Exact value

Exact value: 3455489 USD

2000-01-01 – 2000-12-31: 3455489 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.34 million
Calculation and evidence

7792676 − 3455489 USD

Exact free cash flow: 4337187 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 20.51 million
Exact value

Exact value: -20513729 USD

2001-01-01 – 2001-12-31: -20513729 USD Inspect Net Income Open source
Share or cite

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

−USD 4.2 million
Exact value

Exact value: -4196659 USD

2001-01-01 – 2001-12-31: -4196659 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 2.73 million
Exact value

Exact value: 2729996 USD

2001-01-01 – 2001-12-31: 2729996 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.93 million
Calculation and evidence

-4196659 − 2729996 USD

Exact free cash flow: -6926655 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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001067465, 1067465, edgar:1067465

Also known as JONES INTERNATIONAL NETWORKS LTD /CO/