AKI HOLDING CORP

EDGAR

21 filing records in this dataset, filed from 1999-02-17 to 2003-11-07. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

37.3 million USD

2003-09-30 · USD

Exact inputs and evidence

Operating margin

23.49%

2003-09-30 · %

Exact inputs and evidence
  • Operating Income: 8752000 USD Source
  • Revenue: 37258000 USD Source

Operating cash flow

-3.83 million USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3831000 USD Source

Free cash flow

-4.07 million USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3831000 USD Source
  • Capital Expenditure: 243000 USD Source
Cash and cash equivalents
5.32 million USD Source
Exact value

5323000 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: 2003-11-07.

Financial data available through: 2003-06-30.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2003-06-30
  • Operating income: 3 of 11 periods available· newest 2003-06-30
  • Net income: 3 of 11 periods available· newest 2003-06-30
  • Operating cash flow: 3 of 11 periods available· newest 2003-06-30
  • Capital expenditure: 3 of 11 periods available· newest 2003-06-30
  • Total assets: 2 of 11 periods available· newest 2003-06-30
  • Total liabilities: 2 of 11 periods available· newest 2003-06-30
  • Current assets: 2 of 11 periods available· newest 2003-06-30
  • Current liabilities: 2 of 11 periods available· newest 2003-06-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2003-06-30
  • 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

    -4.6%

    Prior period

    USD 120.89 million

    –

    Current period

    USD 115.31 million

    –

    Exact inputs and evidence

    115308000 − 120893000 = -5585000 USD

    120893000 USD · 2001-07-01 – 2002-06-30

    Inspect prior input Prior source

    115308000 USD · 2002-07-01 – 2003-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -5.7%

    Prior period

    USD 4.74 million

    –

    Current period

    USD 4.47 million

    –

    Exact inputs and evidence

    4467000 − 4737000 = -270000 USD

    4737000 USD · 2001-07-01 – 2002-06-30

    Inspect prior input Prior source

    4467000 USD · 2002-07-01 – 2003-06-30

    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

    +3%

    Prior period

    USD 13.8 million

    –

    Current period

    USD 14.22 million

    –

    Exact inputs and evidence

    14215000 − 13797000 = 418000 USD

    13797000 USD · 2001-07-01 – 2002-06-30

    Inspect prior input Prior source

    14215000 USD · 2002-07-01 – 2003-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +75.3%

    Prior period

    USD 1.34 million

    –

    Current period

    USD 2.35 million

    –

    Exact inputs and evidence

    2345000 − 1338000 = 1007000 USD

    1338000 USD · 2001-07-01 – 2002-06-30

    Inspect prior input Prior source

    2345000 USD · 2002-07-01 – 2003-06-30

    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.

2003 2002-07-01 – 2003-06-30

  • Revenue USD 115.31 million 100% of revenue
  • Operating costs Derived USD 93 million 81% of revenue
  • Operating income USD 22.31 million 19% of revenue
  • Tax, interest and other Derived USD 17.84 million 15% of revenue
  • Net income USD 4.47 million 3.9% of revenue

Cash

  • Operating cash flow USD 14.22 million 12% of revenue
  • Capital expenditure USD 2.35 million 2% of revenue
  • Free cash flow Derived USD 11.87 million 10% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 16%83%
  • 2002 15%81%
  • 2003 15%81%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2000-07-01 – 2001-06-30115395000 95292000 Derived 20103000 18594000 Derived 1509000 16589000 Derived
Source
2002 2001-07-01 – 2002-06-30120893000 98290000 Derived 22603000 17866000 Derived 4737000 12459000 Derived
Source
2003 2002-07-01 – 2003-06-30115308000 92997000 Derived 22311000 17844000 Derived 4467000 11870000 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 115.3M 2003
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.130.6M97.9M65.3M32.6M0.0200120022003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue115395000
2002Revenue120893000
2003Revenue115308000

Revenue growth

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

-4.6% 2003
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.5.5%2.8%0.1%-2.6%-5.4%200120022003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over year4.8%
2003Year over year-4.6%

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 19.3% 2003
Net margin 3.9% 2003
Free cash flow margin 10.3% 2003
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.20.9%15.7%10.4%5.2%0.0%200120022003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin17.4%
2002Operating margin18.7%
2003Operating margin19.3%
2001Net margin1.3%
2002Net margin3.9%
2003Net margin3.9%
2001Free cash flow margin14.4%
2002Free cash flow margin10.3%
2003Free cash flow margin10.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 14.2M 2003
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.21.2M15.9M10.6M5.3M0.0200120022003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow19604000
2002Operating cash flow13797000
2003Operating cash flow14215000

Free cash flow

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

USD 11.9M 2003
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.17.9M13.4M9.0M4.5M0.0200120022003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flow16589000
2002Free cash flow12459000
2003Free cash flow11870000

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.

65.6% 2003
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.75%56%37%19%0%2001-06-3020022003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001-06-30Liabilities / assetsNot reportedNo source recorded
2002Liabilities / assets69.1%
2003Liabilities / assets65.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.66× 2003
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.1.80×1.35×0.90×0.45×0.00×2001-06-3020022003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001-06-30Current assets / current liabilitiesNot reportedNo source recorded
2002Current assets / current liabilities1.49×
2003Current assets / current liabilities1.66×

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
2001 2000-07-01 – 2001-06-30
USD 1.51 million
Exact value

Exact value: 1509000 USD

2000-07-01 – 2001-06-30: 1509000 USD Inspect Net Income Open source
Share or cite

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

USD 19.6 million
Exact value

Exact value: 19604000 USD

2000-07-01 – 2001-06-30: 19604000 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 3.02 million
Exact value

Exact value: 3015000 USD

2000-07-01 – 2001-06-30: 3015000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 16.59 million
Calculation and evidence

19604000 − 3015000 USD

Exact free cash flow: 16589000 USD

Share or cite

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

2002 2001-07-01 – 2002-06-30
USD 4.74 million
Exact value

Exact value: 4737000 USD

2001-07-01 – 2002-06-30: 4737000 USD Inspect Net Income Open source
Share or cite

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

USD 13.8 million
Exact value

Exact value: 13797000 USD

2001-07-01 – 2002-06-30: 13797000 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 1.34 million
Exact value

Exact value: 1338000 USD

2001-07-01 – 2002-06-30: 1338000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.46 million
Calculation and evidence

13797000 − 1338000 USD

Exact free cash flow: 12459000 USD

Share or cite

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

2003 2002-07-01 – 2003-06-30
USD 4.47 million
Exact value

Exact value: 4467000 USD

2002-07-01 – 2003-06-30: 4467000 USD Inspect Net Income Open source
Share or cite

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

USD 14.22 million
Exact value

Exact value: 14215000 USD

2002-07-01 – 2003-06-30: 14215000 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 2.35 million
Exact value

Exact value: 2345000 USD

2002-07-01 – 2003-06-30: 2345000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.87 million
Calculation and evidence

14215000 − 2345000 USD

Exact free cash flow: 11870000 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.

21 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001067550, 1067550, edgar:1067550