WILSON BROTHERS USA INC

EDGAR

44 filing records in this dataset, filed from 1995-06-02 to 2004-11-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

6.38 million USD

2004-09-30 · USD

Exact inputs and evidence

Operating cash flow

83 thousand USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 338000 USD Source
  • Operating Cash Flow: 255000 USD Source
Cash and cash equivalents
105 thousand USD Source
Exact value

105000 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

23.3 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Revenue: 23093000 USD · 2003-01-01 – 2003-12-31 Source
  • Revenue: 17047000 USD · 2003-01-01 – 2003-09-30 Source
  • Revenue: 4892000 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 5986000 USD · 2004-04-01 – 2004-06-30 Source
  • Revenue: 6382000 USD · 2004-07-01 – 2004-09-30 Source

Net income

-384 thousand USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Net income: -2544000 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: -1458000 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -148000 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: 358000 USD · 2004-04-01 – 2004-06-30 Source
  • Net income: 492000 USD · 2004-07-01 – 2004-09-30 Source

Operating cash flow

612 thousand USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Operating cash flow: -1096000 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: -1370000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: 46000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 255000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 46000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: 338000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: 255000 USD · 2004-01-01 – 2004-06-30 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: 2004-11-15.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2003-12-31
  • Operating income: 6 of 11 periods available· newest 2003-12-31
  • Net income: 6 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2003-12-31
  • Total assets: 5 of 11 periods available· newest 2003-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2003-12-31
  • Current liabilities: 5 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2003-12-31
  • 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

    +12.1%

    Prior period

    USD 20.6 million

    –

    Current period

    USD 23.09 million

    –

    Exact inputs and evidence

    23093000 − 20598000 = 2495000 USD

    20598000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    23093000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -1,891.5%

    Prior period

    USD 142,000

    –

    Current period

    −USD 2.54 million

    –

    Exact inputs and evidence

    -2544000 − 142000 = -2686000 USD

    142000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -2544000 USD · 2003-01-01 – 2003-12-31

    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 809,000

    Prior period

    −USD 287,000

    –

    Current period

    −USD 1.1 million

    –

    Exact inputs and evidence

    -1096000 − -287000 = -809000 USD

    -287000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -1096000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -46%

    Prior period

    USD 315,000

    –

    Current period

    USD 170,000

    –

    Exact inputs and evidence

    170000 − 315000 = -145000 USD

    315000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    170000 USD · 2003-01-01 – 2003-12-31

    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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 23.09 million 100% of revenue
  • Operating costs Derived USD 24.87 million 108% of revenue
  • Operating income −USD 1.78 million −7.7% of revenue
  • Tax, interest and other Derived USD 767,000 3.3% of revenue
  • Net income −USD 2.54 million −11% of revenue

Cash

  • Operating cash flow −USD 1.1 million −4.7% of revenue
  • Capital expenditure USD 170,000 0.7% of revenue
  • Free cash flow Derived −USD 1.27 million −5.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Operating loss: operating costs were 102% of revenue.
  • 1999 96%
  • 2000 Net income was higher than operating income, so the split is not drawn.
  • 2001 Net loss: net income was −2.9% of revenue.
  • 2002 98%
  • 2003 Operating loss: operating costs were 108% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-3111510000 11787000 Derived -277000 13000 Derived -290000 -259000 Derived
Source
1999 1999-01-01 – 1999-12-3112272000 11800000 Derived 472000 223000 Derived 249000 108000 Derived
Source
2000 2000-01-01 – 2000-12-3114574000 14048000 Derived 526000 -404000 Derived 930000 -53000 Derived
Source
2001 2001-01-01 – 2001-12-3116642000 16626000 Derived 16000 494000 Derived -478000 -240000 Derived
Source
2002 2002-01-01 – 2002-12-3120598000 20189000 Derived 409000 267000 Derived 142000 -602000 Derived
Source
2003 2003-01-01 – 2003-12-3123093000 24870000 Derived -1777000 767000 Derived -2544000 -1266000 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 23.1M 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.24.9M18.7M12.5M6.2M0.0199820012003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue11510000
1999Revenue12272000
2000Revenue14574000
2001Revenue16642000
2002Revenue20598000
2003Revenue23093000

Revenue growth

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

12.1% 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.25.7%19.3%12.8%6.4%0.0%199820012003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year6.6%
2000Year over year18.8%
2001Year over year14.2%
2002Year over year23.8%
2003Year over year12.1%

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 -7.7% 2003
Net margin -11% 2003
Free cash flow margin -5.5% 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.7.8%2.7%-2.3%-7.4%-12.4%199820012003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin-2.4%
1999Operating margin3.8%
2000Operating margin3.6%
2001Operating margin0.1%
2002Operating margin2%
2003Operating margin-7.7%
1998Net margin-2.5%
1999Net margin2%
2000Net margin6.4%
2001Net margin-2.9%
2002Net margin0.7%
2003Net margin-11%
1998Free cash flow margin-2.3%
1999Free cash flow margin0.9%
2000Free cash flow margin-0.4%
2001Free cash flow margin-1.4%
2002Free cash flow margin-2.9%
2003Free cash flow margin-5.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.1M 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.661.2K189.3K-282.5K-754.3K-1.2M199820012003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow-100000
1999Operating cash flow187000
2000Operating cash flow531000
2001Operating cash flow-31000
2002Operating cash flow-287000
2003Operating cash flow-1096000

Free cash flow

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

USD -1.3M 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.217.9K-180.5K-579.0K-977.5K-1.4M199820012003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-259000
1999Free cash flow108000
2000Free cash flow-53000
2001Free cash flow-240000
2002Free cash flow-602000
2003Free cash flow-1266000

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
1998-12-31Liabilities / assetsNot reportedNo source recorded
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.7× 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.1.38×1.03×0.69×0.34×0.00×1998-12-3120012003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities1.27×
2000Current assets / current liabilities1.21×
2001Current assets / current liabilities1.06×
2002Current assets / current liabilities0.97×
2003Current assets / current liabilities0.7×

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 290,000
Exact value

Exact value: -290000 USD

1998-01-01 – 1998-12-31: -290000 USD Inspect Net Income Open source
Share or cite

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

−USD 100,000
Exact value

Exact value: -100000 USD

1998-01-01 – 1998-12-31: -100000 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 159,000
Exact value

Exact value: 159000 USD

1998-01-01 – 1998-12-31: 159000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 259,000
Calculation and evidence

-100000 − 159000 USD

Exact free cash flow: -259000 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 249,000
Exact value

Exact value: 249000 USD

1999-01-01 – 1999-12-31: 249000 USD Inspect Net Income Open source
Share or cite

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

USD 187,000
Exact value

Exact value: 187000 USD

1999-01-01 – 1999-12-31: 187000 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 79,000
Exact value

Exact value: 79000 USD

1999-01-01 – 1999-12-31: 79000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 108,000
Calculation and evidence

187000 − 79000 USD

Exact free cash flow: 108000 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 930,000
Exact value

Exact value: 930000 USD

2000-01-01 – 2000-12-31: 930000 USD Inspect Net Income Open source
Share or cite

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

USD 531,000
Exact value

Exact value: 531000 USD

2000-01-01 – 2000-12-31: 531000 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 584,000
Exact value

Exact value: 584000 USD

2000-01-01 – 2000-12-31: 584000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 53,000
Calculation and evidence

531000 − 584000 USD

Exact free cash flow: -53000 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 478,000
Exact value

Exact value: -478000 USD

2001-01-01 – 2001-12-31: -478000 USD Inspect Net Income Open source
Share or cite

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

−USD 31,000
Exact value

Exact value: -31000 USD

2001-01-01 – 2001-12-31: -31000 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 209,000
Exact value

Exact value: 209000 USD

2001-01-01 – 2001-12-31: 209000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 240,000
Calculation and evidence

-31000 − 209000 USD

Exact free cash flow: -240000 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 142,000
Exact value

Exact value: 142000 USD

2002-01-01 – 2002-12-31: 142000 USD Inspect Net Income Open source
Share or cite

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

−USD 287,000
Exact value

Exact value: -287000 USD

2002-01-01 – 2002-12-31: -287000 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 315,000
Exact value

Exact value: 315000 USD

2002-01-01 – 2002-12-31: 315000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 602,000
Calculation and evidence

-287000 − 315000 USD

Exact free cash flow: -602000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 2.54 million
Exact value

Exact value: -2544000 USD

2003-01-01 – 2003-12-31: -2544000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.1 million
Exact value

Exact value: -1096000 USD

2003-01-01 – 2003-12-31: -1096000 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

2003-01-01 – 2003-12-31: 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 1.27 million
Calculation and evidence

-1096000 − 170000 USD

Exact free cash flow: -1266000 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.

44 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000107469, 107469, edgar:107469

Also known as WILSON BROTHERS