BROOKE CAPITAL CORP

EDGAR

43 filing records in this dataset, filed from 1999-05-14 to 2008-08-18. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

26.1 million USD

2008-06-30 · USD

Exact inputs and evidence

Operating margin

-90.92%

2008-06-30 · %

Exact inputs and evidence
  • Operating Income: -23685000 USD Source
  • Revenue: 26050000 USD Source

Operating cash flow

-1.85 million USD

2008-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2395000 USD Source
  • Operating Cash Flow: 4242000 USD Source
Cash and cash equivalents
229 thousand USD Source
Exact value

229000 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: 2008-08-18.

Financial data available through: 2002-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2002-12-31
  • operating income: No compatible figures in this window
  • Net income: 5 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2002-12-31
  • Total assets: 5 of 11 periods available· newest 2002-12-31
  • Total liabilities: 5 of 11 periods available· newest 2002-12-31
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 5 of 11 periods available· newest 2002-12-31
  • 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

    +29.2%

    Prior period

    USD 3.22 million

    –

    Current period

    USD 4.16 million

    –

    Exact inputs and evidence

    4159148 − 3219148 = 940000 USD

    3219148 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    4159148 USD · 2002-01-01 – 2002-12-31

    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 194,398

    Prior period

    −USD 352,828

    –

    Current period

    −USD 547,226

    –

    Exact inputs and evidence

    -547226 − -352828 = -194398 USD

    -352828 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -547226 USD · 2002-01-01 – 2002-12-31

    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 54,529

    Prior period

    −USD 226,170

    –

    Current period

    −USD 280,699

    –

    Exact inputs and evidence

    -280699 − -226170 = -54529 USD

    -226170 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -280699 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -98.6%

    Prior period

    USD 1.87 million

    –

    Current period

    USD 26,698

    –

    Exact inputs and evidence

    26698 − 1865557 = -1838859 USD

    1865557 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    26698 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 4.16 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income −USD 547,226 −13% of revenue

Cash

  • Operating cash flow −USD 280,699 −6.7% of revenue
  • Capital expenditure USD 26,698 0.6% of revenue
  • Free cash flow Derived −USD 307,397 −7.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-31364916 UnavailableUnavailableUnavailable-339634 Unavailable
Source
1999 1999-01-01 – 1999-12-311634277 UnavailableUnavailableUnavailable-140604 -449977 Derived
Source
2000 2000-01-01 – 2000-12-312663815 UnavailableUnavailableUnavailable155139 -841150 Derived
Source
2001 2001-01-01 – 2001-12-313219148 UnavailableUnavailableUnavailable-352828 -2091727 Derived
Source
2002 2002-01-01 – 2002-12-314159148 UnavailableUnavailableUnavailable-547226 -307397 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 4.2M 2002
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.4.5M3.4M2.2M1.1M0.019981999200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue364916
1999Revenue1634277
2000Revenue2663815
2001Revenue3219148
2002Revenue4159148

Revenue growth

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

29.2% 2002
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.376%282%188%94%0%19981999200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year347.9%
2000Year over year63%
2001Year over year20.8%
2002Year over year29.2%

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.

Net margin -13.2% 2002
Free cash flow margin -7.4% 2002
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.14%-15%-44%-72%-101%1998-12-311999-12-312000-12-312001-12-312002-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Operating marginNot reported
1999-12-31Operating marginNot reported
2000-12-31Operating marginNot reported
2001-12-31Operating marginNot reported
2002-12-31Operating marginNot reported
1998Net margin-93.1%
1999Net margin-8.6%
2000Net margin5.8%
2001Net margin-11%
2002Net margin-13.2%
1998Free cash flow marginNot reported
1999Free cash flow margin-27.5%
2000Free cash flow margin-31.6%
2001Free cash flow margin-65%
2002Free cash flow margin-7.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -280.7K 2002
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.128.8K18.8K-91.1K-201.1K-311.0K19981999200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flow-109199
2000Operating cash flow98435
2001Operating cash flow-226170
2002Operating cash flow-280699

Free cash flow

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

USD -307.4K 2002
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.167.3K-439.3K-1.0M-1.7M-2.3M19981999200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flowUnavailableNo source recorded
1999Free cash flow-449977
2000Free cash flow-841150
2001Free cash flow-2091727
2002Free cash flow-307397

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.

47.2% 2002
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.51%38%25%13%0%19981999200020012002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998Liabilities / assets0.6%
1999Liabilities / assets7.8%
2000Liabilities / assets19.7%
2001Liabilities / assets34.5%
2002Liabilities / assets47.2%

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Current assets / current liabilitiesNot reportedNo source recorded
1999-12-31Current assets / current liabilitiesNot reportedNo source recorded
2000-12-31Current assets / current liabilitiesNot reportedNo source recorded
2001-12-31Current assets / current liabilitiesNot reportedNo source recorded
2002-12-31Current assets / current liabilitiesNot reportedNo source recorded

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 339,634
Exact value

Exact value: -339634 USD

1998-01-01 – 1998-12-31: -339634 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.

1999 1999-01-01 – 1999-12-31
−USD 140,604
Exact value

Exact value: -140604 USD

1999-01-01 – 1999-12-31: -140604 USD Inspect Net Income Open source
Share or cite

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

−USD 109,199
Exact value

Exact value: -109199 USD

1999-01-01 – 1999-12-31: -109199 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 340,778
Exact value

Exact value: 340778 USD

1999-01-01 – 1999-12-31: 340778 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 449,977
Calculation and evidence

-109199 − 340778 USD

Exact free cash flow: -449977 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 155,139
Exact value

Exact value: 155139 USD

2000-01-01 – 2000-12-31: 155139 USD Inspect Net Income Open source
Share or cite

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

USD 98,435
Exact value

Exact value: 98435 USD

2000-01-01 – 2000-12-31: 98435 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 939,585
Exact value

Exact value: 939585 USD

2000-01-01 – 2000-12-31: 939585 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 841,150
Calculation and evidence

98435 − 939585 USD

Exact free cash flow: -841150 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 352,828
Exact value

Exact value: -352828 USD

2001-01-01 – 2001-12-31: -352828 USD Inspect Net Income Open source
Share or cite

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

−USD 226,170
Exact value

Exact value: -226170 USD

2001-01-01 – 2001-12-31: -226170 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 1.87 million
Exact value

Exact value: 1865557 USD

2001-01-01 – 2001-12-31: 1865557 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.09 million
Calculation and evidence

-226170 − 1865557 USD

Exact free cash flow: -2091727 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 547,226
Exact value

Exact value: -547226 USD

2002-01-01 – 2002-12-31: -547226 USD Inspect Net Income Open source
Share or cite

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

−USD 280,699
Exact value

Exact value: -280699 USD

2002-01-01 – 2002-12-31: -280699 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 26,698
Exact value

Exact value: 26698 USD

2002-01-01 – 2002-12-31: 26698 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 307,397
Calculation and evidence

-280699 − 26698 USD

Exact free cash flow: -307397 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.

43 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001082084, 1082084, edgar:1082084

Also known as FIRST AMERICAN CAPITAL CORP /KS