DJO, LLC

EDGAR

14 filing records in this dataset, filed from 1999-11-19 to 2016-08-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

44.1 million USD

2001-09-29 · USD

Exact inputs and evidence

Operating margin

13.69%

2001-09-29 · %

Exact inputs and evidence
  • Operating Income: 6036000 USD Source
  • Revenue: 44078000 USD Source
Cash and cash equivalents
1.89 million USD Source
Exact value

1886000 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: 2016-08-16.

Financial data available through: 2000-12-31.

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: 4 of 11 periods available· newest 2000-12-31
  • Operating income: 4 of 11 periods available· newest 2000-12-31
  • Net income: 4 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: 3 of 11 periods available· newest 2000-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 2000-12-31
  • Current liabilities: 3 of 11 periods available· newest 2000-12-31
  • Cash and cash equivalents: 3 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

    +25.2%

    Prior period

    USD 117.77 million

    –

    Current period

    USD 147.47 million

    –

    Exact inputs and evidence

    147469000 − 117767000 = 29702000 USD

    117767000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    147469000 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

    -27.6%

    Prior period

    USD 7.13 million

    –

    Current period

    USD 5.16 million

    –

    Exact inputs and evidence

    5159000 − 7128000 = -1969000 USD

    7128000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    5159000 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

    -92.3%

    Prior period

    USD 16.07 million

    –

    Current period

    USD 1.23 million

    –

    Exact inputs and evidence

    1229000 − 16065000 = -14836000 USD

    16065000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    1229000 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

    +160.7%

    Prior period

    USD 2.5 million

    –

    Current period

    USD 6.52 million

    –

    Exact inputs and evidence

    6522000 − 2502000 = 4020000 USD

    2502000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    6522000 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 147.47 million 100% of revenue
  • Cost of revenue USD 60.18 million 41% of revenue
  • Operating expenses USD 65.16 million 44% of revenue
  • Operating income USD 22.13 million 15% of revenue
  • Tax, interest and other Derived USD 16.97 million 12% of revenue
  • Net income USD 5.16 million 3.5% of revenue

Cash

  • Operating cash flow USD 1.23 million 0.8% of revenue
  • Capital expenditure USD 6.52 million 4.4% of revenue
  • Free cash flow Derived −USD 5.29 million −3.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 86%
  • 1998 92%
  • 1999 86%
  • 2000 12%85%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-3192624000 79648000 Derived 12976000 6439000 Derived 6537000 8803000 Derived
Source
1998 1998-01-01 – 1998-12-31104292000 95947000 Derived 8345000 3394000 Derived 4951000 559000 Derived
Source
1999 1999-01-01 – 1999-12-31117767000 100865000 Derived 16902000 9774000 Derived 7128000 13563000 Derived
Source
2000 2000-01-01 – 2000-12-31147469000 125340000 Derived 22129000 16970000 Derived 5159000 -5293000 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 147.5M 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.159.3M119.4M79.6M39.8M0.01997199819992000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue92624000
1998Revenue104292000
1999Revenue117767000
2000Revenue147469000

Revenue growth

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

25.2% 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.27.2%20.4%13.6%6.8%0.0%1997199819992000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year12.6%
1999Year over year12.9%
2000Year over year25.2%

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.

Operating margin 15% 2000
Net margin 3.5% 2000
Free cash flow margin -3.6% 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.16.5%11.1%5.7%0.3%-5.1%1997199819992000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin14%
1998Operating margin8%
1999Operating margin14.4%
2000Operating margin15%
1997Net margin7.1%
1998Net margin4.7%
1999Net margin6.1%
2000Net margin3.5%
1997Free cash flow margin9.5%
1998Free cash flow margin0.5%
1999Free cash flow margin11.5%
2000Free cash flow margin-3.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.2M 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.17.4M13.0M8.7M4.3M0.01997199819992000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow11076000
1998Operating cash flow3748000
1999Operating cash flow16065000
2000Operating cash flow1229000

Free cash flow

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

USD -5.3M 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.15.1M9.6M4.1M-1.3M-6.8M1997199819992000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow8803000
1998Free cash flow559000
1999Free cash flow13563000
2000Free cash flow-5293000

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
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.78× 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.3.12×2.34×1.56×0.78×0.00×1997-12-31199819992000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities1.77×
1999Current assets / current liabilities2.89×
2000Current assets / current liabilities2.78×

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
1997 1997-01-01 – 1997-12-31
USD 6.54 million
Exact value

Exact value: 6537000 USD

1997-01-01 – 1997-12-31: 6537000 USD Inspect Net Income Open source
Share or cite

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

USD 11.08 million
Exact value

Exact value: 11076000 USD

1997-01-01 – 1997-12-31: 11076000 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 2.27 million
Exact value

Exact value: 2273000 USD

1997-01-01 – 1997-12-31: 2273000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.8 million
Calculation and evidence

11076000 − 2273000 USD

Exact free cash flow: 8803000 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 4.95 million
Exact value

Exact value: 4951000 USD

1998-01-01 – 1998-12-31: 4951000 USD Inspect Net Income Open source
Share or cite

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

USD 3.75 million
Exact value

Exact value: 3748000 USD

1998-01-01 – 1998-12-31: 3748000 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 3.19 million
Exact value

Exact value: 3189000 USD

1998-01-01 – 1998-12-31: 3189000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 559,000
Calculation and evidence

3748000 − 3189000 USD

Exact free cash flow: 559000 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 7.13 million
Exact value

Exact value: 7128000 USD

1999-01-01 – 1999-12-31: 7128000 USD Inspect Net Income Open source
Share or cite

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

USD 16.07 million
Exact value

Exact value: 16065000 USD

1999-01-01 – 1999-12-31: 16065000 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 2.5 million
Exact value

Exact value: 2502000 USD

1999-01-01 – 1999-12-31: 2502000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.56 million
Calculation and evidence

16065000 − 2502000 USD

Exact free cash flow: 13563000 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 5.16 million
Exact value

Exact value: 5159000 USD

2000-01-01 – 2000-12-31: 5159000 USD Inspect Net Income Open source
Share or cite

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

USD 1.23 million
Exact value

Exact value: 1229000 USD

2000-01-01 – 2000-12-31: 1229000 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 6.52 million
Exact value

Exact value: 6522000 USD

2000-01-01 – 2000-12-31: 6522000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.29 million
Calculation and evidence

1229000 − 6522000 USD

Exact free cash flow: -5293000 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.

14 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001094052, 1094052, edgar:1094052

Also known as DJ ORTHOPEDICS LLC