ULTIMATE SPORTS ENTERTAINMENT INC

EDGAR

9 filing records in this dataset, filed from 2001-05-17 to 2002-12-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

186 thousand USD

2002-10-31 · USD

Exact inputs and evidence

Operating margin

87.24%

2002-10-31 · %

Exact inputs and evidence
  • Operating Income: -13908 USD Source
  • Operating Income: -175778 USD Source
  • Revenue: 390999 USD Source
  • Revenue: 205447 USD Source

Operating cash flow

-2.01 thousand USD

2002-10-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -4995 USD Source
  • Operating Cash Flow: -2982 USD Source
Cash and cash equivalents
7.11 thousand USD Source
Exact value

7111 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

530 thousand USD

2001-11-01 – 2002-10-31

Exact inputs and evidence
  • Revenue: 382506 USD · 2001-02-01 – 2002-01-31 Source
  • Revenue: 243638 USD · 2001-02-01 – 2001-10-31 Source
  • Revenue: 47326 USD · 2002-02-01 – 2002-04-30 Source
  • Revenue: 205447 USD · 2002-02-01 – 2002-07-31 Source
  • Revenue: 47326 USD · 2002-02-01 – 2002-04-30 Source
  • Revenue: 390999 USD · 2002-02-01 – 2002-10-31 Source
  • Revenue: 205447 USD · 2002-02-01 – 2002-07-31 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: 2002-12-20.

Financial data available through: 2002-01-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2002-01-31
  • Operating income: 3 of 11 periods available· newest 2002-01-31
  • Net income: 3 of 11 periods available· newest 2002-01-31
  • Operating cash flow: 3 of 11 periods available· newest 2002-01-31
  • Capital expenditure: 2 of 11 periods available· newest 2001-01-31
  • assets: No compatible figures in this window
  • Total liabilities: 1 of 11 periods available· newest 2001-01-31
  • Current assets: 2 of 11 periods available· newest 2002-01-31
  • Current liabilities: 2 of 11 periods available· newest 2002-01-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2002-01-31
  • 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

    +301.6%

    Prior period

    USD 95,236

    –

    Current period

    USD 382,506

    –

    Exact inputs and evidence

    382506 − 95236 = 287270 USD

    95236 USD · 2000-02-01 – 2001-01-31

    Inspect prior input Prior source

    382506 USD · 2001-02-01 – 2002-01-31

    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 629,487

    Prior period

    −USD 886,502

    –

    Current period

    −USD 1.52 million

    –

    Exact inputs and evidence

    -1515989 − -886502 = -629487 USD

    -886502 USD · 2000-02-01 – 2001-01-31

    Inspect prior input Prior source

    -1515989 USD · 2001-02-01 – 2002-01-31

    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 187,374

    Prior period

    −USD 265,810

    –

    Current period

    −USD 78,436

    –

    Exact inputs and evidence

    -78436 − -265810 = 187374 USD

    -265810 USD · 2000-02-01 – 2001-01-31

    Inspect prior input Prior source

    -78436 USD · 2001-02-01 – 2002-01-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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 2001-02-01 – 2002-01-31

  • Revenue USD 382,506 100% of revenue
  • Cost of revenue USD 386,963 101% of revenue
  • Operating expenses USD 870,937 228% of revenue
  • Operating income −USD 875,394 −229% of revenue
  • Tax, interest and other Derived USD 640,595 167% of revenue
  • Net income −USD 1.52 million −396% of revenue

Cash

  • Operating cash flow −USD 78,436 −21% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Operating loss: operating costs were 9,323% of revenue.
  • 2001 Operating loss: operating costs were 782% of revenue.
  • 2002 Operating loss: operating costs were 329% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-02-01 – 2000-01-3113047 1216324 Derived -1203277 118748 Derived -1322025 -1230701 Derived
Source
2001 2000-02-01 – 2001-01-3195236 744601 Derived -649365 237137 Derived -886502 -265810 Derived
Source
2002 2001-02-01 – 2002-01-31382506 1257900 Derived -875394 640595 Derived -1515989 Unavailable
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 382.5K 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.413.1K309.8K206.6K103.3K0.0200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue13047
2001Revenue95236
2002Revenue382506

Revenue growth

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

301.6% 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.680%510%340%170%0%200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2001Year over year629.9%
2002Year over year301.6%

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 -228.9% 2002
Net margin -396.3% 2002
Free cash flow margin -279.1% 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.811%-2,128%-5,066%-8,005%-10,943%200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin-9,222.6%
2001Operating margin-681.8%
2002Operating margin-228.9%
2000Net margin-10,132.8%
2001Net margin-930.8%
2002Net margin-396.3%
2000Free cash flow margin-9,432.8%
2001Free cash flow margin-279.1%
2002Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -78.4K 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.97.3K-255.5K-608.3K-961.0K-1.3M200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-1216505
2001Operating cash flow-265810
2002Operating cash flow-78436

Free cash flow

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

USD -265.8K 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.98.5K-258.4K-615.4K-972.3K-1.3M200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-1230701
2001Free cash flow-265810
2002Free cash flowUnavailable

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
2000-01-31Liabilities / assetsNot reportedNo source recorded
2001Liabilities / assetsNot reported
2002-01-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

0× 2002
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.0.08×0.06×0.04×0.02×0.00×2000-01-3120012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000-01-31Current assets / current liabilitiesNot reportedNo source recorded
2001Current assets / current liabilities0.07×
2002Current assets / current liabilities0×

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
2000 1999-02-01 – 2000-01-31
−USD 1.32 million
Exact value

Exact value: -1322025 USD

1999-02-01 – 2000-01-31: -1322025 USD Inspect Net Income Open source
Share or cite

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

−USD 1.22 million
Exact value

Exact value: -1216505 USD

1999-02-01 – 2000-01-31: -1216505 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 14,196
Exact value

Exact value: 14196 USD

1999-02-01 – 2000-01-31: 14196 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.23 million
Calculation and evidence

-1216505 − 14196 USD

Exact free cash flow: -1230701 USD

Share or cite

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

2001 2000-02-01 – 2001-01-31
−USD 886,502
Exact value

Exact value: -886502 USD

2000-02-01 – 2001-01-31: -886502 USD Inspect Net Income Open source
Share or cite

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

−USD 265,810
Exact value

Exact value: -265810 USD

2000-02-01 – 2001-01-31: -265810 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 0
Exact value

Exact value: 0 USD

2000-02-01 – 2001-01-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 265,810
Calculation and evidence

-265810 − 0 USD

Exact free cash flow: -265810 USD

Share or cite

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

2002 2001-02-01 – 2002-01-31
−USD 1.52 million
Exact value

Exact value: -1515989 USD

2001-02-01 – 2002-01-31: -1515989 USD Inspect Net Income Open source
Share or cite

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

−USD 78,436
Exact value

Exact value: -78436 USD

2001-02-01 – 2002-01-31: -78436 USD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

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.

9 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001101888, 1101888, edgar:1101888