BRACKNELL CORP

EDGAR

4 filing records in this dataset, filed from 2001-03-12 to 2001-09-24. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

306 million USD

2001-07-31 · USD

Exact inputs and evidence

Operating margin

-87.3%

2001-07-31 · %

Exact inputs and evidence
  • Operating Income: -267500000 USD Source
  • Revenue: 306400000 USD Source

Operating cash flow

-34.1 million USD

2001-07-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -34100000 USD Source

Free cash flow

-34.6 million USD

2001-07-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -34100000 USD Source
  • Capital Expenditure: 500000 USD Source
Cash and cash equivalents
5.9 million USD Source
Exact value

5900000 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: 2001-09-24.

Financial data available through: 2000-10-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2000-10-31
  • Operating income: 3 of 11 periods available· newest 2000-10-31
  • Net income: 3 of 11 periods available· newest 2000-10-31
  • Operating cash flow: 3 of 11 periods available· newest 2000-10-31
  • Capital expenditure: 3 of 11 periods available· newest 2000-10-31
  • Total assets: 2 of 11 periods available· newest 2000-10-31
  • Total liabilities: 2 of 11 periods available· newest 2000-10-31
  • Current assets: 2 of 11 periods available· newest 2000-10-31
  • Current liabilities: 2 of 11 periods available· newest 2000-10-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2000-10-31
  • 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

    +208.7%

    Prior period

    USD 273.27 million

    –

    Current period

    USD 843.66 million

    –

    Exact inputs and evidence

    843661000 − 273265000 = 570396000 USD

    273265000 USD · 1998-11-01 – 1999-10-31

    Inspect prior input Prior source

    843661000 USD · 1999-11-01 – 2000-10-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +1,528.9%

    Prior period

    USD 1.38 million

    –

    Current period

    USD 22.54 million

    –

    Exact inputs and evidence

    22544000 − 1384000 = 21160000 USD

    1384000 USD · 1998-11-01 – 1999-10-31

    Inspect prior input Prior source

    22544000 USD · 1999-11-01 – 2000-10-31

    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

    -661.3%

    Prior period

    USD 4.3 million

    –

    Current period

    −USD 24.14 million

    –

    Exact inputs and evidence

    -24140000 − 4301000 = -28441000 USD

    4301000 USD · 1998-11-01 – 1999-10-31

    Inspect prior input Prior source

    -24140000 USD · 1999-11-01 – 2000-10-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +366.6%

    Prior period

    USD 1.68 million

    –

    Current period

    USD 7.85 million

    –

    Exact inputs and evidence

    7849000 − 1682000 = 6167000 USD

    1682000 USD · 1998-11-01 – 1999-10-31

    Inspect prior input Prior source

    7849000 USD · 1999-11-01 – 2000-10-31

    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 1999-11-01 – 2000-10-31

  • Revenue USD 843.66 million 100% of revenue
  • Operating costs Derived USD 794.19 million 94% of revenue
  • Operating income USD 49.48 million 5.9% of revenue
  • Tax, interest and other Derived USD 26.93 million 3.2% of revenue
  • Net income USD 22.54 million 2.7% of revenue

Cash

  • Operating cash flow −USD 24.14 million −2.9% of revenue
  • Capital expenditure USD 7.85 million 0.9% of revenue
  • Free cash flow Derived −USD 31.99 million −3.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 97%
  • 1999 99%
  • 2000 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-11-01 – 1998-10-31269764000 262933000 Derived 6831000 2221000 Derived 4610000 6203000 Derived
Source
1999 1998-11-01 – 1999-10-31273265000 270480000 Derived 2785000 1401000 Derived 1384000 2619000 Derived
Source
2000 1999-11-01 – 2000-10-31843661000 794185000 Derived 49476000 26932000 Derived 22544000 -31989000 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 843.7M 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.911.2M683.4M455.6M227.8M0.0199819992000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue269764000
1999Revenue273265000
2000Revenue843661000

Revenue growth

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

208.7% 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.225%169%113%56%0%199819992000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year1.3%
2000Year over year208.7%

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 5.9% 2000
Net margin 2.7% 2000
Free cash flow margin -3.8% 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.6.6%3.8%1.0%-1.8%-4.6%199819992000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin2.5%
1999Operating margin1%
2000Operating margin5.9%
1998Net margin1.7%
1999Net margin0.5%
2000Net margin2.7%
1998Free cash flow margin2.3%
1999Free cash flow margin1%
2000Free cash flow margin-3.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -24.1M 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.10.4M1.2M-8.1M-17.4M-26.7M199819992000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow7884000
1999Operating cash flow4301000
2000Operating cash flow-24140000

Free cash flow

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

USD -32M 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.9.3M-1.8M-12.9M-24.0M-35.0M199819992000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow6203000
1999Free cash flow2619000
2000Free cash flow-31989000

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.

73.3% 2000
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.79%59%40%20%0%1998-10-3119992000
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-10-31Liabilities / assetsNot reportedNo source recorded
1999Liabilities / assets65.6%
2000Liabilities / assets73.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.19× 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.1.40×1.05×0.70×0.35×0.00×1998-10-3119992000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-10-31Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities1.3×
2000Current assets / current liabilities1.19×

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 1997-11-01 – 1998-10-31
USD 4.61 million
Exact value

Exact value: 4610000 USD

1997-11-01 – 1998-10-31: 4610000 USD Inspect Net Income Open source
Share or cite

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

USD 7.88 million
Exact value

Exact value: 7884000 USD

1997-11-01 – 1998-10-31: 7884000 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 1.68 million
Exact value

Exact value: 1681000 USD

1997-11-01 – 1998-10-31: 1681000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.2 million
Calculation and evidence

7884000 − 1681000 USD

Exact free cash flow: 6203000 USD

Share or cite

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

1999 1998-11-01 – 1999-10-31
USD 1.38 million
Exact value

Exact value: 1384000 USD

1998-11-01 – 1999-10-31: 1384000 USD Inspect Net Income Open source
Share or cite

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

USD 4.3 million
Exact value

Exact value: 4301000 USD

1998-11-01 – 1999-10-31: 4301000 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 1.68 million
Exact value

Exact value: 1682000 USD

1998-11-01 – 1999-10-31: 1682000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.62 million
Calculation and evidence

4301000 − 1682000 USD

Exact free cash flow: 2619000 USD

Share or cite

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

2000 1999-11-01 – 2000-10-31
USD 22.54 million
Exact value

Exact value: 22544000 USD

1999-11-01 – 2000-10-31: 22544000 USD Inspect Net Income Open source
Share or cite

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

−USD 24.14 million
Exact value

Exact value: -24140000 USD

1999-11-01 – 2000-10-31: -24140000 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 7.85 million
Exact value

Exact value: 7849000 USD

1999-11-01 – 2000-10-31: 7849000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 31.99 million
Calculation and evidence

-24140000 − 7849000 USD

Exact free cash flow: -31989000 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.

4 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001110891, 1110891, edgar:1110891