LBI MEDIA INC

EDGAR

17 filing records in this dataset, filed from 2003-05-15 to 2007-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

25.1 million USD

2007-03-31 · USD

Exact inputs and evidence

Operating margin

33.06%

2007-03-31 · %

Exact inputs and evidence
  • Operating Income: 8312000 USD Source
  • Revenue: 25145000 USD Source

Operating cash flow

-615 thousand USD

2007-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -615000 USD Source

Free cash flow

-1.31 million USD

2007-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -615000 USD Source
  • Capital Expenditure: 694000 USD Source
Cash and cash equivalents
47.3 million USD Source
Exact value

47255000 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

111 million USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Revenue: 29291000 USD · 2006-04-01 – 2006-06-30 Source
  • Revenue: 28885000 USD · 2006-07-01 – 2006-09-30 Source
  • Revenue: 107966000 USD · 2006-01-01 – 2006-12-31 Source
  • Revenue: 80417000 USD · 2006-01-01 – 2006-09-30 Source
  • Revenue: 25145000 USD · 2007-01-01 – 2007-03-31 Source

Net income

-36.6 million USD

2006-04-01 – 2007-03-31

Exact inputs and evidence
  • Net income: 5932000 USD · 2006-04-01 – 2006-06-30 Source
  • Net income: 5246000 USD · 2006-07-01 – 2006-09-30 Source
  • Net income: 11034000 USD · 2006-01-01 – 2006-12-31 Source
  • Net income: 12344000 USD · 2006-01-01 – 2006-09-30 Source
  • Net income: -46458000 USD · 2007-01-01 – 2007-03-31 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: 2007-05-15.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2006-12-31
  • Operating income: 6 of 11 periods available· newest 2006-12-31
  • Net income: 6 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2006-12-31
  • Total assets: 5 of 11 periods available· newest 2006-12-31
  • Total liabilities: 2 of 11 periods available· newest 2006-12-31
  • Current assets: 5 of 11 periods available· newest 2006-12-31
  • Current liabilities: 5 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2006-12-31
  • 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

    +10.7%

    Prior period

    USD 97.5 million

    –

    Current period

    USD 107.97 million

    –

    Exact inputs and evidence

    107966000 − 97502000 = 10464000 USD

    97502000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    107966000 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +61%

    Prior period

    USD 6.85 million

    –

    Current period

    USD 11.03 million

    –

    Exact inputs and evidence

    11034000 − 6853000 = 4181000 USD

    6853000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    11034000 USD · 2006-01-01 – 2006-12-31

    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

    +9.3%

    Prior period

    USD 23.26 million

    –

    Current period

    USD 25.43 million

    –

    Exact inputs and evidence

    25426000 − 23258000 = 2168000 USD

    23258000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    25426000 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +USD 2.62 million

    Prior period

    USD 0

    –

    Current period

    USD 2.62 million

    –

    Exact inputs and evidence

    2620000 − 0 = 2620000 USD

    0 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    2620000 USD · 2006-01-01 – 2006-12-31

    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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 107.97 million 100% of revenue
  • Operating costs Derived USD 69.72 million 65% of revenue
  • Operating income USD 38.24 million 35% of revenue
  • Tax, interest and other Derived USD 27.21 million 25% of revenue
  • Net income USD 11.03 million 10% of revenue

Cash

  • Operating cash flow USD 25.43 million 24% of revenue
  • Capital expenditure USD 2.62 million 2.4% of revenue
  • Free cash flow Derived USD 22.81 million 21% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 35%62%
  • 2002 Net loss: net income was −11% of revenue.
  • 2003 20%24%56%
  • 2004 14%24%62%
  • 2005 25%68%
  • 2006 10%25%65%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2001-01-01 – 2001-12-3159657104 36814613 Derived 22842491 21053021 Derived 1789470 389475 Derived
Source
2002 2002-01-01 – 2002-12-3170995803 42304750 Derived 28691053 36593921 Derived -7902868 13142428 Derived
Source
2003 2003-01-01 – 2003-12-3184036823 47083206 Derived 36953617 20224828 Derived 16728789 10805686 Derived
Source
2004 2004-01-01 – 2004-12-3191435000 56581000 Derived 34854000 21901000 Derived 12953000 23518000 Derived
Source
2005 2005-01-01 – 2005-12-3197502000 66727000 Derived 30775000 23922000 Derived 6853000 23258000 Derived
Source
2006 2006-01-01 – 2006-12-31107966000 69723000 Derived 38243000 27209000 Derived 11034000 22806000 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 108M 2006
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.116.6M87.5M58.3M29.2M0.0200120042006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue59657104
2002Revenue70995803
2003Revenue84036823
2004Revenue91435000
2005Revenue97502000
2006Revenue107966000

Revenue growth

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

10.7% 2006
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.20.5%15.4%10.3%5.1%0.0%200120042006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over year19%
2003Year over year18.4%
2004Year over year8.8%
2005Year over year6.6%
2006Year over year10.7%

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 35.4% 2006
Net margin 10.2% 2006
Free cash flow margin 21.1% 2006
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.48%32%16%0%-16%200120042006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin38.3%
2002Operating margin40.4%
2003Operating margin44%
2004Operating margin38.1%
2005Operating margin31.6%
2006Operating margin35.4%
2001Net margin3%
2002Net margin-11.1%
2003Net margin19.9%
2004Net margin14.2%
2005Net margin7%
2006Net margin10.2%
2001Free cash flow margin0.7%
2002Free cash flow margin18.5%
2003Free cash flow margin12.9%
2004Free cash flow margin25.7%
2005Free cash flow margin23.9%
2006Free cash flow margin21.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 25.4M 2006
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.27.5M20.6M13.7M6.9M0.0200120042006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flow14343003
2002Operating cash flow18147320
2003Operating cash flow21050395
2004Operating cash flow23518000
2005Operating cash flow23258000
2006Operating cash flow25426000

Free cash flow

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

USD 22.8M 2006
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.25.4M19.0M12.7M6.3M0.0200120042006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flow389475
2002Free cash flow13142428
2003Free cash flow10805686
2004Free cash flow23518000
2005Free cash flow23258000
2006Free cash flow22806000

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.

80.8% 2006
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.87%65%44%22%0%2001-12-312004-12-312006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001-12-31Liabilities / assetsNot reportedNo source recorded
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005Liabilities / assets77.9%
2006Liabilities / assets80.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.74× 2006
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.2.11×1.58×1.06×0.53×0.00×2001-12-3120042006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001-12-31Current assets / current liabilitiesNot reportedNo source recorded
2002Current assets / current liabilities1.43×
2003Current assets / current liabilities1.96×
2004Current assets / current liabilities1.89×
2005Current assets / current liabilities1.12×
2006Current assets / current liabilities0.74×

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
2001 2001-01-01 – 2001-12-31
USD 1.79 million
Exact value

Exact value: 1789470 USD

2001-01-01 – 2001-12-31: 1789470 USD Inspect Net Income Open source
Share or cite

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

USD 14.34 million
Exact value

Exact value: 14343003 USD

2001-01-01 – 2001-12-31: 14343003 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 13.95 million
Exact value

Exact value: 13953528 USD

2001-01-01 – 2001-12-31: 13953528 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 389,475
Calculation and evidence

14343003 − 13953528 USD

Exact free cash flow: 389475 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 7.9 million
Exact value

Exact value: -7902868 USD

2002-01-01 – 2002-12-31: -7902868 USD Inspect Net Income Open source
Share or cite

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

USD 18.15 million
Exact value

Exact value: 18147320 USD

2002-01-01 – 2002-12-31: 18147320 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 5 million
Exact value

Exact value: 5004892 USD

2002-01-01 – 2002-12-31: 5004892 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.14 million
Calculation and evidence

18147320 − 5004892 USD

Exact free cash flow: 13142428 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 16.73 million
Exact value

Exact value: 16728789 USD

2003-01-01 – 2003-12-31: 16728789 USD Inspect Net Income Open source
Share or cite

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

USD 21.05 million
Exact value

Exact value: 21050395 USD

2003-01-01 – 2003-12-31: 21050395 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 10.24 million
Exact value

Exact value: 10244709 USD

2003-01-01 – 2003-12-31: 10244709 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 10.81 million
Calculation and evidence

21050395 − 10244709 USD

Exact free cash flow: 10805686 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
USD 12.95 million
Exact value

Exact value: 12953000 USD

2004-01-01 – 2004-12-31: 12953000 USD Inspect Net Income Open source
Share or cite

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

USD 23.52 million
Exact value

Exact value: 23518000 USD

2004-01-01 – 2004-12-31: 23518000 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

2004-01-01 – 2004-12-31: 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 23.52 million
Calculation and evidence

23518000 − 0 USD

Exact free cash flow: 23518000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
USD 6.85 million
Exact value

Exact value: 6853000 USD

2005-01-01 – 2005-12-31: 6853000 USD Inspect Net Income Open source
Share or cite

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

USD 23.26 million
Exact value

Exact value: 23258000 USD

2005-01-01 – 2005-12-31: 23258000 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

2005-01-01 – 2005-12-31: 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 23.26 million
Calculation and evidence

23258000 − 0 USD

Exact free cash flow: 23258000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
USD 11.03 million
Exact value

Exact value: 11034000 USD

2006-01-01 – 2006-12-31: 11034000 USD Inspect Net Income Open source
Share or cite

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

USD 25.43 million
Exact value

Exact value: 25426000 USD

2006-01-01 – 2006-12-31: 25426000 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 2.62 million
Exact value

Exact value: 2620000 USD

2006-01-01 – 2006-12-31: 2620000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 22.81 million
Calculation and evidence

25426000 − 2620000 USD

Exact free cash flow: 22806000 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.

17 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001192503, 1192503, edgar:1192503