INN OF THE MOUNTAIN GODS RESORTS & CASINO

EDGAR

30 filing records in this dataset, filed from 2004-07-29 to 2011-01-10. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

26.7 million USD

2010-06-30 · USD

Exact inputs and evidence

Operating margin

17.74%

2010-06-30 · %

Exact inputs and evidence
  • Operating Income: 4741370 USD Source
  • Revenue: 26725902 USD Source

Operating cash flow

8.4 million USD

2010-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 26041301 USD Source
  • Operating Cash Flow: 17643735 USD Source

Free cash flow

7.1 million USD

2010-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 26041301 USD Source
  • Operating Cash Flow: 17643735 USD Source
  • Capital Expenditure: 2993090 USD Source
  • Capital Expenditure: 1698826 USD Source
Cash and cash equivalents
11.2 million USD Source
Exact value

11223791 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: 2011-01-10.

Financial data available through: 2009-04-30.

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: 3 of 11 periods available· newest 2005-04-30
  • Operating income: 3 of 11 periods available· newest 2005-04-30
  • Net income: 7 of 11 periods available· newest 2009-04-30
  • Operating cash flow: 3 of 11 periods available· newest 2009-04-30
  • Capital expenditure: 7 of 11 periods available· newest 2009-04-30
  • Total assets: 6 of 11 periods available· newest 2009-04-30
  • Total liabilities: 6 of 11 periods available· newest 2009-04-30
  • Current assets: 6 of 11 periods available· newest 2009-04-30
  • Current liabilities: 6 of 11 periods available· newest 2009-04-30
  • Cash and cash equivalents: 7 of 11 periods available· newest 2009-04-30
  • 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.

  • Net income

    +USD 5.32 million

    Prior period

    −USD 6.17 million

    –

    Current period

    −USD 856,904

    –

    Exact inputs and evidence

    -856904 − -6173800 = 5316896 USD

    -6173800 USD · 2007-05-01 – 2008-04-30

    Inspect prior input Prior source

    -856904 USD · 2008-05-01 – 2009-04-30

    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

    -22.7%

    Prior period

    USD 11.3 million

    –

    Current period

    USD 8.73 million

    –

    Exact inputs and evidence

    8728243 − 11297218 = -2568975 USD

    11297218 USD · 2007-05-01 – 2008-04-30

    Inspect prior input Prior source

    8728243 USD · 2008-05-01 – 2009-04-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +249.4%

    Prior period

    USD 1.3 million

    –

    Current period

    USD 4.54 million

    –

    Exact inputs and evidence

    4536436 − 1298349 = 3238087 USD

    1298349 USD · 2007-05-01 – 2008-04-30

    Inspect prior input Prior source

    4536436 USD · 2008-05-01 – 2009-04-30

    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: Revenue.

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.

2005 2004-05-01 – 2005-04-30

  • Revenue USD 93.03 million 100% of revenue
  • Operating costs Derived USD 80.1 million 86% of revenue
  • Operating income USD 12.93 million 14% of revenue
  • Tax, interest and other Derived USD 10.79 million 12% of revenue
  • Net income USD 2.14 million 2.3% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure USD 88.66 million 95% of revenue
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2003 Net income was higher than operating income, so the split is not drawn.
  • 2004 49%46%
  • 2005 12%86%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2003 2002-05-01 – 2003-04-3066252311 52008726 Derived 14243585 -361104 Derived 14604689 Unavailable
Source
2004 2003-05-01 – 2004-04-3080926485 36989279 Derived 43937206 4192323 Derived 39744883 Unavailable
Source
2005 2004-05-01 – 2005-04-3093033930 80104408 Derived 12929522 10789730 Derived 2139792 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 93M 2005
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.100.5M75.4M50.2M25.1M0.0200320042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Revenue66252311
2004Revenue80926485
2005Revenue93033930

Revenue growth

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

15% 2005
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.23.9%17.9%12.0%6.0%0.0%200320042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2003Year over yearNo prior comparable period
2004Year over year22.1%
2005Year over year15%

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 13.9% 2005
Net margin 2.3% 2005
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.59%44%29%15%0%200320042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2003Operating margin21.5%
2004Operating margin54.3%
2005Operating margin13.9%
2003Net margin22%
2004Net margin49.1%
2005Net margin2.3%
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

Not enough comparable data to show this history.
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free 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.

80.2% 2005
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.106%79%53%26%0%200320042005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2003Liabilities / assets98.1%
2004Liabilities / assets81.3%
2005Liabilities / assets80.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.53× 2005
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.3.01×2.26×1.51×0.75×0.00×200320042005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2003Current assets / current liabilities0.2×
2004Current assets / current liabilities2.79×
2005Current assets / current liabilities1.53×

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
2002 2001-05-01 – 2002-04-30
USD 19.55 million
Exact value

Exact value: 19546455 USD

2001-05-01 – 2002-04-30: 19546455 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.
USD 1.63 million
Exact value

Exact value: 1633352 USD

2001-05-01 – 2002-04-30: 1633352 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2003 2002-05-01 – 2003-04-30
USD 14.6 million
Exact value

Exact value: 14604689 USD

2002-05-01 – 2003-04-30: 14604689 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.
USD 30.73 million
Exact value

Exact value: 30734563 USD

2002-05-01 – 2003-04-30: 30734563 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2004 2003-05-01 – 2004-04-30
USD 39.74 million
Exact value

Exact value: 39744883 USD

2003-05-01 – 2004-04-30: 39744883 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.
USD 107 million
Exact value

Exact value: 107003099 USD

2003-05-01 – 2004-04-30: 107003099 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2005 2004-05-01 – 2005-04-30
USD 2.14 million
Exact value

Exact value: 2139792 USD

2004-05-01 – 2005-04-30: 2139792 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.
USD 88.66 million
Exact value

Exact value: 88661149 USD

2004-05-01 – 2005-04-30: 88661149 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

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

2007 2006-05-01 – 2007-04-30
−USD 3.96 million
Exact value

Exact value: -3964755 USD

2006-05-01 – 2007-04-30: -3964755 USD Inspect Net Income Open source
Share or cite

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

USD 10.58 million
Exact value

Exact value: 10583484 USD

2006-05-01 – 2007-04-30: 10583484 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 472,204
Exact value

Exact value: 472204 USD

2006-05-01 – 2007-04-30: 472204 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 10.11 million
Calculation and evidence

10583484 − 472204 USD

Exact free cash flow: 10111280 USD

Share or cite

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

2008 2007-05-01 – 2008-04-30
−USD 6.17 million
Exact value

Exact value: -6173800 USD

2007-05-01 – 2008-04-30: -6173800 USD Inspect Net Income Open source
Share or cite

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

USD 11.3 million
Exact value

Exact value: 11297218 USD

2007-05-01 – 2008-04-30: 11297218 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 1.3 million
Exact value

Exact value: 1298349 USD

2007-05-01 – 2008-04-30: 1298349 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 million
Calculation and evidence

11297218 − 1298349 USD

Exact free cash flow: 9998869 USD

Share or cite

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

2009 2008-05-01 – 2009-04-30
−USD 856,904
Exact value

Exact value: -856904 USD

2008-05-01 – 2009-04-30: -856904 USD Inspect Net Income Open source
Share or cite

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

USD 8.73 million
Exact value

Exact value: 8728243 USD

2008-05-01 – 2009-04-30: 8728243 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 4.54 million
Exact value

Exact value: 4536436 USD

2008-05-01 – 2009-04-30: 4536436 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.19 million
Calculation and evidence

8728243 − 4536436 USD

Exact free cash flow: 4191807 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.

30 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001280352, 1280352, edgar:1280352