BRENCO INC

EDGAR

13 filing records in this dataset, filed from 1994-03-25 to 1996-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

33.2 million USD

1996-06-30 · USD

Exact inputs and evidence

Operating margin

12.02%

1996-06-30 · %

Exact inputs and evidence
  • Operating Income: 3994000 USD Source
  • Revenue: 33227000 USD Source

Operating cash flow

3.42 million USD

1996-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3417000 USD Source

Free cash flow

2.18 million USD

1996-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3417000 USD Source
  • Capital Expenditure: 1234000 USD Source
Cash and cash equivalents
13.6 million USD Source
Exact value

13624000 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

125 million USD

1995-07-01 – 1996-06-30

Exact inputs and evidence
  • Revenue: 29793000 USD · 1995-07-01 – 1995-09-30 Source
  • Revenue: 127139364 USD · 1995-01-01 – 1995-12-31 Source
  • Revenue: 97667000 USD · 1995-01-01 – 1995-09-30 Source
  • Revenue: 32875000 USD · 1996-01-01 – 1996-03-31 Source
  • Revenue: 33227000 USD · 1996-04-01 – 1996-06-30 Source

Net income

9.36 million USD

1995-07-01 – 1996-06-30

Exact inputs and evidence
  • Net income: 2440000 USD · 1995-07-01 – 1995-09-30 Source
  • Net income: 10659837 USD · 1995-01-01 – 1995-12-31 Source
  • Net income: 8786000 USD · 1995-01-01 – 1995-09-30 Source
  • Net income: 2571000 USD · 1996-01-01 – 1996-03-31 Source
  • Net income: 2479000 USD · 1996-04-01 – 1996-06-30 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: 1996-08-14.

Financial data available through: 1995-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 1995-12-31
  • Operating income: 5 of 11 periods available· newest 1995-12-31
  • Net income: 5 of 11 periods available· newest 1995-12-31
  • Operating cash flow: 4 of 11 periods available· newest 1994-12-31
  • Capital expenditure: 4 of 11 periods available· newest 1994-12-31
  • Total assets: 4 of 11 periods available· newest 1995-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 1995-12-31
  • Current liabilities: 4 of 11 periods available· newest 1995-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 1995-12-31
  • 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

    +7.8%

    Prior period

    USD 117.9 million

    –

    Current period

    USD 127.14 million

    –

    Exact inputs and evidence

    127139364 − 117897044 = 9242320 USD

    117897044 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    127139364 USD · 1995-01-01 – 1995-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +21.1%

    Prior period

    USD 8.8 million

    –

    Current period

    USD 10.66 million

    –

    Exact inputs and evidence

    10659837 − 8801690 = 1858147 USD

    8801690 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    10659837 USD · 1995-01-01 – 1995-12-31

    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: Operating cash flow, 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.

1995 1995-01-01 – 1995-12-31

  • Revenue USD 127.14 million 100% of revenue
  • Operating costs Derived USD 110.18 million 87% of revenue
  • Operating income USD 16.96 million 13% of revenue
  • Tax, interest and other Derived USD 6.3 million 5% of revenue
  • Net income USD 10.66 million 8.4% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • 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
  • 1991 91%
  • 1992 96%
  • 1993 91%
  • 1994 87%
  • 1995 87%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1991 1991-01-01 – 1991-12-3178599810 71231397 Derived 7368413 2913136 Derived 4455277 411147 Derived
Source
1992 1992-01-01 – 1992-12-3183652308 80164210 Derived 3488098 1511104 Derived 1976994 -3465621 Derived
Source
1993 1993-01-01 – 1993-12-3198723878 89412876 Derived 9311002 5070036 Derived 4240966 -1286090 Derived
Source
1994 1994-01-01 – 1994-12-31117897044 102727259 Derived 15169785 6368095 Derived 8801690 2757859 Derived
Source
1995 1995-01-01 – 1995-12-31127139364 110176729 Derived 16962635 6302798 Derived 10659837 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 127.1M 1995
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.137.3M103.0M68.7M34.3M0.019911992199319941995
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Revenue78599810
1992Revenue83652308
1993Revenue98723878
1994Revenue117897044
1995Revenue127139364

Revenue growth

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

7.8% 1995
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.21.0%15.7%10.5%5.2%0.0%19911992199319941995
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1991Year over yearNo prior comparable period
1992Year over year6.4%
1993Year over year18%
1994Year over year19.4%
1995Year over year7.8%

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 13.3% 1995
Net margin 8.4% 1995
Free cash flow margin 2.3% 1994
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.14.7%9.7%4.6%-0.5%-5.5%19911992199319941995
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1991Operating margin9.4%
1992Operating margin4.2%
1993Operating margin9.4%
1994Operating margin12.9%
1995Operating margin13.3%
1991Net margin5.7%
1992Net margin2.4%
1993Net margin4.3%
1994Net margin7.5%
1995Net margin8.4%
1991Free cash flow margin0.5%
1992Free cash flow margin-4.1%
1993Free cash flow margin-1.3%
1994Free cash flow margin2.3%
1995Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 8.6M 1994
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.9.3M7.0M4.7M2.3M0.019911992199319941995
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Operating cash flow4831866
1992Operating cash flow2067341
1993Operating cash flow7528609
1994Operating cash flow8628657
1995Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 2.8M 1994
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.3.3M1.5M-353.9K-2.2M-4.0M19911992199319941995
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Free cash flow411147
1992Free cash flow-3465621
1993Free cash flow-1286090
1994Free cash flow2757859
1995Free cash flowUnavailableNo source recorded

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
1991-12-31Liabilities / assetsNot reportedNo source recorded
1992-12-31Liabilities / assetsNot reported
1993-12-31Liabilities / assetsNot reported
1994-12-31Liabilities / assetsNot reported
1995-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

5.87× 1995
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.6.34×4.75×3.17×1.58×0.00×1991-12-311992199319941995
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1991-12-31Current assets / current liabilitiesNot reportedNo source recorded
1992Current assets / current liabilities5.01×
1993Current assets / current liabilities4.23×
1994Current assets / current liabilities5.57×
1995Current assets / current liabilities5.87×

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
1991 1991-01-01 – 1991-12-31
USD 4.46 million
Exact value

Exact value: 4455277 USD

1991-01-01 – 1991-12-31: 4455277 USD Inspect Net Income Open source
Share or cite

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

USD 4.83 million
Exact value

Exact value: 4831866 USD

1991-01-01 – 1991-12-31: 4831866 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 4.42 million
Exact value

Exact value: 4420719 USD

1991-01-01 – 1991-12-31: 4420719 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 411,147
Calculation and evidence

4831866 − 4420719 USD

Exact free cash flow: 411147 USD

Share or cite

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

1992 1992-01-01 – 1992-12-31
USD 1.98 million
Exact value

Exact value: 1976994 USD

1992-01-01 – 1992-12-31: 1976994 USD Inspect Net Income Open source
Share or cite

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

USD 2.07 million
Exact value

Exact value: 2067341 USD

1992-01-01 – 1992-12-31: 2067341 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 5.53 million
Exact value

Exact value: 5532962 USD

1992-01-01 – 1992-12-31: 5532962 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.47 million
Calculation and evidence

2067341 − 5532962 USD

Exact free cash flow: -3465621 USD

Share or cite

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

1993 1993-01-01 – 1993-12-31
USD 4.24 million
Exact value

Exact value: 4240966 USD

1993-01-01 – 1993-12-31: 4240966 USD Inspect Net Income Open source
Share or cite

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

USD 7.53 million
Exact value

Exact value: 7528609 USD

1993-01-01 – 1993-12-31: 7528609 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 8.81 million
Exact value

Exact value: 8814699 USD

1993-01-01 – 1993-12-31: 8814699 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.29 million
Calculation and evidence

7528609 − 8814699 USD

Exact free cash flow: -1286090 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
USD 8.8 million
Exact value

Exact value: 8801690 USD

1994-01-01 – 1994-12-31: 8801690 USD Inspect Net Income Open source
Share or cite

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

USD 8.63 million
Exact value

Exact value: 8628657 USD

1994-01-01 – 1994-12-31: 8628657 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 5.87 million
Exact value

Exact value: 5870798 USD

1994-01-01 – 1994-12-31: 5870798 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.76 million
Calculation and evidence

8628657 − 5870798 USD

Exact free cash flow: 2757859 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
USD 10.66 million
Exact value

Exact value: 10659837 USD

1995-01-01 – 1995-12-31: 10659837 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.
Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + 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.

13 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000014029, 14029, edgar:14029