Cash Store Financial Services Inc.

EDGAR

211 filing records in this dataset, filed from 2010-06-10 to 2015-03-05. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest fiscal year

Revenue

191 million CAD

2013 · CAD

Exact inputs and evidence

Operating margin

16.85%

2013 · %

Exact inputs and evidence
  • Operating Income: 32143000 CAD Source
  • Revenue: 190765000 CAD Source

Operating cash flow

-698 thousand CAD

2013 · CAD

Exact inputs and evidence
  • Operating Cash Flow: -698000 CAD Source

Free cash flow

-3.74 million CAD

2013 · CAD

Exact inputs and evidence
  • Operating Cash Flow: -698000 CAD Source
  • Capital Expenditure: 3044000 CAD Source
Cash and cash equivalents
6.22 million CAD Source
Exact value

6216000 CAD

Long-term debt including current maturities
Not available
Shares outstanding
17.6 million shares Source
Exact value

17571813 shares

Reported share-count change

0.43% · 75.2 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 17496646 shares · 2012-09-30· Source
  • 17571813 shares · 2013-09-30· 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: 2015-03-05.

Financial data available through: 2013-09-30.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2013-09-30
  • Operating income: 3 of 11 periods available· newest 2013-09-30
  • Net income: 4 of 11 periods available· newest 2013-09-30
  • Operating cash flow: 3 of 11 periods available· newest 2013-09-30
  • Capital expenditure: 3 of 11 periods available· newest 2013-09-30
  • Total assets: 3 of 11 periods available· newest 2013-09-30
  • Total liabilities: 2 of 11 periods available· newest 2012-09-30
  • Current assets: 3 of 11 periods available· newest 2013-09-30
  • Current liabilities: 3 of 11 periods available· newest 2013-09-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2013-09-30
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2013-09-30

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

    +1.8%

    Prior period

    CAD 187.41 million

    –

    Current period

    CAD 190.77 million

    –

    Exact inputs and evidence

    190765000 − 187412000 = 3353000 CAD

    187412000 CAD · 2011-10-01 – 2012-09-30

    Inspect prior input Prior source

    190765000 CAD · 2012-10-01 – 2013-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +CAD 7.99 million

    Prior period

    −CAD 43.52 million

    –

    Current period

    −CAD 35.53 million

    –

    Exact inputs and evidence

    -35532000 − -43522000 = 7990000 CAD

    -43522000 CAD · 2011-10-01 – 2012-09-30

    Inspect prior input Prior source

    -35532000 CAD · 2012-10-01 – 2013-09-30

    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

    -104.6%

    Prior period

    CAD 15.04 million

    –

    Current period

    −CAD 698,000

    –

    Exact inputs and evidence

    -698000 − 15039000 = -15737000 CAD

    15039000 CAD · 2011-10-01 – 2012-09-30

    Inspect prior input Prior source

    -698000 CAD · 2012-10-01 – 2013-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -35.4%

    Prior period

    CAD 4.71 million

    –

    Current period

    CAD 3.04 million

    –

    Exact inputs and evidence

    3044000 − 4713000 = -1669000 CAD

    4713000 CAD · 2011-10-01 – 2012-09-30

    Inspect prior input Prior source

    3044000 CAD · 2012-10-01 – 2013-09-30

    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.

2013 2012-10-01 – 2013-09-30

  • Revenue CAD 190.77 million 100% of revenue
  • Operating costs Derived CAD 158.62 million 83% of revenue
  • Operating income CAD 32.14 million 17% of revenue
  • Tax, interest and other Derived CAD 67.68 million 35% of revenue
  • Net income −CAD 35.53 million −19% of revenue

Cash

  • Operating cash flow −CAD 698,000 −0.4% of revenue
  • Capital expenditure CAD 3.04 million 1.6% of revenue
  • Free cash flow Derived −CAD 3.74 million −2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 15%80%
  • 2012 Net loss: net income was −23% of revenue.
  • 2013 Net loss: net income was −19% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2010-10-01 – 2011-09-30189899000 151642000 Derived 38257000 27678000 Derived 10579000 7201000 Derived
Source
2012 2011-10-01 – 2012-09-30187412000 161474000 Derived 25938000 69460000 Derived -43522000 10326000 Derived
Source
2013 2012-10-01 – 2013-09-30190765000 158622000 Derived 32143000 67675000 Derived -35532000 -3742000 Derived
Source

Amounts are exact, in CAD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

CAD 190.8M 2013
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.206.0M154.5M103.0M51.5M0.0201120122013
Values and sources
Revenue values and source evidence
PeriodSeriesValue(CAD)Source evidence
2011Revenue189899000
2012Revenue187412000
2013Revenue190765000

Revenue growth

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

1.8% 2013
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.2.04%1.14%0.24%-0.66%-1.56%201120122013
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year-1.3%
2013Year over year1.8%

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 16.8% 2013
Net margin -18.6% 2013
Free cash flow margin -2% 2013
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.24%11%-2%-14%-27%201120122013
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin20.1%
2012Operating margin13.8%
2013Operating margin16.8%
2011Net margin5.6%
2012Net margin-23.2%
2013Net margin-18.6%
2011Free cash flow margin3.8%
2012Free cash flow margin5.5%
2013Free cash flow margin-2%

Operating cash flow

Cash generated by the company’s normal business operations.

CAD -698K 2013
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.16.3M11.7M7.2M2.6M-2.0M201120122013
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(CAD)Source evidence
2011Operating cash flow14027000
2012Operating cash flow15039000
2013Operating cash flow-698000

Free cash flow

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

CAD -3.7M 2013
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.11.5M7.4M3.3M-787.7K-4.9M201120122013
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(CAD)Source evidence
2011Free cash flow7201000
2012Free cash flow10326000
2013Free cash flow-3742000

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.

14.3% 2012
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.25.9%19.4%12.9%6.5%0.0%201120122013-09-30
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets24%
2012Liabilities / assets14.3%
2013-09-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.24× 2013
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.3.09×2.32×1.54×0.77×0.00×201120122013
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities1.34×
2012Current assets / current liabilities2.86×
2013Current assets / current liabilities2.24×

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
2010 2009-10-01 – 2010-09-30
CAD 19.86 million
Exact value

Exact value: 19863000 CAD

2009-10-01 – 2010-09-30: 19863000 CAD 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.

2011 2010-10-01 – 2011-09-30
CAD 10.58 million
Exact value

Exact value: 10579000 CAD

2010-10-01 – 2011-09-30: 10579000 CAD Inspect Net Income Open source
Share or cite

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

CAD 14.03 million
Exact value

Exact value: 14027000 CAD

2010-10-01 – 2011-09-30: 14027000 CAD Inspect Operating Cash Flow Open source
Share or cite

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

CAD 6.83 million
Exact value

Exact value: 6826000 CAD

2010-10-01 – 2011-09-30: 6826000 CAD Inspect Capital Expenditure Open source
Share or cite

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

CAD 7.2 million
Calculation and evidence

14027000 − 6826000 CAD

Exact free cash flow: 7201000 CAD

Share or cite

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

2012 2011-10-01 – 2012-09-30
−CAD 43.52 million
Exact value

Exact value: -43522000 CAD

2011-10-01 – 2012-09-30: -43522000 CAD Inspect Net Income Open source
Share or cite

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

CAD 15.04 million
Exact value

Exact value: 15039000 CAD

2011-10-01 – 2012-09-30: 15039000 CAD Inspect Operating Cash Flow Open source
Share or cite

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

CAD 4.71 million
Exact value

Exact value: 4713000 CAD

2011-10-01 – 2012-09-30: 4713000 CAD Inspect Capital Expenditure Open source
Share or cite

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

CAD 10.33 million
Calculation and evidence

15039000 − 4713000 CAD

Exact free cash flow: 10326000 CAD

Share or cite

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

2013 2012-10-01 – 2013-09-30
−CAD 35.53 million
Exact value

Exact value: -35532000 CAD

2012-10-01 – 2013-09-30: -35532000 CAD Inspect Net Income Open source
Share or cite

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

−CAD 698,000
Exact value

Exact value: -698000 CAD

2012-10-01 – 2013-09-30: -698000 CAD Inspect Operating Cash Flow Open source
Share or cite

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

CAD 3.04 million
Exact value

Exact value: 3044000 CAD

2012-10-01 – 2013-09-30: 3044000 CAD Inspect Capital Expenditure Open source
Share or cite

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

−CAD 3.74 million
Calculation and evidence

-698000 − 3044000 CAD

Exact free cash flow: -3742000 CAD

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.

211 filings · 251 latest values · 251 originally reported values

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

Identifiers: 0001490658, 1490658, csfs, edgar:1490658

Also known as Cash Store Financial Services Inc.