LYNTON GROUP INC

EDGAR

23 filing records in this dataset, filed from 1995-05-15 to 1999-02-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

15 million USD

1998-09-30 · USD

Exact inputs and evidence

Operating margin

2.32%

1998-09-30 · %

Exact inputs and evidence
  • Operating Income: 2802663 USD Source
  • Operating Income: 2455167 USD Source
  • Revenue: 46926030 USD Source
  • Revenue: 31960538 USD Source
Cash and cash equivalents
3.1 million USD Source
Exact value

3095662 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: 1999-02-16.

Financial data available through: 1998-09-30.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1998-09-30
  • Operating income: 6 of 11 periods available· newest 1998-09-30
  • Net income: 6 of 11 periods available· newest 1998-09-30
  • Operating cash flow: 4 of 11 periods available· newest 1997-09-30
  • Capital expenditure: 5 of 11 periods available· newest 1998-09-30
  • Total assets: 4 of 11 periods available· newest 1998-09-30
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 1998-09-30
  • Current liabilities: 4 of 11 periods available· newest 1998-09-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 1998-09-30
  • 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.

  • Revenue

    +83.4%

    Prior period

    USD 25.59 million

    –

    Current period

    USD 46.93 million

    –

    Exact inputs and evidence

    46926030 − 25585102 = 21340928 USD

    25585102 USD · 1996-10-01 – 1997-09-30

    Inspect prior input Prior source

    46926030 USD · 1997-10-01 – 1998-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -88.4%

    Prior period

    USD 1.09 million

    –

    Current period

    USD 126,373

    –

    Exact inputs and evidence

    126373 − 1092360 = -965987 USD

    1092360 USD · 1996-10-01 – 1997-09-30

    Inspect prior input Prior source

    126373 USD · 1997-10-01 – 1998-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -31.9%

    Prior period

    USD 652,160

    –

    Current period

    USD 444,446

    –

    Exact inputs and evidence

    444446 − 652160 = -207714 USD

    652160 USD · 1996-10-01 – 1997-09-30

    Inspect prior input Prior source

    444446 USD · 1997-10-01 – 1998-09-30

    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: Operating cash flow.

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.

1998 1997-10-01 – 1998-09-30

  • Revenue USD 46.93 million 100% of revenue
  • Operating costs Derived USD 44.12 million 94% of revenue
  • Operating income USD 2.8 million 6% of revenue
  • Tax, interest and other Derived USD 2.68 million 5.7% of revenue
  • Net income USD 126,373 0.3% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure USD 444,446 0.9% of revenue
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 101% of revenue.
  • 1996 92%
  • 1997 90%
  • 1998 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-10-01 – 1995-09-3027221472 27572562 Derived -351090 1969063 Derived -2320153 1453125 Derived
Source
1996 1995-10-01 – 1996-09-3022786326 20849798 Derived 1936528 1530718 Derived 405810 1487891 Derived
Source
1997 1996-10-01 – 1997-09-3025585102 23062317 Derived 2522785 1430425 Derived 1092360 317217 Derived
Source
1998 1997-10-01 – 1998-09-3046926030 44123367 Derived 2802663 2676290 Derived 126373 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 46.9M 1998
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.50.7M38.0M25.3M12.7M0.01995199619971998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue27221472
1996Revenue22786326
1997Revenue25585102
1998Revenue46926030

Revenue growth

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

83.4% 1998
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.91%62%34%5%-24%1995199619971998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year-16.3%
1997Year over year12.3%
1998Year over year83.4%

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 6% 1998
Net margin 0.3% 1998
Free cash flow margin 1.2% 1997
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.11.3%6.0%0.7%-4.7%-10.0%1995199619971998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-1.3%
1996Operating margin8.5%
1997Operating margin9.9%
1998Operating margin6%
1995Net margin-8.5%
1996Net margin1.8%
1997Net margin4.3%
1998Net margin0.3%
1995Free cash flow margin5.3%
1996Free cash flow margin6.5%
1997Free cash flow margin1.2%
1998Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 969.4K 1997
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.2.0M1.5M1.0M507.2K0.01995199619971998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow1878482
1996Operating cash flow1761154
1997Operating cash flow969377
1998Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 317.2K 1997
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.1.6M1.2M803.5K401.7K0.01995199619971998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow1453125
1996Free cash flow1487891
1997Free cash flow317217
1998Free 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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-09-30Liabilities / assetsNot reported
1996-09-30Liabilities / assetsNot reported
1997-09-30Liabilities / assetsNot reported
1998-09-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.95× 1998
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.1.03×0.77×0.51×0.26×0.00×1995199619971998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities0.69×
1996Current assets / current liabilities0.69×
1997Current assets / current liabilities0.86×
1998Current assets / current liabilities0.95×

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
1993 1992-10-01 – 1993-09-30
USD 118,748
Exact value

Exact value: 118748 USD

1992-10-01 – 1993-09-30: 118748 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.

1994 1993-10-01 – 1994-09-30
−USD 1.4 million
Exact value

Exact value: -1396583 USD

1993-10-01 – 1994-09-30: -1396583 USD Inspect Net Income Open source
Share or cite

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

−USD 920,608
Exact value

Exact value: -920608 USD

1993-10-01 – 1994-09-30: -920608 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 747,829
Exact value

Exact value: 747829 USD

1993-10-01 – 1994-09-30: 747829 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.67 million
Calculation and evidence

-920608 − 747829 USD

Exact free cash flow: -1668437 USD

Share or cite

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

1995 1994-10-01 – 1995-09-30
−USD 2.32 million
Exact value

Exact value: -2320153 USD

1994-10-01 – 1995-09-30: -2320153 USD Inspect Net Income Open source
Share or cite

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

USD 1.88 million
Exact value

Exact value: 1878482 USD

1994-10-01 – 1995-09-30: 1878482 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 425,357
Exact value

Exact value: 425357 USD

1994-10-01 – 1995-09-30: 425357 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.45 million
Calculation and evidence

1878482 − 425357 USD

Exact free cash flow: 1453125 USD

Share or cite

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

1996 1995-10-01 – 1996-09-30
USD 405,810
Exact value

Exact value: 405810 USD

1995-10-01 – 1996-09-30: 405810 USD Inspect Net Income Open source
Share or cite

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

USD 1.76 million
Exact value

Exact value: 1761154 USD

1995-10-01 – 1996-09-30: 1761154 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 273,263
Exact value

Exact value: 273263 USD

1995-10-01 – 1996-09-30: 273263 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.49 million
Calculation and evidence

1761154 − 273263 USD

Exact free cash flow: 1487891 USD

Share or cite

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

1997 1996-10-01 – 1997-09-30
USD 1.09 million
Exact value

Exact value: 1092360 USD

1996-10-01 – 1997-09-30: 1092360 USD Inspect Net Income Open source
Share or cite

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

USD 969,377
Exact value

Exact value: 969377 USD

1996-10-01 – 1997-09-30: 969377 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 652,160
Exact value

Exact value: 652160 USD

1996-10-01 – 1997-09-30: 652160 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 317,217
Calculation and evidence

969377 − 652160 USD

Exact free cash flow: 317217 USD

Share or cite

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

1998 1997-10-01 – 1998-09-30
USD 126,373
Exact value

Exact value: 126373 USD

1997-10-01 – 1998-09-30: 126373 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 444,446
Exact value

Exact value: 444446 USD

1997-10-01 – 1998-09-30: 444446 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.

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.

23 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000027566, 27566, edgar:27566