SADDLEBROOK RESORTS INC

EDGAR

108 filing records in this dataset, filed from 1995-05-11 to 2022-02-07. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

4.31 million USD

2021 Q1 · USD

Exact inputs and evidence

Operating margin

-11.32%

2021 Q1 · %

Exact inputs and evidence
  • Operating Income: -488004 USD Source
  • Revenue: 4312338 USD Source

Operating cash flow

-176 thousand USD

2021 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -175573 USD Source

Free cash flow

-177 thousand USD

2021 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -175573 USD Source
  • Capital Expenditure: 1685 USD Source
Cash and cash equivalents
1.74 million USD Source
Exact value

1744560 USD

Long-term debt including current maturities
5.82 million USD Source
Exact value

5817308 USD

Shares outstanding
100 thousand shares Source
Exact value

100000 shares

Reported share-count change

0.00% · 0 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
  • 100000 shares · 2020-03-31· Source
  • 100000 shares · 2021-03-31· 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: 2022-02-07.

Financial data available through: 2020-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2020-12-31
  • Operating income: 10 of 11 periods available· newest 2020-12-31
  • Net income: 10 of 11 periods available· newest 2020-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2020-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2020-12-31
  • Total assets: 10 of 11 periods available· newest 2020-12-31
  • Total liabilities: 10 of 11 periods available· newest 2020-12-31
  • Current assets: 10 of 11 periods available· newest 2020-12-31
  • Current liabilities: 10 of 11 periods available· newest 2020-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2020-12-31
  • Long-term debt including current maturities: 6 of 11 periods available· newest 2018-12-31
  • Shares outstanding: 10 of 11 periods available· newest 2020-12-31

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

    -48.7%

    Prior period

    USD 26.31 million

    –

    Current period

    USD 13.51 million

    –

    Exact inputs and evidence

    13507608 − 26309406 = -12801798 USD

    26309406 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    13507608 USD · 2020-01-01 – 2020-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 1.09 million

    Prior period

    −USD 3.44 million

    –

    Current period

    −USD 4.54 million

    –

    Exact inputs and evidence

    -4536477 − -3443036 = -1093441 USD

    -3443036 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    -4536477 USD · 2020-01-01 – 2020-12-31

    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

    +USD 577,253

    Prior period

    −USD 2.51 million

    –

    Current period

    −USD 1.94 million

    –

    Exact inputs and evidence

    -1936446 − -2513699 = 577253 USD

    -2513699 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    -1936446 USD · 2020-01-01 – 2020-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -73.8%

    Prior period

    USD 284,519

    –

    Current period

    USD 74,533

    –

    Exact inputs and evidence

    74533 − 284519 = -209986 USD

    284519 USD · 2019-01-01 – 2019-12-31

    Inspect prior input Prior source

    74533 USD · 2020-01-01 – 2020-12-31

    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.

2020 2020-01-01 – 2020-12-31

  • Revenue USD 13.51 million 100% of revenue
  • Operating costs Derived USD 17.82 million 132% of revenue
  • Operating income −USD 4.31 million −32% of revenue
  • Tax, interest and other Derived USD 225,296 1.7% of revenue
  • Net income −USD 4.54 million −34% of revenue

Cash

  • Operating cash flow −USD 1.94 million −14% of revenue
  • Capital expenditure USD 74,533 0.6% of revenue
  • Free cash flow Derived −USD 2.01 million −15% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2011 Operating loss: operating costs were 113% of revenue.
  • 2012 Operating loss: operating costs were 109% of revenue.
  • 2013 Operating loss: operating costs were 103% of revenue.
  • 2014 Operating loss: operating costs were 110% of revenue.
  • 2015 Operating loss: operating costs were 101% of revenue.
  • 2016 Operating loss: operating costs were 104% of revenue.
  • 2017 Operating loss: operating costs were 109% of revenue.
  • 2018 Operating loss: operating costs were 108% of revenue.
  • 2019 Operating loss: operating costs were 112% of revenue.
  • 2020 Operating loss: operating costs were 132% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2011 2011-01-01 – 2011-12-3123781391 26822224 Derived -3040833 203158 Derived -3243991 -2638251 Derived
Source
2012 2012-01-01 – 2012-12-3128015091 30578312 Derived -2563221 158919 Derived -2722140 -1882552 Derived
Source
2013 2013-01-01 – 2013-12-3124747135 25420109 Derived -672974 150110 Derived -823084 -557824 Derived
Source
2014 2014-01-01 – 2014-12-3126949187 29583492 Derived -2634305 131170 Derived -2765475 -2356629 Derived
Source
2015 2015-01-01 – 2015-12-3130095086 30510570 Derived -415484 181415 Derived -596899 -1142027 Derived
Source
2016 2016-01-01 – 2016-12-3130774092 32140437 Derived -1366345 -130911 Derived -1235434 42701 Derived
Source
2017 2017-01-01 – 2017-12-3130142484 32812168 Derived -2669684 314408 Derived -2984092 -838327 Derived
Source
2018 2018-01-01 – 2018-12-3129535732 31935762 Derived -2400030 245296 Derived -2645326 189722 Derived
Source
2019 2019-01-01 – 2019-12-3126309406 29346580 Derived -3037174 405862 Derived -3443036 -2798218 Derived
Source
2020 2020-01-01 – 2020-12-3113507608 17818789 Derived -4311181 225296 Derived -4536477 -2010979 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 13.5M 2020
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.33.2M24.9M16.6M8.3M0.0201120162020
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Revenue23781391
2012Revenue28015091
2013Revenue24747135
2014Revenue26949187
2015Revenue30095086
2016Revenue30774092
2017Revenue30142484
2018Revenue29535732
2019Revenue26309406
2020Revenue13507608

Revenue growth

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

-48.7% 2020
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%4%-15%-35%-54%201120162020
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2011Year over yearNo prior comparable period
2012Year over year17.8%
2013Year over year-11.7%
2014Year over year8.9%
2015Year over year11.7%
2016Year over year2.3%
2017Year over year-2.1%
2018Year over year-2%
2019Year over year-10.9%
2020Year over year-48.7%

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 -31.9% 2020
Net margin -33.6% 2020
Free cash flow margin -14.9% 2020
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.3.4%-6.5%-16.5%-26.4%-36.3%201120162020
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2011Operating margin-12.8%
2012Operating margin-9.1%
2013Operating margin-2.7%
2014Operating margin-9.8%
2015Operating margin-1.4%
2016Operating margin-4.4%
2017Operating margin-8.9%
2018Operating margin-8.1%
2019Operating margin-11.5%
2020Operating margin-31.9%
2011Net margin-13.6%
2012Net margin-9.7%
2013Net margin-3.3%
2014Net margin-10.3%
2015Net margin-2%
2016Net margin-4%
2017Net margin-9.9%
2018Net margin-9%
2019Net margin-13.1%
2020Net margin-33.6%
2011Free cash flow margin-11.1%
2012Free cash flow margin-6.7%
2013Free cash flow margin-2.3%
2014Free cash flow margin-8.7%
2015Free cash flow margin-3.8%
2016Free cash flow margin0.1%
2017Free cash flow margin-2.8%
2018Free cash flow margin0.6%
2019Free cash flow margin-10.6%
2020Free cash flow margin-14.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.9M 2020
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.1.5M410.9K-662.7K-1.7M-2.8M201120162020
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Operating cash flow-1628652
2012Operating cash flow-900142
2013Operating cash flow323411
2014Operating cash flow-102388
2015Operating cash flow722684
2016Operating cash flow1188383
2017Operating cash flow-521303
2018Operating cash flow913922
2019Operating cash flow-2513699
2020Operating cash flow-1936446

Free cash flow

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

USD -2M 2020
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.428.8K-437.7K-1.3M-2.2M-3.0M201120162020
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2011Free cash flow-2638251
2012Free cash flow-1882552
2013Free cash flow-557824
2014Free cash flow-2356629
2015Free cash flow-1142027
2016Free cash flow42701
2017Free cash flow-838327
2018Free cash flow189722
2019Free cash flow-2798218
2020Free cash flow-2010979

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.

92% 2020
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.127%95%63%32%0%201120162020
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2011Liabilities / assets63.1%
2012Liabilities / assets74.5%
2013Liabilities / assets75.8%
2014Liabilities / assets87.5%
2015Liabilities / assets89.9%
2016Liabilities / assets94.7%
2017Liabilities / assets106.8%
2018Liabilities / assets117.3%
2019Liabilities / assets68.8%
2020Liabilities / assets92%

Current assets to current liabilities

Current assets divided by current liabilities.

0.38× 2020
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.0.50×0.38×0.25×0.13×0.00×201120162020
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2011Current assets / current liabilities0.46×
2012Current assets / current liabilities0.43×
2013Current assets / current liabilities0.29×
2014Current assets / current liabilities0.33×
2015Current assets / current liabilities0.36×
2016Current assets / current liabilities0.36×
2017Current assets / current liabilities0.33×
2018Current assets / current liabilities0.36×
2019Current assets / current liabilities0.36×
2020Current assets / current liabilities0.38×

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
2011 2011-01-01 – 2011-12-31
−USD 3.24 million
Exact value

Exact value: -3243991 USD

2011-01-01 – 2011-12-31: -3243991 USD Inspect Net Income Open source
Share or cite

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

−USD 1.63 million
Exact value

Exact value: -1628652 USD

2011-01-01 – 2011-12-31: -1628652 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 1.01 million
Exact value

Exact value: 1009599 USD

2011-01-01 – 2011-12-31: 1009599 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.64 million
Calculation and evidence

-1628652 − 1009599 USD

Exact free cash flow: -2638251 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
−USD 2.72 million
Exact value

Exact value: -2722140 USD

2012-01-01 – 2012-12-31: -2722140 USD Inspect Net Income Open source
Share or cite

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

−USD 900,142
Exact value

Exact value: -900142 USD

2012-01-01 – 2012-12-31: -900142 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 982,410
Exact value

Exact value: 982410 USD

2012-01-01 – 2012-12-31: 982410 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.88 million
Calculation and evidence

-900142 − 982410 USD

Exact free cash flow: -1882552 USD

Share or cite

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

2013 2013-01-01 – 2013-12-31
−USD 823,084
Exact value

Exact value: -823084 USD

2013-01-01 – 2013-12-31: -823084 USD Inspect Net Income Open source
Share or cite

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

USD 323,411
Exact value

Exact value: 323411 USD

2013-01-01 – 2013-12-31: 323411 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 881,235
Exact value

Exact value: 881235 USD

2013-01-01 – 2013-12-31: 881235 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 557,824
Calculation and evidence

323411 − 881235 USD

Exact free cash flow: -557824 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
−USD 2.77 million
Exact value

Exact value: -2765475 USD

2014-01-01 – 2014-12-31: -2765475 USD Inspect Net Income Open source
Share or cite

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

−USD 102,388
Exact value

Exact value: -102388 USD

2014-01-01 – 2014-12-31: -102388 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 2.25 million
Exact value

Exact value: 2254241 USD

2014-01-01 – 2014-12-31: 2254241 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.36 million
Calculation and evidence

-102388 − 2254241 USD

Exact free cash flow: -2356629 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
−USD 596,899
Exact value

Exact value: -596899 USD

2015-01-01 – 2015-12-31: -596899 USD Inspect Net Income Open source
Share or cite

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

USD 722,684
Exact value

Exact value: 722684 USD

2015-01-01 – 2015-12-31: 722684 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 1.86 million
Exact value

Exact value: 1864711 USD

2015-01-01 – 2015-12-31: 1864711 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.14 million
Calculation and evidence

722684 − 1864711 USD

Exact free cash flow: -1142027 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
−USD 1.24 million
Exact value

Exact value: -1235434 USD

2016-01-01 – 2016-12-31: -1235434 USD Inspect Net Income Open source
Share or cite

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

USD 1.19 million
Exact value

Exact value: 1188383 USD

2016-01-01 – 2016-12-31: 1188383 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 1.15 million
Exact value

Exact value: 1145682 USD

2016-01-01 – 2016-12-31: 1145682 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 42,701
Calculation and evidence

1188383 − 1145682 USD

Exact free cash flow: 42701 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
−USD 2.98 million
Exact value

Exact value: -2984092 USD

2017-01-01 – 2017-12-31: -2984092 USD Inspect Net Income Open source
Share or cite

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

−USD 521,303
Exact value

Exact value: -521303 USD

2017-01-01 – 2017-12-31: -521303 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 317,024
Exact value

Exact value: 317024 USD

2017-01-01 – 2017-12-31: 317024 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 838,327
Calculation and evidence

-521303 − 317024 USD

Exact free cash flow: -838327 USD

Share or cite

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

2018 2018-01-01 – 2018-12-31
−USD 2.65 million
Exact value

Exact value: -2645326 USD

2018-01-01 – 2018-12-31: -2645326 USD Inspect Net Income Open source
Share or cite

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

USD 913,922
Exact value

Exact value: 913922 USD

2018-01-01 – 2018-12-31: 913922 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 724,200
Exact value

Exact value: 724200 USD

2018-01-01 – 2018-12-31: 724200 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 189,722
Calculation and evidence

913922 − 724200 USD

Exact free cash flow: 189722 USD

Share or cite

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

2019 2019-01-01 – 2019-12-31
−USD 3.44 million
Exact value

Exact value: -3443036 USD

2019-01-01 – 2019-12-31: -3443036 USD Inspect Net Income Open source
Share or cite

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

−USD 2.51 million
Exact value

Exact value: -2513699 USD

2019-01-01 – 2019-12-31: -2513699 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 284,519
Exact value

Exact value: 284519 USD

2019-01-01 – 2019-12-31: 284519 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.8 million
Calculation and evidence

-2513699 − 284519 USD

Exact free cash flow: -2798218 USD

Share or cite

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

2020 2020-01-01 – 2020-12-31
−USD 4.54 million
Exact value

Exact value: -4536477 USD

2020-01-01 – 2020-12-31: -4536477 USD Inspect Net Income Open source
Share or cite

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

−USD 1.94 million
Exact value

Exact value: -1936446 USD

2020-01-01 – 2020-12-31: -1936446 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 74,533
Exact value

Exact value: 74533 USD

2020-01-01 – 2020-12-31: 74533 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.01 million
Calculation and evidence

-1936446 − 74533 USD

Exact free cash flow: -2010979 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.

108 filings · 2,652 latest values · 2,652 originally reported values

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

Identifiers: 0000313151, 313151, SADDP, edgar:313151

Also known as SADDLEBROOK RESORTS INC