CERPLEX GROUP INC/DE

EDGAR

29 filing records in this dataset, filed from 1995-02-07 to 2000-08-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

9.05 million USD

2000-08-14 · USD

Exact inputs and evidence

Operating margin

-138.46%

2000-08-14 · %

Exact inputs and evidence
  • Operating Income: -12535000 USD Source
  • Revenue: 9053000 USD Source
Cash and cash equivalents
14 thousand USD Source
Exact value

14000 USD

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

39640000 USD

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: 2000-08-15.

Financial data available through: 1999-09-25.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 1999-09-25
  • Operating income: 7 of 11 periods available· newest 1999-09-25
  • Net income: 7 of 11 periods available· newest 1999-09-25
  • Operating cash flow: 8 of 11 periods available· newest 1999-09-25
  • Capital expenditure: 8 of 11 periods available· newest 1999-09-25
  • Total assets: 7 of 11 periods available· newest 1999-09-25
  • Total liabilities: 1 of 11 periods available· newest 1993-09-30
  • Current assets: 7 of 11 periods available· newest 1999-09-25
  • Current liabilities: 7 of 11 periods available· newest 1999-09-25
  • Cash and cash equivalents: 7 of 11 periods available· newest 1999-09-25
  • Long-term debt including current maturities: 1 of 11 periods available· newest 1997-09-30
  • 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

    +40.5%

    Prior period

    USD 66.42 million

    –

    Current period

    USD 93.35 million

    –

    Exact inputs and evidence

    93346000 − 66423000 = 26923000 USD

    66423000 USD · 1997-10-01 – 1998-09-30

    Inspect prior input Prior source

    93346000 USD · 1998-09-26 – 1999-09-25

    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 21.51 million

    Prior period

    −USD 29.1 million

    –

    Current period

    −USD 50.61 million

    –

    Exact inputs and evidence

    -50606000 − -29095000 = -21511000 USD

    -29095000 USD · 1997-10-01 – 1998-09-30

    Inspect prior input Prior source

    -50606000 USD · 1998-09-26 – 1999-09-25

    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 1.04 million

    Prior period

    −USD 27.46 million

    –

    Current period

    −USD 28.5 million

    –

    Exact inputs and evidence

    -28503000 − -27463000 = -1040000 USD

    -27463000 USD · 1997-09-26 – 1998-09-25

    Inspect prior input Prior source

    -28503000 USD · 1998-09-26 – 1999-09-25

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +27.6%

    Prior period

    USD 1.11 million

    –

    Current period

    USD 1.41 million

    –

    Exact inputs and evidence

    1411000 − 1106000 = 305000 USD

    1106000 USD · 1997-10-01 – 1998-09-30

    Inspect prior input Prior source

    1411000 USD · 1998-09-26 – 1999-09-25

    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.

1999 1998-09-26 – 1999-09-25

  • Revenue USD 93.35 million 100% of revenue
  • Operating costs Derived USD 140.43 million 150% of revenue
  • Operating income −USD 47.08 million −50% of revenue
  • Tax, interest and other Derived USD 3.52 million 3.8% of revenue
  • Net income −USD 50.61 million −54% of revenue

Cash

  • Operating cash flow −USD 28.5 million −31% of revenue
  • Capital expenditure USD 1.41 million 1.5% of revenue
  • Free cash flow Derived −USD 29.91 million −32% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 91%
  • 1994 Net loss: net income was −5.4% of revenue.
  • 1995 Operating loss: operating costs were 106% of revenue.
  • 1996 Operating loss: operating costs were 120% of revenue.
  • 1997 Operating loss: operating costs were 169% of revenue.
  • 1998 Operating loss: operating costs were 133% of revenue.
  • 1999 Operating loss: operating costs were 150% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1992-10-01 – 1993-09-3058328000 52995000 Derived 5333000 2328000 Derived 3005000 -3521000 Derived
Source
1994 1993-10-01 – 1994-09-30120386000 120252000 Derived 134000 6652000 Derived -6518000 -3082000 Derived
Source
1995 1994-10-01 – 1995-09-30141852000 150156000 Derived -8304000 6726000 Derived -15030000 793000 Derived
Source
1996 1995-10-01 – 1996-09-3098019000 117561000 Derived -19542000 10811000 Derived -30353000 -765000 Derived
Source
1997 1996-10-01 – 1997-09-3064892000 109416000 Derived -44524000 5081000 Derived -49605000 -11972000 Derived
Source
1998 1997-10-01 – 1998-09-3066423000 88400000 Derived -21977000 7118000 Derived -29095000 Unavailable
Source
1999 1998-09-26 – 1999-09-2593346000 140430000 Derived -47084000 3522000 Derived -50606000 -29914000 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 93.3M 1999
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.153.2M114.9M76.6M38.3M0.0199319961999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue58328000
1994Revenue120386000
1995Revenue141852000
1996Revenue98019000
1997Revenue64892000
1998Revenue66423000
1999Revenue93346000

Revenue growth

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

40.5% 1999
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.118%77%36%-4%-45%199319961999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year106.4%
1995Year over year17.8%
1996Year over year-30.9%
1997Year over year-33.8%
1998Year over year2.4%
1999Year over year40.5%

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 -50.4% 1999
Net margin -54.2% 1999
Free cash flow margin -32% 1999
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.16%-9%-34%-58%-83%199319961999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin9.1%
1994Operating margin0.1%
1995Operating margin-5.9%
1996Operating margin-19.9%
1997Operating margin-68.6%
1998Operating margin-33.1%
1999Operating margin-50.4%
1993Net margin5.2%
1994Net margin-5.4%
1995Net margin-10.6%
1996Net margin-31%
1997Net margin-76.4%
1998Net margin-43.8%
1999Net margin-54.2%
1993Free cash flow margin-6%
1994Free cash flow margin-2.6%
1995Free cash flow margin0.6%
1996Free cash flow margin-0.8%
1997Free cash flow margin-18.4%
1998Free cash flow marginNot reported
1999Free cash flow margin-32%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -28.5M 1999
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.4.7M-4.2M-13.1M-22.0M-31.0M199319961999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow-813000
1994Operating cash flow-1089000
1995Operating cash flow2233000
1996Operating cash flow1307000
1997Operating cash flow-8919000
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flow-28503000

Free cash flow

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

USD -29.9M 1999
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.3.2M-5.7M-14.6M-23.5M-32.4M199319961999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-3521000
1994Free cash flow-3082000
1995Free cash flow793000
1996Free cash flow-765000
1997Free cash flow-11972000
1998Free cash flowUnavailable
1999Free cash flow-29914000

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.

65.3% 1993
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.71%53%35%18%0%19931996-09-301999-09-25
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993Liabilities / assets65.3%
1994-09-30Liabilities / assetsNot reported
1995-09-30Liabilities / assetsNot reported
1996-09-30Liabilities / assetsNot reported
1997-09-30Liabilities / assetsNot reported
1998-09-30Liabilities / assetsNot reported
1999-09-25Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.31× 1999
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.1.56×1.17×0.78×0.39×0.00×199319961999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993Current assets / current liabilities1.44×
1994Current assets / current liabilities1.37×
1995Current assets / current liabilities1.01×
1996Current assets / current liabilities1.04×
1997Current assets / current liabilities0.76×
1998Current assets / current liabilities0.41×
1999Current assets / current liabilities0.31×

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
1992 1991-10-01 – 1992-09-30
Unavailable Not reported for this period.
−USD 2.59 million
Exact value

Exact value: -2590000 USD

1991-10-01 – 1992-09-30: -2590000 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 1,000
Exact value

Exact value: 1000 USD

1991-10-01 – 1992-09-30: 1000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.59 million
Calculation and evidence

-2590000 − 1000 USD

Exact free cash flow: -2591000 USD

Share or cite

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

1993 1992-10-01 – 1993-09-30
USD 3.01 million
Exact value

Exact value: 3005000 USD

1992-10-01 – 1993-09-30: 3005000 USD Inspect Net Income Open source
Share or cite

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

−USD 813,000
Exact value

Exact value: -813000 USD

1992-10-01 – 1993-09-30: -813000 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 2.71 million
Exact value

Exact value: 2708000 USD

1992-10-01 – 1993-09-30: 2708000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.52 million
Calculation and evidence

-813000 − 2708000 USD

Exact free cash flow: -3521000 USD

Share or cite

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

1994 1993-10-01 – 1994-09-30
−USD 6.52 million
Exact value

Exact value: -6518000 USD

1993-10-01 – 1994-09-30: -6518000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.09 million
Exact value

Exact value: -1089000 USD

1993-10-01 – 1994-09-30: -1089000 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 1.99 million
Exact value

Exact value: 1993000 USD

1993-10-01 – 1994-09-30: 1993000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.08 million
Calculation and evidence

-1089000 − 1993000 USD

Exact free cash flow: -3082000 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 15.03 million
Exact value

Exact value: -15030000 USD

1994-10-01 – 1995-09-30: -15030000 USD Inspect Net Income Open source
Share or cite

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

USD 2.23 million
Exact value

Exact value: 2233000 USD

1994-10-01 – 1995-09-30: 2233000 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 1.44 million
Exact value

Exact value: 1440000 USD

1994-10-01 – 1995-09-30: 1440000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 793,000
Calculation and evidence

2233000 − 1440000 USD

Exact free cash flow: 793000 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 30.35 million
Exact value

Exact value: -30353000 USD

1995-10-01 – 1996-09-30: -30353000 USD Inspect Net Income Open source
Share or cite

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

USD 1.31 million
Exact value

Exact value: 1307000 USD

1995-10-01 – 1996-09-30: 1307000 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 2.07 million
Exact value

Exact value: 2072000 USD

1995-10-01 – 1996-09-30: 2072000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 765,000
Calculation and evidence

1307000 − 2072000 USD

Exact free cash flow: -765000 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 49.61 million
Exact value

Exact value: -49605000 USD

1996-10-01 – 1997-09-30: -49605000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.92 million
Exact value

Exact value: -8919000 USD

1996-10-01 – 1997-09-30: -8919000 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 3.05 million
Exact value

Exact value: 3053000 USD

1996-10-01 – 1997-09-30: 3053000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.97 million
Calculation and evidence

-8919000 − 3053000 USD

Exact free cash flow: -11972000 USD

Share or cite

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

1998 1997-09-26 – 1998-09-25
Unavailable Not reported for this period.
−USD 27.46 million
Exact value

Exact value: -27463000 USD

1997-09-26 – 1998-09-25: -27463000 USD Inspect Operating Cash Flow 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

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

1998 1997-10-01 – 1998-09-30
−USD 29.1 million
Exact value

Exact value: -29095000 USD

1997-10-01 – 1998-09-30: -29095000 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 1.11 million
Exact value

Exact value: 1106000 USD

1997-10-01 – 1998-09-30: 1106000 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.

1999 1998-09-26 – 1999-09-25
−USD 50.61 million
Exact value

Exact value: -50606000 USD

1998-09-26 – 1999-09-25: -50606000 USD Inspect Net Income Open source
Share or cite

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

−USD 28.5 million
Exact value

Exact value: -28503000 USD

1998-09-26 – 1999-09-25: -28503000 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 1.41 million
Exact value

Exact value: 1411000 USD

1998-09-26 – 1999-09-25: 1411000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 29.91 million
Calculation and evidence

-28503000 − 1411000 USD

Exact free cash flow: -29914000 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.

29 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000319237, 319237, edgar:319237

Also known as AURORA ELECTRONICS INC, AURORA ELECTRONICS INC ET AL