LIBERTY DIVERSIFIED HOLDINGS INC

EDGAR

39 filing records in this dataset, filed from 1999-10-06 to 2007-04-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

276 thousand USD

2004-09-30 · USD

Exact inputs and evidence

Net margin

-149.12%

2004-09-30 · %

Exact inputs and evidence

Operating cash flow

-608 thousand USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -932263 USD Source
  • Operating Cash Flow: -324464 USD Source
Cash and cash equivalents
60 USD Source
Exact value

60 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: 2007-04-20.

Financial data available through: 2007-04-17.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2007-04-17
  • Operating income: 2 of 11 periods available· newest 2007-04-17
  • Net income: 6 of 11 periods available· newest 2007-04-17
  • Operating cash flow: 5 of 11 periods available· newest 2007-04-17
  • capital expenditure: No compatible figures in this window
  • Total assets: 4 of 11 periods available· newest 2007-04-17
  • Total liabilities: 2 of 11 periods available· newest 2007-04-17
  • Current assets: 1 of 11 periods available· newest 2007-04-17
  • Current liabilities: 4 of 11 periods available· newest 2007-04-17
  • Cash and cash equivalents: 5 of 11 periods available· newest 2007-04-17
  • 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

    +651.7%

    Prior period

    USD 484,177

    –

    Current period

    USD 3.64 million

    –

    Exact inputs and evidence

    3639673 − 484177 = 3155496 USD

    484177 USD · 2005-04-18 – 2006-04-17

    Inspect prior input Prior source

    3639673 USD · 2006-04-18 – 2007-04-17

    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 6.04 million

    Prior period

    −USD 3.94 million

    –

    Current period

    −USD 9.97 million

    –

    Exact inputs and evidence

    -9973871 − -3936993 = -6036878 USD

    -3936993 USD · 2005-04-18 – 2006-04-17

    Inspect prior input Prior source

    -9973871 USD · 2006-04-18 – 2007-04-17

    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 169,478

    Prior period

    −USD 598,250

    –

    Current period

    −USD 767,728

    –

    Exact inputs and evidence

    -767728 − -598250 = -169478 USD

    -598250 USD · 2005-04-18 – 2006-04-17

    Inspect prior input Prior source

    -767728 USD · 2006-04-18 – 2007-04-17

    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: 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.

2007 2006-04-18 – 2007-04-17

  • Revenue USD 3.64 million 100% of revenue
  • Cost of revenue USD 2.29 million 63% of revenue
  • Operating expenses USD 9.81 million 270% of revenue
  • Operating income −USD 8.47 million −233% of revenue
  • Tax, interest and other Derived USD 1.51 million 41% of revenue
  • Net income −USD 9.97 million −274% of revenue

Cash

  • Operating cash flow −USD 767,728 −21% of revenue
  • 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
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2006 Operating loss: operating costs were 1,000% of revenue.
  • 2007 Operating loss: operating costs were 333% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-310 UnavailableUnavailableUnavailable-3975 Unavailable
Source
1998 1998-01-01 – 1998-12-310 UnavailableUnavailableUnavailable-2250 Unavailable
Source
1999 1999-01-01 – 1999-12-317500 UnavailableUnavailableUnavailable5550 Unavailable
Source
2000 2000-01-01 – 2000-12-317500 UnavailableUnavailableUnavailable-13457 Unavailable
Source
2006 2005-04-18 – 2006-04-17484177 4843295 Derived -4359118 -422125 Derived -3936993 Unavailable
Source
2007 2006-04-18 – 2007-04-173639673 12105975 Derived -8466302 1507569 Derived -9973871 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 3.6M 2007
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.3.9M2.9M2.0M982.7K0.0199720002007
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue0
1998Revenue0
1999Revenue7500
2000Revenue7500
2006Revenue484177
2007Revenue3639673

Revenue growth

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

651.7% 2007
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.704%528%352%176%0%199720002007
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over yearNo prior comparable period
1999Year over yearNo prior comparable period
2000Year over year0%
2006Year over yearNo prior comparable period
2007Year over year651.7%

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 -232.6% 2007
Net margin -274% 2007
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.152%-131%-413%-696%-978%1997-12-312000-12-312007
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Operating marginNot reported
1998-12-31Operating marginNot reported
1999-12-31Operating marginNot reported
2000-12-31Operating marginNot reported
2006Operating margin-900.3%
2007Operating margin-232.6%
1997Net marginNot reported
1998Net marginNot reported
1999Net margin74%
2000Net margin-179.4%
2006Net margin-813.1%
2007Net margin-274%
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -767.7K 2007
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.61.4K-161.2K-383.9K-606.5K-829.1K199720002007
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow0
1998Operating cash flow0
1999Operating cash flow0
2000Operating cash flowNot reportedNo source recorded
2006Operating cash flow-598250
2007Operating cash flow-767728

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailableNo source recorded
2006Free cash flowUnavailable
2007Free 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.

165.3% 2007
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.178%134%89%45%0%1997-12-312000-12-312007
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998Liabilities / assets28.2%
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2006-04-17Liabilities / assetsNot reportedNo source recorded
2007Liabilities / assets165.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.26× 2007
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.0.28×0.21×0.14×0.07×0.00×1997-12-312000-12-312007
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Current assets / current liabilitiesNot reportedNo source recorded
1998-12-31Current assets / current liabilitiesNot reported
1999-12-31Current assets / current liabilitiesNot reported
2000-12-31Current assets / current liabilitiesNot reported
2006-04-17Current assets / current liabilitiesNot reportedNo source recorded
2007Current assets / current liabilities0.26×

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
1997 1997-01-01 – 1997-12-31
−USD 3,975
Exact value

Exact value: -3975 USD

1997-01-01 – 1997-12-31: -3975 USD Inspect Net Income Open source
Share or cite

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

USD 0
Exact value

Exact value: 0 USD

1997-01-01 – 1997-12-31: 0 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 1998-01-01 – 1998-12-31
−USD 2,250
Exact value

Exact value: -2250 USD

1998-01-01 – 1998-12-31: -2250 USD Inspect Net Income Open source
Share or cite

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

USD 0
Exact value

Exact value: 0 USD

1998-01-01 – 1998-12-31: 0 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.

1999 1999-01-01 – 1999-12-31
USD 5,550
Exact value

Exact value: 5550 USD

1999-01-01 – 1999-12-31: 5550 USD Inspect Net Income Open source
Share or cite

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

USD 0
Exact value

Exact value: 0 USD

1999-01-01 – 1999-12-31: 0 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.

2000 2000-01-01 – 2000-12-31
−USD 13,457
Exact value

Exact value: -13457 USD

2000-01-01 – 2000-12-31: -13457 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.

2006 2005-04-18 – 2006-04-17
−USD 3.94 million
Exact value

Exact value: -3936993 USD

2005-04-18 – 2006-04-17: -3936993 USD Inspect Net Income Open source
Share or cite

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

−USD 598,250
Exact value

Exact value: -598250 USD

2005-04-18 – 2006-04-17: -598250 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.

2007 2006-04-18 – 2007-04-17
−USD 9.97 million
Exact value

Exact value: -9973871 USD

2006-04-18 – 2007-04-17: -9973871 USD Inspect Net Income Open source
Share or cite

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

−USD 767,728
Exact value

Exact value: -767728 USD

2006-04-18 – 2007-04-17: -767728 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.

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.

39 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000355168, 355168, edgar:355168

Also known as CARDINAL INDUSTRIES INC, EWORLDMEDIA HOLDINGS INC, MAXUM DEVELOPMENT INC, TROPICAL LEISURE RESORTS INC