BGI INC

EDGAR

34 filing records in this dataset, filed from 1996-08-12 to 2003-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

231 thousand USD

2003-09-30 · USD

Exact inputs and evidence

Operating margin

-66.7%

2003-09-30 · %

Exact inputs and evidence
  • Operating Income: -153743 USD Source
  • Revenue: 230514 USD Source
Cash and cash equivalents
371 thousand USD Source
Exact value

370652 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

2.1 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Revenue: 3231067 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 2370387 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 677686 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 329144 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 230514 USD · 2003-07-01 – 2003-09-30 Source

Operating cash flow

237 thousand USD

2000-07-01 – 2001-06-30

Exact inputs and evidence
  • Operating cash flow: 155461 USD · 2000-01-01 – 2000-09-30 Source
  • Operating cash flow: 66359 USD · 2000-01-01 – 2000-06-30 Source
  • Operating cash flow: 132707 USD · 2000-01-01 – 2000-12-31 Source
  • Operating cash flow: 155461 USD · 2000-01-01 – 2000-09-30 Source
  • Operating cash flow: 3049 USD · 2001-01-01 – 2001-03-31 Source
  • Operating cash flow: 170640 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: 3049 USD · 2001-01-01 – 2001-03-31 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: 2003-11-14.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2002-12-31
  • Operating income: 6 of 11 periods available· newest 2002-12-31
  • Net income: 6 of 11 periods available· newest 2000-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2000-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2000-12-31
  • Total assets: 6 of 11 periods available· newest 2002-12-31
  • Total liabilities: 6 of 11 periods available· newest 2002-12-31
  • Current assets: 6 of 11 periods available· newest 2002-12-31
  • Current liabilities: 6 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2002-12-31
  • 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

    -39.1%

    Prior period

    USD 5.31 million

    –

    Current period

    USD 3.23 million

    –

    Exact inputs and evidence

    3231067 − 5309157 = -2078090 USD

    5309157 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    3231067 USD · 2002-01-01 – 2002-12-31

    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: Net income, Operating cash flow, 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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 3.23 million 100% of revenue
  • Operating costs Derived USD 2.27 million 70% of revenue
  • Operating income USD 959,387 30% of revenue
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • 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
  • 1995 Operating loss: operating costs were 133% of revenue.
  • 1996 Operating loss: operating costs were 102% of revenue.
  • 1999 Net loss: net income was −4.6% of revenue.
  • 2000 Operating loss: operating costs were 114% of revenue.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-31623760 832093 Derived -208333 9504 Derived -217837 -173388 Derived
Source
1996 1996-01-01 – 1996-12-311151158 1173847 Derived -22689 25466 Derived -48155 -199580 Derived
Source
1999 1999-01-01 – 1999-12-314890826 4816423 Derived 74403 297146 Derived -222743 449597 Derived
Source
2000 2000-01-01 – 2000-12-313002238 3433612 Derived -431374 228668 Derived -660042 102292 Derived
Source
2001 2001-01-01 – 2001-12-315309157 6396175 Derived -1087018 UnavailableUnavailableUnavailable
Source
2002 2002-01-01 – 2002-12-313231067 2271680 Derived 959387 UnavailableUnavailableUnavailable
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 3.2M 2002
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.5.7M4.3M2.9M1.4M0.0199520002002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue623760
1996Revenue1151158
1999Revenue4890826
2000Revenue3002238
2001Revenue5309157
2002Revenue3231067

Revenue growth

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

-39.1% 2002
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.94%59%23%-13%-49%199520002002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year84.6%
1999Year over yearNo prior comparable period
2000Year over year-38.6%
2001Year over year76.8%
2002Year over year-39.1%

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 29.7% 2002
Net margin -22% 2000
Free cash flow margin 3.4% 2000
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.35%16%-3%-21%-40%199520002002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-33.4%
1996Operating margin-2%
1999Operating margin1.5%
2000Operating margin-14.4%
2001Operating margin-20.5%
2002Operating margin29.7%
1995Net margin-34.9%
1996Net margin-4.2%
1999Net margin-4.6%
2000Net margin-22%
2001-12-31Net marginNot reported
2002-12-31Net marginNot reported
1995Free cash flow margin-27.8%
1996Free cash flow margin-17.3%
1999Free cash flow margin9.2%
2000Free cash flow margin3.4%
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 132.7K 2000
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.542.0K349.8K157.5K-34.7K-226.9K199520002002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-113780
1996Operating cash flow-173890
1999Operating cash flow488987
2000Operating cash flow132707
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 102.3K 2000
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.501.5K313.3K125.0K-63.3K-251.5K199520002002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-173388
1996Free cash flow-199580
1999Free cash flow449597
2000Free cash flow102292
2001Free cash flowUnavailableNo source recorded
2002Free cash flowUnavailableNo source recorded

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.

103.3% 2002
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.175%131%87%44%0%199520002002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assets67.8%
1996Liabilities / assets75.6%
1999Liabilities / assets69.8%
2000Liabilities / assets103.3%
2001Liabilities / assets162%
2002Liabilities / assets103.3%

Current assets to current liabilities

Current assets divided by current liabilities.

0.52× 2002
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.1.50×1.13×0.75×0.38×0.00×199520002002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities0.62×
1996Current assets / current liabilities1.39×
1999Current assets / current liabilities0.39×
2000Current assets / current liabilities0.31×
2001Current assets / current liabilities0.37×
2002Current assets / current liabilities0.52×

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
1995 1995-01-01 – 1995-12-31
−USD 217,837
Exact value

Exact value: -217837 USD

1995-01-01 – 1995-12-31: -217837 USD Inspect Net Income Open source
Share or cite

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

−USD 113,780
Exact value

Exact value: -113780 USD

1995-01-01 – 1995-12-31: -113780 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 59,608
Exact value

Exact value: 59608 USD

1995-01-01 – 1995-12-31: 59608 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 173,388
Calculation and evidence

-113780 − 59608 USD

Exact free cash flow: -173388 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
−USD 48,155
Exact value

Exact value: -48155 USD

1996-01-01 – 1996-12-31: -48155 USD Inspect Net Income Open source
Share or cite

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

−USD 173,890
Exact value

Exact value: -173890 USD

1996-01-01 – 1996-12-31: -173890 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 25,690
Exact value

Exact value: 25690 USD

1996-01-01 – 1996-12-31: 25690 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 199,580
Calculation and evidence

-173890 − 25690 USD

Exact free cash flow: -199580 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
USD 43,432
Exact value

Exact value: 43432 USD

1997-01-01 – 1997-12-31: 43432 USD Inspect Net Income Open source
Share or cite

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

USD 36,118
Exact value

Exact value: 36118 USD

1997-01-01 – 1997-12-31: 36118 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 135,855
Exact value

Exact value: 135855 USD

1997-01-01 – 1997-12-31: 135855 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 99,737
Calculation and evidence

36118 − 135855 USD

Exact free cash flow: -99737 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
USD 126,646
Exact value

Exact value: 126646 USD

1998-01-01 – 1998-12-31: 126646 USD Inspect Net Income Open source
Share or cite

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

USD 379,687
Exact value

Exact value: 379687 USD

1998-01-01 – 1998-12-31: 379687 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 141,409
Exact value

Exact value: 141409 USD

1998-01-01 – 1998-12-31: 141409 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 238,278
Calculation and evidence

379687 − 141409 USD

Exact free cash flow: 238278 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 222,743
Exact value

Exact value: -222743 USD

1999-01-01 – 1999-12-31: -222743 USD Inspect Net Income Open source
Share or cite

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

USD 488,987
Exact value

Exact value: 488987 USD

1999-01-01 – 1999-12-31: 488987 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 39,390
Exact value

Exact value: 39390 USD

1999-01-01 – 1999-12-31: 39390 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 449,597
Calculation and evidence

488987 − 39390 USD

Exact free cash flow: 449597 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 660,042
Exact value

Exact value: -660042 USD

2000-01-01 – 2000-12-31: -660042 USD Inspect Net Income Open source
Share or cite

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

USD 132,707
Exact value

Exact value: 132707 USD

2000-01-01 – 2000-12-31: 132707 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 30,415
Exact value

Exact value: 30415 USD

2000-01-01 – 2000-12-31: 30415 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 102,292
Calculation and evidence

132707 − 30415 USD

Exact free cash flow: 102292 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.

34 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000355590, 355590, edgar:355590

Also known as BINGO & GAMING INTERNATIONAL INC