BAYPORT RESTAURANT GROUP INC

EDGAR

7 filing records in this dataset, filed from 1995-08-09 to 1996-08-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

20.1 million USD

1996-06-24 · USD

Exact inputs and evidence

Net margin

0.88%

1996-06-24 · %

Exact inputs and evidence
Cash and cash equivalents
92.6 thousand USD Source
Exact value

92636 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: 1996-08-08.

Financial data available through: 1995-12-25.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1995-12-25
  • operating income: No compatible figures in this window
  • Net income: 3 of 11 periods available· newest 1995-12-25
  • Operating cash flow: 3 of 11 periods available· newest 1995-12-25
  • Capital expenditure: 3 of 11 periods available· newest 1995-12-25
  • Total assets: 1 of 11 periods available· newest 1995-12-25
  • liabilities: No compatible figures in this window
  • Current assets: 1 of 11 periods available· newest 1995-12-25
  • Current liabilities: 1 of 11 periods available· newest 1995-12-25
  • Cash and cash equivalents: 1 of 11 periods available· newest 1995-12-25
  • 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

    +39.5%

    Prior period

    USD 38.49 million

    –

    Current period

    USD 53.68 million

    –

    Exact inputs and evidence

    53677809 − 38490144 = 15187665 USD

    38490144 USD · 1993-12-26 – 1994-12-25

    Inspect prior input Prior source

    53677809 USD · 1994-12-26 – 1995-12-25

    Inspect current input Current source
    Share or cite

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

  • Net income

    +55.8%

    Prior period

    USD 939,825

    –

    Current period

    USD 1.46 million

    –

    Exact inputs and evidence

    1464003 − 939825 = 524178 USD

    939825 USD · 1993-12-26 – 1994-12-25

    Inspect prior input Prior source

    1464003 USD · 1994-12-26 – 1995-12-25

    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

    +268%

    Prior period

    USD 431,266

    –

    Current period

    USD 1.59 million

    –

    Exact inputs and evidence

    1587185 − 431266 = 1155919 USD

    431266 USD · 1993-12-26 – 1994-12-25

    Inspect prior input Prior source

    1587185 USD · 1994-12-26 – 1995-12-25

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +242.3%

    Prior period

    USD 5.48 million

    –

    Current period

    USD 18.77 million

    –

    Exact inputs and evidence

    18771772 − 5484786 = 13286986 USD

    5484786 USD · 1993-12-26 – 1994-12-25

    Inspect prior input Prior source

    18771772 USD · 1994-12-26 – 1995-12-25

    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.

1995 1994-12-26 – 1995-12-25

  • Revenue USD 53.68 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income USD 1.46 million 2.7% of revenue

Cash

  • Operating cash flow USD 1.59 million 3% of revenue
  • Capital expenditure USD 18.77 million 35% of revenue
  • Free cash flow Derived −USD 17.18 million −32% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Not shown: operating income or net income is not reported.
  • 1994 Not shown: operating income or net income is not reported.
  • 1995 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
1993 1992-12-26 – 1993-12-2526994415 UnavailableUnavailableUnavailable1366659 -3574954 Derived
Source
1994 1993-12-26 – 1994-12-2538490144 UnavailableUnavailableUnavailable939825 -5053520 Derived
Source
1995 1994-12-26 – 1995-12-2553677809 UnavailableUnavailableUnavailable1464003 -17184587 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 53.7M 1995
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.58.0M43.5M29.0M14.5M0.0199319941995
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue26994415
1994Revenue38490144
1995Revenue53677809

Revenue growth

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

39.5% 1995
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.46%34%23%11%0%199319941995
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year42.6%
1995Year over year39.5%

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.

Net margin 2.7% 1995
Free cash flow margin -32% 1995
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.8%-3%-13%-24%-35%1993-12-251994-12-251995-12-25
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993-12-25Operating marginNot reported
1994-12-25Operating marginNot reported
1995-12-25Operating marginNot reported
1993Net margin5.1%
1994Net margin2.4%
1995Net margin2.7%
1993Free cash flow margin-13.2%
1994Free cash flow margin-13.1%
1995Free cash flow margin-32%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.6M 1995
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.1.7M1.2M698.0K182.3K-333.4K199319941995
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow-191119
1994Operating cash flow431266
1995Operating cash flow1587185

Free cash flow

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

USD -17.2M 1995
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.1.4M-3.6M-8.6M-13.6M-18.6M199319941995
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-3574954
1994Free cash flow-5053520
1995Free cash flow-17184587

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
1993-12-25Liabilities / assetsNot reportedNo source recorded
1994-12-25Liabilities / assetsNot reportedNo source recorded
1995-12-25Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.32× 1995
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.1.42×1.07×0.71×0.36×0.00×1993-12-251994-12-251995
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-12-25Current assets / current liabilitiesNot reportedNo source recorded
1994-12-25Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.32×

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 1992-12-26 – 1993-12-25
USD 1.37 million
Exact value

Exact value: 1366659 USD

1992-12-26 – 1993-12-25: 1366659 USD Inspect Net Income Open source
Share or cite

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

−USD 191,119
Exact value

Exact value: -191119 USD

1992-12-26 – 1993-12-25: -191119 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 3.38 million
Exact value

Exact value: 3383835 USD

1992-12-26 – 1993-12-25: 3383835 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.57 million
Calculation and evidence

-191119 − 3383835 USD

Exact free cash flow: -3574954 USD

Share or cite

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

1994 1993-12-26 – 1994-12-25
USD 939,825
Exact value

Exact value: 939825 USD

1993-12-26 – 1994-12-25: 939825 USD Inspect Net Income Open source
Share or cite

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

USD 431,266
Exact value

Exact value: 431266 USD

1993-12-26 – 1994-12-25: 431266 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 5.48 million
Exact value

Exact value: 5484786 USD

1993-12-26 – 1994-12-25: 5484786 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.05 million
Calculation and evidence

431266 − 5484786 USD

Exact free cash flow: -5053520 USD

Share or cite

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

1995 1994-12-26 – 1995-12-25
USD 1.46 million
Exact value

Exact value: 1464003 USD

1994-12-26 – 1995-12-25: 1464003 USD Inspect Net Income Open source
Share or cite

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

USD 1.59 million
Exact value

Exact value: 1587185 USD

1994-12-26 – 1995-12-25: 1587185 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 18.77 million
Exact value

Exact value: 18771772 USD

1994-12-26 – 1995-12-25: 18771772 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.18 million
Calculation and evidence

1587185 − 18771772 USD

Exact free cash flow: -17184587 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.

7 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000356622, 356622, edgar:356622