ROADRUNNER VIDEO GROUP INC

EDGAR

9 filing records in this dataset, filed from 1995-11-14 to 1997-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.55 million USD

1997-09-30 · USD

Exact inputs and evidence

Operating margin

-47.9%

1997-09-30 · %

Exact inputs and evidence
  • Operating Income: -744096 USD Source
  • Revenue: 1553573 USD Source

Operating cash flow

393 thousand USD

1997-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 820364 USD Source
  • Operating Cash Flow: 427776 USD Source

Free cash flow

393 thousand USD

1997-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 820364 USD Source
  • Operating Cash Flow: 427776 USD Source
  • Capital Expenditure: 17299 USD Source
  • Capital Expenditure: 17299 USD Source
Cash and cash equivalents
69.4 thousand USD Source
Exact value

69410 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

7.55 million USD

1996-10-01 – 1997-09-30

Exact inputs and evidence
  • Revenue: 9724836 USD · 1996-01-01 – 1996-12-31 Source
  • Revenue: 7592495 USD · 1996-01-01 – 1996-09-30 Source
  • Revenue: 2047507 USD · 1997-01-01 – 1997-03-31 Source
  • Revenue: 1816237 USD · 1997-04-01 – 1997-06-30 Source
  • Revenue: 1553573 USD · 1997-07-01 – 1997-09-30 Source

Net income

-3.45 million USD

1996-10-01 – 1997-09-30

Exact inputs and evidence
  • Net income: -2292040 USD · 1996-01-01 – 1996-12-31 Source
  • Net income: -1278187 USD · 1996-01-01 – 1996-09-30 Source
  • Net income: -425077 USD · 1997-01-01 – 1997-03-31 Source
  • Net income: -822896 USD · 1997-04-01 – 1997-06-30 Source
  • Net income: -1192696 USD · 1997-07-01 – 1997-09-30 Source

Operating cash flow

733 thousand USD

1996-10-01 – 1997-09-30

Exact inputs and evidence
  • Operating cash flow: 1175906 USD · 1996-01-01 – 1996-12-31 Source
  • Operating cash flow: 1263496 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: 293430 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: 427776 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: 293430 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: 820364 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: 427776 USD · 1997-01-01 – 1997-06-30 Source

Capital expenditure

28 thousand USD

1996-10-01 – 1997-09-30

Exact inputs and evidence
  • Capital expenditure: 216687 USD · 1996-01-01 – 1996-12-31 Source
  • Capital expenditure: 205975 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 13098 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 17299 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 13098 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 17299 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 17299 USD · 1997-01-01 – 1997-06-30 Source

Free cash flow

705 thousand USD

1996-10-01 – 1997-09-30

Exact inputs and evidence
  • Operating cash flow: 1175906 USD · 1996-01-01 – 1996-12-31 Source
  • Operating cash flow: 1263496 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: 293430 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: 427776 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: 293430 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: 820364 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: 427776 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 216687 USD · 1996-01-01 – 1996-12-31 Source
  • Capital expenditure: 205975 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 13098 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 17299 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 13098 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 17299 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 17299 USD · 1997-01-01 – 1997-06-30 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: 1997-11-14.

Financial data available through: 1996-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1996-12-31
  • Operating income: 4 of 11 periods available· newest 1996-12-31
  • Net income: 4 of 11 periods available· newest 1996-12-31
  • Operating cash flow: 4 of 11 periods available· newest 1996-12-31
  • Capital expenditure: 4 of 11 periods available· newest 1996-12-31
  • Total assets: 3 of 11 periods available· newest 1996-12-31
  • Total liabilities: 3 of 11 periods available· newest 1996-12-31
  • Current assets: 3 of 11 periods available· newest 1996-12-31
  • Current liabilities: 3 of 11 periods available· newest 1996-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 1996-12-31
  • 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

    -14.2%

    Prior period

    USD 11.34 million

    –

    Current period

    USD 9.72 million

    –

    Exact inputs and evidence

    9724836 − 11336370 = -1611534 USD

    11336370 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    9724836 USD · 1996-01-01 – 1996-12-31

    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 1.47 million

    Prior period

    −USD 817,782

    –

    Current period

    −USD 2.29 million

    –

    Exact inputs and evidence

    -2292040 − -817782 = -1474258 USD

    -817782 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    -2292040 USD · 1996-01-01 – 1996-12-31

    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

    -16.5%

    Prior period

    USD 1.41 million

    –

    Current period

    USD 1.18 million

    –

    Exact inputs and evidence

    1175906 − 1408981 = -233075 USD

    1408981 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    1175906 USD · 1996-01-01 – 1996-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -20.5%

    Prior period

    USD 272,733

    –

    Current period

    USD 216,687

    –

    Exact inputs and evidence

    216687 − 272733 = -56046 USD

    272733 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    216687 USD · 1996-01-01 – 1996-12-31

    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.

1996 1996-01-01 – 1996-12-31

  • Revenue USD 9.72 million 100% of revenue
  • Operating costs Derived USD 11.58 million 119% of revenue
  • Operating income −USD 1.85 million −19% of revenue
  • Tax, interest and other Derived USD 441,217 4.5% of revenue
  • Net income −USD 2.29 million −24% of revenue

Cash

  • Operating cash flow USD 1.18 million 12% of revenue
  • Capital expenditure USD 216,687 2.2% of revenue
  • Free cash flow Derived USD 959,219 9.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Operating loss: operating costs were 103% of revenue.
  • 1994 Operating loss: operating costs were 129% of revenue.
  • 1995 Operating loss: operating costs were 106% of revenue.
  • 1996 Operating loss: operating costs were 119% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-317187107 7437416 Derived -250309 -42565 Derived -207744 934156 Derived
Source
1994 1994-01-01 – 1994-12-318729064 11293288 Derived -2564224 -35697 Derived -2528527 1513024 Derived
Source
1995 1995-01-01 – 1995-12-3111336370 11993479 Derived -657109 160673 Derived -817782 1136248 Derived
Source
1996 1996-01-01 – 1996-12-319724836 11575659 Derived -1850823 441217 Derived -2292040 959219 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 9.7M 1996
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.12.2M9.2M6.1M3.1M0.01993199419951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue7187107
1994Revenue8729064
1995Revenue11336370
1996Revenue9724836

Revenue growth

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

-14.2% 1996
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.33%21%8%-5%-18%1993199419951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year21.5%
1995Year over year29.9%
1996Year over year-14.2%

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 -19% 1996
Net margin -23.6% 1996
Free cash flow margin 9.9% 1996
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.21%8%-6%-20%-33%1993199419951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin-3.5%
1994Operating margin-29.4%
1995Operating margin-5.8%
1996Operating margin-19%
1993Net margin-2.9%
1994Net margin-29%
1995Net margin-7.2%
1996Net margin-23.6%
1993Free cash flow margin13%
1994Free cash flow margin17.3%
1995Free cash flow margin10%
1996Free cash flow margin9.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.2M 1996
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.1.9M1.4M951.2K475.6K0.01993199419951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow1371082
1994Operating cash flow1761473
1995Operating cash flow1408981
1996Operating cash flow1175906

Free cash flow

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

USD 959.2K 1996
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.1.6M1.2M817.0K408.5K0.01993199419951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow934156
1994Free cash flow1513024
1995Free cash flow1136248
1996Free cash flow959219

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.

103.8% 1996
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.112%84%56%28%0%1993-12-31199419951996
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994Liabilities / assets102.5%
1995Liabilities / assets72.8%
1996Liabilities / assets103.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.68× 1996
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.0.73×0.55×0.37×0.18×0.00×1993-12-31199419951996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities0.13×
1995Current assets / current liabilities0.32×
1996Current assets / current liabilities0.68×

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 1993-01-01 – 1993-12-31
−USD 207,744
Exact value

Exact value: -207744 USD

1993-01-01 – 1993-12-31: -207744 USD Inspect Net Income Open source
Share or cite

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

USD 1.37 million
Exact value

Exact value: 1371082 USD

1993-01-01 – 1993-12-31: 1371082 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 436,926
Exact value

Exact value: 436926 USD

1993-01-01 – 1993-12-31: 436926 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 934,156
Calculation and evidence

1371082 − 436926 USD

Exact free cash flow: 934156 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
−USD 2.53 million
Exact value

Exact value: -2528527 USD

1994-01-01 – 1994-12-31: -2528527 USD Inspect Net Income Open source
Share or cite

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

USD 1.76 million
Exact value

Exact value: 1761473 USD

1994-01-01 – 1994-12-31: 1761473 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 248,449
Exact value

Exact value: 248449 USD

1994-01-01 – 1994-12-31: 248449 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.51 million
Calculation and evidence

1761473 − 248449 USD

Exact free cash flow: 1513024 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
−USD 817,782
Exact value

Exact value: -817782 USD

1995-01-01 – 1995-12-31: -817782 USD Inspect Net Income Open source
Share or cite

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

USD 1.41 million
Exact value

Exact value: 1408981 USD

1995-01-01 – 1995-12-31: 1408981 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 272,733
Exact value

Exact value: 272733 USD

1995-01-01 – 1995-12-31: 272733 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

1408981 − 272733 USD

Exact free cash flow: 1136248 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 2.29 million
Exact value

Exact value: -2292040 USD

1996-01-01 – 1996-12-31: -2292040 USD Inspect Net Income Open source
Share or cite

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

USD 1.18 million
Exact value

Exact value: 1175906 USD

1996-01-01 – 1996-12-31: 1175906 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 216,687
Exact value

Exact value: 216687 USD

1996-01-01 – 1996-12-31: 216687 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 959,219
Calculation and evidence

1175906 − 216687 USD

Exact free cash flow: 959219 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.

9 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000718905, 718905, edgar:718905