COOPER DEVELOPMENT CO

EDGAR

12 filing records in this dataset, filed from 1994-09-19 to 1996-11-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.24 million USD

1996-09-30 · USD

Exact inputs and evidence

Operating margin

-68.3%

1996-09-30 · %

Exact inputs and evidence
  • Operating Income: -2211000 USD Source
  • Revenue: 3237000 USD Source

Operating cash flow

-2.68 million USD

1996-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5867000 USD Source
  • Operating Cash Flow: -3190000 USD Source
Cash and cash equivalents
2.6 million USD Source
Exact value

2601000 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

18 million USD

1995-10-01 – 1996-09-30

Exact inputs and evidence
  • Revenue: 20160000 USD · 1995-01-01 – 1995-12-31 Source
  • Revenue: 15429000 USD · 1995-01-01 – 1995-09-30 Source
  • Revenue: 6040000 USD · 1996-01-01 – 1996-03-31 Source
  • Revenue: 4024000 USD · 1996-04-01 – 1996-06-30 Source
  • Revenue: 3237000 USD · 1996-07-01 – 1996-09-30 Source

Operating cash flow

-7.62 million USD

1995-10-01 – 1996-09-30

Exact inputs and evidence
  • Operating cash flow: -7786000 USD · 1995-01-01 – 1995-12-31 Source
  • Operating cash flow: -6038000 USD · 1995-01-01 – 1995-09-30 Source
  • Operating cash flow: -1639000 USD · 1996-01-01 – 1996-03-31 Source
  • Operating cash flow: -3190000 USD · 1996-01-01 – 1996-06-30 Source
  • Operating cash flow: -1639000 USD · 1996-01-01 – 1996-03-31 Source
  • Operating cash flow: -5867000 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -3190000 USD · 1996-01-01 – 1996-06-30 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: 1996-11-13.

Financial data available through: 1995-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 1995-12-31
  • Operating income: 6 of 11 periods available· newest 1995-12-31
  • Net income: 6 of 11 periods available· newest 1995-12-31
  • Operating cash flow: 6 of 11 periods available· newest 1995-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 5 of 11 periods available· newest 1995-12-31
  • Total liabilities: 5 of 11 periods available· newest 1995-12-31
  • Current assets: 5 of 11 periods available· newest 1995-12-31
  • Current liabilities: 5 of 11 periods available· newest 1995-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 1995-12-31
  • 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

    +571.3%

    Prior period

    USD 3 million

    –

    Current period

    USD 20.16 million

    –

    Exact inputs and evidence

    20160000 − 3003000 = 17157000 USD

    3003000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    20160000 USD · 1995-01-01 – 1995-12-31

    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 9.85 million

    Prior period

    −USD 1.89 million

    –

    Current period

    −USD 11.74 million

    –

    Exact inputs and evidence

    -11739000 − -1891000 = -9848000 USD

    -1891000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    -11739000 USD · 1995-01-01 – 1995-12-31

    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

    −USD 5.58 million

    Prior period

    −USD 2.2 million

    –

    Current period

    −USD 7.79 million

    –

    Exact inputs and evidence

    -7786000 − -2202000 = -5584000 USD

    -2202000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    -7786000 USD · 1995-01-01 – 1995-12-31

    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: 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.

1995 1995-01-01 – 1995-12-31

  • Revenue USD 20.16 million 100% of revenue
  • Operating costs Derived USD 31.79 million 158% of revenue
  • Operating income −USD 11.63 million −58% of revenue
  • Tax, interest and other Derived USD 108,000 0.5% of revenue
  • Net income −USD 11.74 million −58% of revenue

Cash

  • Operating cash flow −USD 7.79 million −39% 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
  • 1992 Operating loss: operating costs were 134% of revenue.
  • 1993 Operating loss: operating costs were 130% of revenue.
  • 1993 Operating loss: operating costs were 130% of revenue.
  • 1994 Operating loss: operating costs were 141% of revenue.
  • 1994 Operating loss: operating costs were 160% of revenue.
  • 1995 Operating loss: operating costs were 158% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1992 1991-11-01 – 1992-10-3116308000 21779000 Derived -5471000 198000 Derived -5669000 Unavailable
Source
1993 1992-11-01 – 1993-10-3117937000 23271000 Derived -5334000 1756000 Derived -7090000 Unavailable
Source
1993 1993-01-01 – 1993-12-3117937000 23271000 Derived -5334000 1756000 Derived -7090000 Unavailable
Source
1994 1993-11-01 – 1994-10-3120078000 28240000 Derived -8162000 -15789000 Derived 7627000 Unavailable
Source
1994 1994-01-01 – 1994-12-313003000 4810000 Derived -1807000 84000 Derived -1891000 Unavailable
Source
1995 1995-01-01 – 1995-12-3120160000 31791000 Derived -11631000 108000 Derived -11739000 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 20.2M 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.21.8M16.3M10.9M5.4M0.0199219941995
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Revenue16308000
1993Revenue17937000
1993Revenue17937000
1994Revenue20078000
1994Revenue3003000
1995Revenue20160000

Revenue growth

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

571.3% 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.624%434%244%54%-136%199219941995
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1992Year over yearNo prior comparable period
1993Year over year10%
1993Year over yearNo prior comparable period
1994Year over year11.9%
1994Year over year-83.3%
1995Year over year571.3%

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 -57.7% 1995
Net margin -58.2% 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.46%17%-12%-42%-71%199219941995
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1992Operating margin-33.5%
1993Operating margin-29.7%
1993Operating margin-29.7%
1994Operating margin-40.7%
1994Operating margin-60.2%
1995Operating margin-57.7%
1992Net margin-34.8%
1993Net margin-39.5%
1993Net margin-39.5%
1994Net margin38%
1994Net margin-63%
1995Net margin-58.2%
1992Free cash flow marginNot reported
1993Free cash flow marginNot reported
1993Free cash flow marginNot reported
1994Free cash flow marginNot reported
1994Free cash flow marginNot reported
1995Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7.8M 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.782.5K-2.1M-4.9M-7.7M-10.6M199219941995
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Operating cash flow-4474000
1993Operating cash flow-3309000
1993Operating cash flow-3309000
1994Operating cash flow-9781000
1994Operating cash flow-2202000
1995Operating cash flow-7786000

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
1992Free cash flowUnavailable
1993Free cash flowUnavailable
1993Free cash flowUnavailable
1994Free cash flowUnavailable
1994Free cash flowUnavailable
1995Free 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.

120.6% 1995
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.130%98%65%33%0%199219941995
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1992Liabilities / assets70.6%
1993Liabilities / assets94.4%
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994Liabilities / assets71.5%
1994Liabilities / assets76.3%
1995Liabilities / assets120.6%

Current assets to current liabilities

Current assets divided by current liabilities.

0.61× 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.1.41×1.06×0.71×0.35×0.00×199219941995
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1992Current assets / current liabilities1.31×
1993Current assets / current liabilities0.62×
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities1.15×
1994Current assets / current liabilities1.05×
1995Current assets / current liabilities0.61×

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 1991-11-01 – 1992-10-31
−USD 5.67 million
Exact value

Exact value: -5669000 USD

1991-11-01 – 1992-10-31: -5669000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.47 million
Exact value

Exact value: -4474000 USD

1991-11-01 – 1992-10-31: -4474000 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.

1993 1992-11-01 – 1993-10-31
−USD 7.09 million
Exact value

Exact value: -7090000 USD

1992-11-01 – 1993-10-31: -7090000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.31 million
Exact value

Exact value: -3309000 USD

1992-11-01 – 1993-10-31: -3309000 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.

1993 1993-01-01 – 1993-12-31
−USD 7.09 million
Exact value

Exact value: -7090000 USD

1993-01-01 – 1993-12-31: -7090000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.31 million
Exact value

Exact value: -3309000 USD

1993-01-01 – 1993-12-31: -3309000 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.

1994 1993-11-01 – 1994-10-31
USD 7.63 million
Exact value

Exact value: 7627000 USD

1993-11-01 – 1994-10-31: 7627000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.78 million
Exact value

Exact value: -9781000 USD

1993-11-01 – 1994-10-31: -9781000 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.

1994 1994-01-01 – 1994-12-31
−USD 1.89 million
Exact value

Exact value: -1891000 USD

1994-01-01 – 1994-12-31: -1891000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.2 million
Exact value

Exact value: -2202000 USD

1994-01-01 – 1994-12-31: -2202000 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.

1995 1995-01-01 – 1995-12-31
−USD 11.74 million
Exact value

Exact value: -11739000 USD

1995-01-01 – 1995-12-31: -11739000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.79 million
Exact value

Exact value: -7786000 USD

1995-01-01 – 1995-12-31: -7786000 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.

12 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000720062, 720062, edgar:720062