PHOENIX ASSOCIATES

EDGAR

23 filing records in this dataset, filed from 1999-04-13 to 2003-08-06. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2001-06-30 · USD

Exact inputs and evidence
Cash and cash equivalents
0 USD Source
Exact value

0 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: 2003-08-06.

Financial data available through: 2000-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2000-12-31
  • Operating income: 3 of 11 periods available· newest 2000-12-31
  • Net income: 3 of 11 periods available· newest 2000-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2000-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2000-12-31
  • Total assets: 2 of 11 periods available· newest 2000-12-31
  • Total liabilities: 1 of 11 periods available· newest 2000-12-31
  • Current assets: 2 of 11 periods available· newest 2000-12-31
  • Current liabilities: 2 of 11 periods available· newest 2000-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2000-12-31
  • 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

    +6.4%

    Prior period

    USD 46.75 million

    –

    Current period

    USD 49.75 million

    –

    Exact inputs and evidence

    49749000 − 46747000 = 3002000 USD

    46747000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    49749000 USD · 2000-01-01 – 2000-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -51.3%

    Prior period

    USD 11.78 million

    –

    Current period

    USD 5.73 million

    –

    Exact inputs and evidence

    5730000 − 11775000 = -6045000 USD

    11775000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    5730000 USD · 2000-01-01 – 2000-12-31

    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

    -28.7%

    Prior period

    USD 22.43 million

    –

    Current period

    USD 16 million

    –

    Exact inputs and evidence

    15995000 − 22425000 = -6430000 USD

    22425000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    15995000 USD · 2000-01-01 – 2000-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +35%

    Prior period

    USD 26.66 million

    –

    Current period

    USD 35.98 million

    –

    Exact inputs and evidence

    35982000 − 26656000 = 9326000 USD

    26656000 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    35982000 USD · 2000-01-01 – 2000-12-31

    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.

2000 2000-01-01 – 2000-12-31

  • Revenue USD 49.75 million 100% of revenue
  • Operating costs Derived USD 41.95 million 84% of revenue
  • Operating income USD 7.8 million 16% of revenue
  • Tax, interest and other Derived USD 2.07 million 4.2% of revenue
  • Net income USD 5.73 million 12% of revenue

Cash

  • Operating cash flow USD 16 million 32% of revenue
  • Capital expenditure USD 35.98 million 72% of revenue
  • Free cash flow Derived −USD 19.99 million −40% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 16%83%
  • 1999 25%74%
  • 2000 12%84%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1998-01-01 – 1998-12-3147956000 39828000 Derived 8128000 363000 Derived 7765000 7030000 Derived
Source
1999 1999-01-01 – 1999-12-3146747000 34767000 Derived 11980000 205000 Derived 11775000 -4231000 Derived
Source
2000 2000-01-01 – 2000-12-3149749000 41953000 Derived 7796000 2066000 Derived 5730000 -19987000 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 49.7M 2000
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.53.7M40.3M26.9M13.4M0.0199819992000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue47956000
1999Revenue46747000
2000Revenue49749000

Revenue growth

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

6.4% 2000
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.7.1%4.5%2.0%-0.6%-3.2%199819992000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year-2.5%
2000Year over year6.4%

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 15.7% 2000
Net margin 11.5% 2000
Free cash flow margin -40.2% 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.31%12%-7%-26%-45%199819992000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin16.9%
1999Operating margin25.6%
2000Operating margin15.7%
1998Net margin16.2%
1999Net margin25.2%
2000Net margin11.5%
1998Free cash flow margin14.7%
1999Free cash flow margin-9.1%
2000Free cash flow margin-40.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 16M 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.24.2M18.2M12.1M6.1M0.0199819992000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow14399000
1999Operating cash flow22425000
2000Operating cash flow15995000

Free cash flow

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

USD -20M 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.9.2M1.4M-6.5M-14.3M-22.1M199819992000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow7030000
1999Free cash flow-4231000
2000Free cash flow-19987000

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.

69.9% 2000
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.75%57%38%19%0%1998-12-311999-12-312000
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Liabilities / assetsNot reportedNo source recorded
1999-12-31Liabilities / assetsNot reported
2000Liabilities / assets69.9%

Current assets to current liabilities

Current assets divided by current liabilities.

4.58× 2000
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.4.95×3.71×2.47×1.24×0.00×1998-12-3119992000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-12-31Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities0.28×
2000Current assets / current liabilities4.58×

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
1998 1998-01-01 – 1998-12-31
USD 7.77 million
Exact value

Exact value: 7765000 USD

1998-01-01 – 1998-12-31: 7765000 USD Inspect Net Income Open source
Share or cite

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

USD 14.4 million
Exact value

Exact value: 14399000 USD

1998-01-01 – 1998-12-31: 14399000 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 7.37 million
Exact value

Exact value: 7369000 USD

1998-01-01 – 1998-12-31: 7369000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.03 million
Calculation and evidence

14399000 − 7369000 USD

Exact free cash flow: 7030000 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 11.78 million
Exact value

Exact value: 11775000 USD

1999-01-01 – 1999-12-31: 11775000 USD Inspect Net Income Open source
Share or cite

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

USD 22.43 million
Exact value

Exact value: 22425000 USD

1999-01-01 – 1999-12-31: 22425000 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 26.66 million
Exact value

Exact value: 26656000 USD

1999-01-01 – 1999-12-31: 26656000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.23 million
Calculation and evidence

22425000 − 26656000 USD

Exact free cash flow: -4231000 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 5.73 million
Exact value

Exact value: 5730000 USD

2000-01-01 – 2000-12-31: 5730000 USD Inspect Net Income Open source
Share or cite

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

USD 16 million
Exact value

Exact value: 15995000 USD

2000-01-01 – 2000-12-31: 15995000 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 35.98 million
Exact value

Exact value: 35982000 USD

2000-01-01 – 2000-12-31: 35982000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.99 million
Calculation and evidence

15995000 − 35982000 USD

Exact free cash flow: -19987000 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.

23 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000724332, 724332, edgar:724332