GOLDEN GENESIS CO

EDGAR

18 filing records in this dataset, filed from 1995-07-13 to 1999-05-17. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

11.6 million USD

1999-03-31 · USD

Exact inputs and evidence

Operating margin

-1.39%

1999-03-31 · %

Exact inputs and evidence
  • Operating Income: -161000 USD Source
  • Revenue: 11556000 USD Source

Operating cash flow

-219 thousand USD

1999-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -219000 USD Source

Free cash flow

-252 thousand USD

1999-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -219000 USD Source
  • Capital Expenditure: 33000 USD Source
Cash and cash equivalents
1.51 million USD Source
Exact value

1506000 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: 1999-05-17.

Financial data available through: 1996-08-31.

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: 4 of 11 periods available· newest 1996-08-31
  • Operating income: 4 of 11 periods available· newest 1996-08-31
  • Net income: 4 of 11 periods available· newest 1996-08-31
  • Operating cash flow: 4 of 11 periods available· newest 1996-08-31
  • Capital expenditure: 4 of 11 periods available· newest 1996-08-31
  • Total assets: 3 of 11 periods available· newest 1996-08-31
  • Total liabilities: 3 of 11 periods available· newest 1996-08-31
  • Current assets: 3 of 11 periods available· newest 1996-08-31
  • Current liabilities: 3 of 11 periods available· newest 1996-08-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 1996-08-31
  • 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

    +11.9%

    Prior period

    USD 20.54 million

    –

    Current period

    USD 23 million

    –

    Exact inputs and evidence

    22995264 − 20540840 = 2454424 USD

    20540840 USD · 1994-09-01 – 1995-08-31

    Inspect prior input Prior source

    22995264 USD · 1995-09-01 – 1996-08-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +26.9%

    Prior period

    USD 903,974

    –

    Current period

    USD 1.15 million

    –

    Exact inputs and evidence

    1147327 − 903974 = 243353 USD

    903974 USD · 1994-09-01 – 1995-08-31

    Inspect prior input Prior source

    1147327 USD · 1995-09-01 – 1996-08-31

    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 632,693

    Prior period

    −USD 426,444

    –

    Current period

    −USD 1.06 million

    –

    Exact inputs and evidence

    -1059137 − -426444 = -632693 USD

    -426444 USD · 1994-09-01 – 1995-08-31

    Inspect prior input Prior source

    -1059137 USD · 1995-09-01 – 1996-08-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +108.6%

    Prior period

    USD 152,302

    –

    Current period

    USD 317,773

    –

    Exact inputs and evidence

    317773 − 152302 = 165471 USD

    152302 USD · 1994-09-01 – 1995-08-31

    Inspect prior input Prior source

    317773 USD · 1995-09-01 – 1996-08-31

    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 1995-09-01 – 1996-08-31

  • Revenue USD 23 million 100% of revenue
  • Operating costs Derived USD 22.14 million 96% of revenue
  • Operating income USD 850,611 3.7% of revenue
  • Tax, interest and other Derived −USD 296,716 −1.3% of revenue
  • Net income USD 1.15 million 5% of revenue

Cash

  • Operating cash flow −USD 1.06 million −4.6% of revenue
  • Capital expenditure USD 317,773 1.4% of revenue
  • Free cash flow Derived −USD 1.38 million −6% 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 98%
  • 1995 96%
  • 1996 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1992-09-01 – 1993-08-3111539638 11926447 Derived -386809 492306191 Derived -492693000 -227857000 Derived
Source
1994 1993-09-01 – 1994-08-3114271787 14039867 Derived 231920 15979 Derived 215941 -1145015 Derived
Source
1995 1994-09-01 – 1995-08-3120540840 19617750 Derived 923090 19116 Derived 903974 -578746 Derived
Source
1996 1995-09-01 – 1996-08-3122995264 22144653 Derived 850611 -296716 Derived 1147327 -1376910 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 23M 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.24.8M18.6M12.4M6.2M0.01993199419951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue11539638
1994Revenue14271787
1995Revenue20540840
1996Revenue22995264

Revenue growth

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

11.9% 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.47%36%24%12%0%1993199419951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year23.7%
1995Year over year43.9%
1996Year over year11.9%

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 3.7% 1996
Net margin 5% 1996
Free cash flow margin -6% 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.347%-893%-2,132%-3,372%-4,612%1993199419951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin-3.4%
1994Operating margin1.6%
1995Operating margin4.5%
1996Operating margin3.7%
1993Net margin-4,269.6%
1994Net margin1.5%
1995Net margin4.4%
1996Net margin5%
1993Free cash flow margin-1,974.6%
1994Free cash flow margin-8%
1995Free cash flow margin-2.8%
1996Free cash flow margin-6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.1M 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.10.1M-26.5M-63.2M-99.8M-136.4M1993199419951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow-126339000
1994Operating cash flow-815736
1995Operating cash flow-426444
1996Operating cash flow-1059137

Free cash flow

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

USD -1.4M 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.18.2M-47.8M-113.9M-180.0M-246.1M1993199419951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-227857000
1994Free cash flow-1145015
1995Free cash flow-578746
1996Free cash flow-1376910

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.

37.6% 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.41%30%20%10%0%1993-08-31199419951996
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-08-31Liabilities / assetsNot reportedNo source recorded
1994Liabilities / assets32.3%
1995Liabilities / assets27.5%
1996Liabilities / assets37.6%

Current assets to current liabilities

Current assets divided by current liabilities.

2.1× 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.4.08×3.06×2.04×1.02×0.00×1993-08-31199419951996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-08-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities3.13×
1995Current assets / current liabilities3.78×
1996Current assets / current liabilities2.1×

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 1992-09-01 – 1993-08-31
−USD 492.69 million
Exact value

Exact value: -492693000 USD

1992-09-01 – 1993-08-31: -492693000 USD Inspect Net Income Open source
Share or cite

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

−USD 126.34 million
Exact value

Exact value: -126339000 USD

1992-09-01 – 1993-08-31: -126339000 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 101.52 million
Exact value

Exact value: 101518000 USD

1992-09-01 – 1993-08-31: 101518000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 227.86 million
Calculation and evidence

-126339000 − 101518000 USD

Exact free cash flow: -227857000 USD

Share or cite

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

1994 1993-09-01 – 1994-08-31
USD 215,941
Exact value

Exact value: 215941 USD

1993-09-01 – 1994-08-31: 215941 USD Inspect Net Income Open source
Share or cite

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

−USD 815,736
Exact value

Exact value: -815736 USD

1993-09-01 – 1994-08-31: -815736 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 329,279
Exact value

Exact value: 329279 USD

1993-09-01 – 1994-08-31: 329279 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.15 million
Calculation and evidence

-815736 − 329279 USD

Exact free cash flow: -1145015 USD

Share or cite

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

1995 1994-09-01 – 1995-08-31
USD 903,974
Exact value

Exact value: 903974 USD

1994-09-01 – 1995-08-31: 903974 USD Inspect Net Income Open source
Share or cite

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

−USD 426,444
Exact value

Exact value: -426444 USD

1994-09-01 – 1995-08-31: -426444 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 152,302
Exact value

Exact value: 152302 USD

1994-09-01 – 1995-08-31: 152302 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 578,746
Calculation and evidence

-426444 − 152302 USD

Exact free cash flow: -578746 USD

Share or cite

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

1996 1995-09-01 – 1996-08-31
USD 1.15 million
Exact value

Exact value: 1147327 USD

1995-09-01 – 1996-08-31: 1147327 USD Inspect Net Income Open source
Share or cite

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

−USD 1.06 million
Exact value

Exact value: -1059137 USD

1995-09-01 – 1996-08-31: -1059137 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 317,773
Exact value

Exact value: 317773 USD

1995-09-01 – 1996-08-31: 317773 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.38 million
Calculation and evidence

-1059137 − 317773 USD

Exact free cash flow: -1376910 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.

18 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000746255, 746255, edgar:746255

Also known as PHOTOCOMM INC