DELAWARE OTSEGO CORP

EDGAR

11 filing records in this dataset, filed from 1995-03-28 to 1997-08-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

8.13 million USD

1997-06-30 · USD

Exact inputs and evidence

Operating margin

2.12%

1997-06-30 · %

Exact inputs and evidence
  • Operating Income: 172000 USD Source
  • Revenue: 8132000 USD Source

Operating cash flow

422 thousand USD

1997-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 851000 USD Source
  • Operating Cash Flow: 429000 USD Source

Free cash flow

-283 thousand USD

1997-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 851000 USD Source
  • Operating Cash Flow: 429000 USD Source
  • Capital Expenditure: 1825000 USD Source
  • Capital Expenditure: 1120000 USD Source
Cash and cash equivalents
1.3 million USD Source
Exact value

1297000 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

32.3 million USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Revenue: 8584000 USD · 1996-07-01 – 1996-09-30 Source
  • Revenue: 32282000 USD · 1996-01-01 – 1996-12-31 Source
  • Revenue: 23909000 USD · 1996-01-01 – 1996-09-30 Source
  • Revenue: 7230000 USD · 1997-01-01 – 1997-03-31 Source
  • Revenue: 8132000 USD · 1997-04-01 – 1997-06-30 Source

Net income

-483 thousand USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Net income: 318000 USD · 1996-07-01 – 1996-09-30 Source
  • Net income: -1165000 USD · 1996-01-01 – 1996-12-31 Source
  • Net income: -1177000 USD · 1996-01-01 – 1996-09-30 Source
  • Net income: -691000 USD · 1997-01-01 – 1997-03-31 Source
  • Net income: -122000 USD · 1997-04-01 – 1997-06-30 Source

Operating cash flow

3.23 million USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Operating cash flow: 455000 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -518000 USD · 1996-01-01 – 1996-06-30 Source
  • Operating cash flow: 1865000 USD · 1996-01-01 – 1996-12-31 Source
  • Operating cash flow: 455000 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: 429000 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: 851000 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: 429000 USD · 1997-01-01 – 1997-03-31 Source

Capital expenditure

4.93 million USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Capital expenditure: 3610000 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 2484000 USD · 1996-01-01 – 1996-06-30 Source
  • Capital expenditure: 5584000 USD · 1996-01-01 – 1996-12-31 Source
  • Capital expenditure: 3610000 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 1120000 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 1825000 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 1120000 USD · 1997-01-01 – 1997-03-31 Source

Free cash flow

-1.69 million USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Operating cash flow: 455000 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -518000 USD · 1996-01-01 – 1996-06-30 Source
  • Operating cash flow: 1865000 USD · 1996-01-01 – 1996-12-31 Source
  • Operating cash flow: 455000 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: 429000 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: 851000 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: 429000 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 3610000 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 2484000 USD · 1996-01-01 – 1996-06-30 Source
  • Capital expenditure: 5584000 USD · 1996-01-01 – 1996-12-31 Source
  • Capital expenditure: 3610000 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 1120000 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 1825000 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 1120000 USD · 1997-01-01 – 1997-03-31 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: 1997-08-13.

Financial data available through: 1996-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 1996-12-31
  • Operating income: 5 of 11 periods available· newest 1996-12-31
  • Net income: 5 of 11 periods available· newest 1996-12-31
  • Operating cash flow: 5 of 11 periods available· newest 1996-12-31
  • Capital expenditure: 5 of 11 periods available· newest 1996-12-31
  • Total assets: 4 of 11 periods available· newest 1996-12-31
  • Total liabilities: 3 of 11 periods available· newest 1996-12-31
  • Current assets: 4 of 11 periods available· newest 1996-12-31
  • Current liabilities: 4 of 11 periods available· newest 1996-12-31
  • Cash and cash equivalents: 5 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

    -6.5%

    Prior period

    USD 34.52 million

    –

    Current period

    USD 32.28 million

    –

    Exact inputs and evidence

    32282000 − 34524000 = -2242000 USD

    34524000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    32282000 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

    -172.1%

    Prior period

    USD 1.62 million

    –

    Current period

    −USD 1.17 million

    –

    Exact inputs and evidence

    -1165000 − 1615000 = -2780000 USD

    1615000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    -1165000 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

    +324.8%

    Prior period

    USD 439,000

    –

    Current period

    USD 1.87 million

    –

    Exact inputs and evidence

    1865000 − 439000 = 1426000 USD

    439000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    1865000 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

    -43.5%

    Prior period

    USD 9.88 million

    –

    Current period

    USD 5.58 million

    –

    Exact inputs and evidence

    5584000 − 9879000 = -4295000 USD

    9879000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    5584000 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 32.28 million 100% of revenue
  • Operating costs Derived USD 33.07 million 102% of revenue
  • Operating income −USD 789,000 −2.4% of revenue
  • Tax, interest and other Derived USD 376,000 1.2% of revenue
  • Net income −USD 1.17 million −3.6% of revenue

Cash

  • Operating cash flow USD 1.87 million 5.8% of revenue
  • Capital expenditure USD 5.58 million 17% of revenue
  • Free cash flow Derived −USD 3.72 million −12% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1992 Operating loss: operating costs were 109% of revenue.
  • 1993 Operating loss: operating costs were 113% of revenue.
  • 1994 Operating loss: operating costs were 109% of revenue.
  • 1995 Operating loss: operating costs were 105% of revenue.
  • 1996 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1992 1992-01-01 – 1992-12-3123071000 25239000 Derived -2168000 -1611000 Derived -557000 -8280000 Derived
Source
1993 1993-01-01 – 1993-12-3122610000 25589000 Derived -2979000 -1701000 Derived -1278000 -6895000 Derived
Source
1994 1994-01-01 – 1994-12-3127463000 29922000 Derived -2459000 -11000 Derived -2448000 -6161000 Derived
Source
1995 1995-01-01 – 1995-12-3134524000 36086000 Derived -1562000 -3177000 Derived 1615000 -9440000 Derived
Source
1996 1996-01-01 – 1996-12-3132282000 33071000 Derived -789000 376000 Derived -1165000 -3719000 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 32.3M 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.37.3M28.0M18.6M9.3M0.019921993199419951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Revenue23071000
1993Revenue22610000
1994Revenue27463000
1995Revenue34524000
1996Revenue32282000

Revenue growth

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

-6.5% 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.28.3%18.9%9.6%0.3%-9.1%19921993199419951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1992Year over yearNo prior comparable period
1993Year over year-2%
1994Year over year21.5%
1995Year over year25.7%
1996Year over year-6.5%

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.

Operating margin -2.4% 1996
Net margin -3.6% 1996
Free cash flow margin -11.5% 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.8%-4%-16%-27%-39%19921993199419951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1992Operating margin-9.4%
1993Operating margin-13.2%
1994Operating margin-9%
1995Operating margin-4.5%
1996Operating margin-2.4%
1992Net margin-2.4%
1993Net margin-5.7%
1994Net margin-8.9%
1995Net margin4.7%
1996Net margin-3.6%
1992Free cash flow margin-35.9%
1993Free cash flow margin-30.5%
1994Free cash flow margin-22.4%
1995Free cash flow margin-27.3%
1996Free cash flow margin-11.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.9M 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.2.0M1.4M771.5K137.3K-497.0K19921993199419951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Operating cash flow1301000
1993Operating cash flow-322000
1994Operating cash flow1021000
1995Operating cash flow439000
1996Operating cash flow1865000

Free cash flow

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

USD -3.7M 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.755.2K-2.0M-4.7M-7.5M-10.2M19921993199419951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Free cash flow-8280000
1993Free cash flow-6895000
1994Free cash flow-6161000
1995Free cash flow-9440000
1996Free cash flow-3719000

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.

55.8% 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.62%46%31%15%0%1992-12-311993-12-31199419951996
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1992-12-31Liabilities / assetsNot reportedNo source recorded
1993-12-31Liabilities / assetsNot reported
1994Liabilities / assets57.2%
1995Liabilities / assets56.6%
1996Liabilities / assets55.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.64× 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.0.71×0.53×0.36×0.18×0.00×1992-12-311993199419951996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1992-12-31Current assets / current liabilitiesNot reportedNo source recorded
1993Current assets / current liabilities0.64×
1994Current assets / current liabilities0.58×
1995Current assets / current liabilities0.66×
1996Current assets / current liabilities0.64×

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 1992-01-01 – 1992-12-31
−USD 557,000
Exact value

Exact value: -557000 USD

1992-01-01 – 1992-12-31: -557000 USD Inspect Net Income Open source
Share or cite

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

USD 1.3 million
Exact value

Exact value: 1301000 USD

1992-01-01 – 1992-12-31: 1301000 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 9.58 million
Exact value

Exact value: 9581000 USD

1992-01-01 – 1992-12-31: 9581000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.28 million
Calculation and evidence

1301000 − 9581000 USD

Exact free cash flow: -8280000 USD

Share or cite

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

1993 1993-01-01 – 1993-12-31
−USD 1.28 million
Exact value

Exact value: -1278000 USD

1993-01-01 – 1993-12-31: -1278000 USD Inspect Net Income Open source
Share or cite

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

−USD 322,000
Exact value

Exact value: -322000 USD

1993-01-01 – 1993-12-31: -322000 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 6.57 million
Exact value

Exact value: 6573000 USD

1993-01-01 – 1993-12-31: 6573000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.9 million
Calculation and evidence

-322000 − 6573000 USD

Exact free cash flow: -6895000 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 2.45 million
Exact value

Exact value: -2448000 USD

1994-01-01 – 1994-12-31: -2448000 USD Inspect Net Income Open source
Share or cite

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

USD 1.02 million
Exact value

Exact value: 1021000 USD

1994-01-01 – 1994-12-31: 1021000 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 7.18 million
Exact value

Exact value: 7182000 USD

1994-01-01 – 1994-12-31: 7182000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.16 million
Calculation and evidence

1021000 − 7182000 USD

Exact free cash flow: -6161000 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 1.62 million
Exact value

Exact value: 1615000 USD

1995-01-01 – 1995-12-31: 1615000 USD Inspect Net Income Open source
Share or cite

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

USD 439,000
Exact value

Exact value: 439000 USD

1995-01-01 – 1995-12-31: 439000 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 9.88 million
Exact value

Exact value: 9879000 USD

1995-01-01 – 1995-12-31: 9879000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.44 million
Calculation and evidence

439000 − 9879000 USD

Exact free cash flow: -9440000 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 1.17 million
Exact value

Exact value: -1165000 USD

1996-01-01 – 1996-12-31: -1165000 USD Inspect Net Income Open source
Share or cite

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

USD 1.87 million
Exact value

Exact value: 1865000 USD

1996-01-01 – 1996-12-31: 1865000 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 5.58 million
Exact value

Exact value: 5584000 USD

1996-01-01 – 1996-12-31: 5584000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.72 million
Calculation and evidence

1865000 − 5584000 USD

Exact free cash flow: -3719000 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.

11 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000757189, 757189, edgar:757189