SPORTS RESORTS INTERNATIONAL INC

EDGAR

52 filing records in this dataset, filed from 1995-08-14 to 2005-11-17. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

6.53 million USD

2005-09-30 · USD

Exact inputs and evidence

Operating margin

0.55%

2005-09-30 · %

Exact inputs and evidence
  • Operating Income: 35951 USD Source
  • Revenue: 6525003 USD Source

Operating cash flow

1.1 million USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1445166 USD Source
  • Operating Cash Flow: 345582 USD Source

Free cash flow

1.05 million USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1445166 USD Source
  • Operating Cash Flow: 345582 USD Source
  • Capital Expenditure: 53015 USD Source
  • Capital Expenditure: 8286 USD Source
Cash and cash equivalents
3.66 million USD Source
Exact value

3660963 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: 2005-11-17.

Financial data available through: 1998-12-31.

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: 6 of 11 periods available· newest 1998-12-31
  • Operating income: 6 of 11 periods available· newest 1998-12-31
  • Net income: 6 of 11 periods available· newest 1998-12-31
  • Operating cash flow: 4 of 11 periods available· newest 1998-12-31
  • Capital expenditure: 4 of 11 periods available· newest 1998-12-31
  • Total assets: 5 of 11 periods available· newest 1998-12-31
  • Total liabilities: 1 of 11 periods available· newest 1994-12-31
  • Current assets: 5 of 11 periods available· newest 1998-12-31
  • Current liabilities: 5 of 11 periods available· newest 1998-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 1998-12-31
  • 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

    +154.3%

    Prior period

    USD 11.77 million

    –

    Current period

    USD 29.93 million

    –

    Exact inputs and evidence

    29931869 − 11772242 = 18159627 USD

    11772242 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    29931869 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +222.9%

    Prior period

    USD 3.41 million

    –

    Current period

    USD 11.01 million

    –

    Exact inputs and evidence

    11005592 − 3408759 = 7596833 USD

    3408759 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    11005592 USD · 1998-01-01 – 1998-12-31

    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

    +840.2%

    Prior period

    USD 3.08 million

    –

    Current period

    USD 28.97 million

    –

    Exact inputs and evidence

    28974258 − 3081610 = 25892648 USD

    3081610 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    28974258 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +150%

    Prior period

    USD 673,980

    –

    Current period

    USD 1.68 million

    –

    Exact inputs and evidence

    1684989 − 673980 = 1011009 USD

    673980 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    1684989 USD · 1998-01-01 – 1998-12-31

    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.

1998 1998-01-01 – 1998-12-31

  • Revenue USD 29.93 million 100% of revenue
  • Operating costs Derived USD 33.39 million 112% of revenue
  • Operating income −USD 3.46 million −12% of revenue
  • Tax, interest and other Derived −USD 14.47 million −48% of revenue
  • Net income USD 11.01 million 37% of revenue

Cash

  • Operating cash flow USD 28.97 million 97% of revenue
  • Capital expenditure USD 1.68 million 5.6% of revenue
  • Free cash flow Derived USD 27.29 million 91% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Operating loss: operating costs were 102% of revenue.
  • 1994 Net income was higher than operating income, so the split is not drawn.
  • 1995 11%83%
  • 1996 Operating loss: operating costs were 131% of revenue.
  • 1997 Operating loss: operating costs were 113% of revenue.
  • 1998 Operating loss: operating costs were 112% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-3125174656 25715708 Derived -541052 -8303258 Derived 7762206 Unavailable
Source
1994 1994-01-01 – 1994-12-3128492013 26090108 Derived 2401905 -8485809 Derived 10887714 Unavailable
Source
1995 1995-01-01 – 1995-12-3128503726 23532956 Derived 4970770 3108296 Derived 1862474 5315812 Derived
Source
1996 1996-01-01 – 1996-12-316476625 8502430 Derived -2025805 -4547791 Derived 2521986 4480031 Derived
Source
1997 1997-01-01 – 1997-12-3111772242 13280337 Derived -1508095 -4916854 Derived 3408759 2407630 Derived
Source
1998 1998-01-01 – 1998-12-3129931869 33392287 Derived -3460418 -14466010 Derived 11005592 27289269 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 29.9M 1998
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.32.3M24.2M16.2M8.1M0.0199319961998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue25174656
1994Revenue28492013
1995Revenue28503726
1996Revenue6476625
1997Revenue11772242
1998Revenue29931869

Revenue growth

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

154.3% 1998
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.173%106%38%-29%-96%199319961998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year13.2%
1995Year over year0%
1996Year over year-77.3%
1997Year over year81.8%
1998Year over year154.3%

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 -11.6% 1998
Net margin 36.8% 1998
Free cash flow margin 91.2% 1998
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.101%65%30%-6%-41%199319961998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin-2.1%
1994Operating margin8.4%
1995Operating margin17.4%
1996Operating margin-31.3%
1997Operating margin-12.8%
1998Operating margin-11.6%
1993Net margin30.8%
1994Net margin38.2%
1995Net margin6.5%
1996Net margin38.9%
1997Net margin29%
1998Net margin36.8%
1993Free cash flow marginNot reported
1994Free cash flow marginNot reported
1995Free cash flow margin18.6%
1996Free cash flow margin69.2%
1997Free cash flow margin20.5%
1998Free cash flow margin91.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 29M 1998
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.31.3M23.5M15.6M7.8M0.0199319961998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flowNot reportedNo source recorded
1994Operating cash flowNot reportedNo source recorded
1995Operating cash flow8050388
1996Operating cash flow5058707
1997Operating cash flow3081610
1998Operating cash flow28974258

Free cash flow

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

USD 27.3M 1998
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.29.5M22.1M14.7M7.4M0.0199319961998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flowUnavailableNo source recorded
1994Free cash flowUnavailableNo source recorded
1995Free cash flow5315812
1996Free cash flow4480031
1997Free cash flow2407630
1998Free cash flow27289269

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.

2.1% 1994
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.2.24%1.68%1.12%0.56%0.00%1993-12-311996-12-311998-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994Liabilities / assets2.1%
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.25× 1998
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.2.43×1.82×1.21×0.61×0.00×1993-12-3119961998
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 liabilities0.91×
1995Current assets / current liabilities0.76×
1996Current assets / current liabilities0.82×
1997Current assets / current liabilities1.24×
1998Current assets / current liabilities2.25×

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 7.76 million
Exact value

Exact value: 7762206 USD

1993-01-01 – 1993-12-31: 7762206 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

1994 1994-01-01 – 1994-12-31
USD 10.89 million
Exact value

Exact value: 10887714 USD

1994-01-01 – 1994-12-31: 10887714 USD Inspect Net Income 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 Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Operating cash flow + Capital expenditure is unavailable for this period.

1995 1995-01-01 – 1995-12-31
USD 1.86 million
Exact value

Exact value: 1862474 USD

1995-01-01 – 1995-12-31: 1862474 USD Inspect Net Income Open source
Share or cite

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

USD 8.05 million
Exact value

Exact value: 8050388 USD

1995-01-01 – 1995-12-31: 8050388 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 2.73 million
Exact value

Exact value: 2734576 USD

1995-01-01 – 1995-12-31: 2734576 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.32 million
Calculation and evidence

8050388 − 2734576 USD

Exact free cash flow: 5315812 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 2.52 million
Exact value

Exact value: 2521986 USD

1996-01-01 – 1996-12-31: 2521986 USD Inspect Net Income Open source
Share or cite

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

USD 5.06 million
Exact value

Exact value: 5058707 USD

1996-01-01 – 1996-12-31: 5058707 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 578,676
Exact value

Exact value: 578676 USD

1996-01-01 – 1996-12-31: 578676 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.48 million
Calculation and evidence

5058707 − 578676 USD

Exact free cash flow: 4480031 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
USD 3.41 million
Exact value

Exact value: 3408759 USD

1997-01-01 – 1997-12-31: 3408759 USD Inspect Net Income Open source
Share or cite

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

USD 3.08 million
Exact value

Exact value: 3081610 USD

1997-01-01 – 1997-12-31: 3081610 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 673,980
Exact value

Exact value: 673980 USD

1997-01-01 – 1997-12-31: 673980 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.41 million
Calculation and evidence

3081610 − 673980 USD

Exact free cash flow: 2407630 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
USD 11.01 million
Exact value

Exact value: 11005592 USD

1998-01-01 – 1998-12-31: 11005592 USD Inspect Net Income Open source
Share or cite

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

USD 28.97 million
Exact value

Exact value: 28974258 USD

1998-01-01 – 1998-12-31: 28974258 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 1.68 million
Exact value

Exact value: 1684989 USD

1998-01-01 – 1998-12-31: 1684989 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 27.29 million
Calculation and evidence

28974258 − 1684989 USD

Exact free cash flow: 27289269 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.

52 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000771249, 771249, edgar:771249

Also known as BRAINERD INTERNATIONAL INC, COLONELS INTERNATIONAL INC