ZEON CORP /CO/

EDGAR

23 filing records in this dataset, filed from 1996-09-10 to 2002-03-28. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.23 million USD

2001-12-31 · USD

Exact inputs and evidence

Operating margin

1.27%

2001-12-31 · %

Exact inputs and evidence
  • Operating Income: 274060 USD Source
  • Operating Income: 258362 USD Source
  • Revenue: 6669668 USD Source
  • Revenue: 5436918 USD Source
Cash and cash equivalents
150 thousand USD Source
Exact value

150262 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

6.67 million USD

2001-01-01 – 2001-12-31

Exact inputs and evidence
  • Revenue: 2152035 USD · 2001-01-01 – 2001-03-31 Source
  • Revenue: 2158352 USD · 2001-04-01 – 2001-06-30 Source
  • Revenue: 1126531 USD · 2001-07-01 – 2001-09-30 Source
  • Revenue: 6669668 USD · 2001-01-01 – 2001-12-31 Source
  • Revenue: 5436918 USD · 2001-01-01 – 2001-09-30 Source

Net income

141 thousand USD

2001-01-01 – 2001-12-31

Exact inputs and evidence
  • Net income: 99041 USD · 2001-01-01 – 2001-03-31 Source
  • Net income: 61309 USD · 2001-04-01 – 2001-06-30 Source
  • Net income: -20218 USD · 2001-07-01 – 2001-09-30 Source
  • Net income: 140625 USD · 2001-01-01 – 2001-12-31 Source
  • Net income: 140132 USD · 2001-01-01 – 2001-09-30 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: 2002-03-28.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2001-12-31
  • Operating income: 7 of 11 periods available· newest 2001-12-31
  • Net income: 7 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2001-12-31
  • Total assets: 7 of 11 periods available· newest 2001-12-31
  • Total liabilities: 7 of 11 periods available· newest 2001-12-31
  • Current assets: 7 of 11 periods available· newest 2001-12-31
  • Current liabilities: 7 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2001-12-31
  • 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

    +8.5%

    Prior period

    USD 6.15 million

    –

    Current period

    USD 6.67 million

    –

    Exact inputs and evidence

    6669668 − 6149646 = 520022 USD

    6149646 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    6669668 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +14.9%

    Prior period

    USD 122,376

    –

    Current period

    USD 140,625

    –

    Exact inputs and evidence

    140625 − 122376 = 18249 USD

    122376 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    140625 USD · 2001-01-01 – 2001-12-31

    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 399,015

    Prior period

    −USD 140,295

    –

    Current period

    USD 258,720

    –

    Exact inputs and evidence

    258720 − -140295 = 399015 USD

    -140295 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    258720 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +206.4%

    Prior period

    USD 54,342

    –

    Current period

    USD 166,530

    –

    Exact inputs and evidence

    166530 − 54342 = 112188 USD

    54342 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    166530 USD · 2001-01-01 – 2001-12-31

    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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 6.67 million 100% of revenue
  • Cost of revenue USD 4.91 million 74% of revenue
  • Operating expenses USD 1.49 million 22% of revenue
  • Operating income USD 274,060 4.1% of revenue
  • Tax, interest and other Derived USD 133,435 2% of revenue
  • Net income USD 140,625 2.1% of revenue

Cash

  • Operating cash flow USD 258,720 3.9% of revenue
  • Capital expenditure USD 166,530 2.5% of revenue
  • Free cash flow Derived USD 92,190 1.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Net income was higher than operating income, so the split is not drawn.
  • 1996 Operating loss: operating costs were 102% of revenue.
  • 1997 Net income was higher than operating income, so the split is not drawn.
  • 1998 Net income was higher than operating income, so the split is not drawn.
  • 1999 Net income was higher than operating income, so the split is not drawn.
  • 2000 97%
  • 2001 96%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-312236414 2178775 Derived 57639 -59792 Derived 117431 56875 Derived
Source
1996 1996-01-01 – 1996-12-312152713 2186963 Derived -34250 -28738 Derived -5512 7151 Derived
Source
1997 1997-01-01 – 1997-12-312674310 2523802 Derived 150508 -29532 Derived 180040 39420 Derived
Source
1998 1998-01-01 – 1998-12-312865754 2785088 Derived 80666 -34810 Derived 115476 -42630 Derived
Source
1999 1999-01-01 – 1999-12-313014879 2993111 Derived 21768 -61008 Derived 82776 -226225 Derived
Source
2000 2000-01-01 – 2000-12-316149646 5947343 Derived 202303 79927 Derived 122376 -194637 Derived
Source
2001 2001-01-01 – 2001-12-316669668 6395608 Derived 274060 133435 Derived 140625 92190 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 6.7M 2001
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.7.2M5.4M3.6M1.8M0.0199519982001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue2236414
1996Revenue2152713
1997Revenue2674310
1998Revenue2865754
1999Revenue3014879
2000Revenue6149646
2001Revenue6669668

Revenue growth

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

8.5% 2001
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.113%81%50%19%-12%199519982001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year-3.7%
1997Year over year24.2%
1998Year over year7.2%
1999Year over year5.2%
2000Year over year104%
2001Year over year8.5%

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 4.1% 2001
Net margin 2.1% 2001
Free cash flow margin 1.4% 2001
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.7.9%3.7%-0.4%-4.5%-8.6%199519982001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin2.6%
1996Operating margin-1.6%
1997Operating margin5.6%
1998Operating margin2.8%
1999Operating margin0.7%
2000Operating margin3.3%
2001Operating margin4.1%
1995Net margin5.3%
1996Net margin-0.3%
1997Net margin6.7%
1998Net margin4%
1999Net margin2.7%
2000Net margin2%
2001Net margin2.1%
1995Free cash flow margin2.5%
1996Free cash flow margin0.3%
1997Free cash flow margin1.5%
1998Free cash flow margin-1.5%
1999Free cash flow margin-7.5%
2000Free cash flow margin-3.2%
2001Free cash flow margin1.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 258.7K 2001
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.294.6K164.5K34.4K-95.8K-225.9K199519982001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow73539
1996Operating cash flow21035
1997Operating cash flow79705
1998Operating cash flow46307
1999Operating cash flow-189994
2000Operating cash flow-140295
2001Operating cash flow258720

Free cash flow

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

USD 92.2K 2001
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.117.7K25.3K-67.0K-159.4K-251.7K199519982001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow56875
1996Free cash flow7151
1997Free cash flow39420
1998Free cash flow-42630
1999Free cash flow-226225
2000Free cash flow-194637
2001Free cash flow92190

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.

47% 2001
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.60%45%30%15%0%199519982001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assets24.1%
1996Liabilities / assets25.9%
1997Liabilities / assets24.2%
1998Liabilities / assets18.9%
1999Liabilities / assets35.5%
2000Liabilities / assets55.6%
2001Liabilities / assets47%

Current assets to current liabilities

Current assets divided by current liabilities.

2.05× 2001
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.5.26×3.95×2.63×1.32×0.00×199519982001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities3.2×
1996Current assets / current liabilities3.23×
1997Current assets / current liabilities3.62×
1998Current assets / current liabilities4.87×
1999Current assets / current liabilities2.54×
2000Current assets / current liabilities1.75×
2001Current assets / current liabilities2.05×

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
1995 1995-01-01 – 1995-12-31
USD 117,431
Exact value

Exact value: 117431 USD

1995-01-01 – 1995-12-31: 117431 USD Inspect Net Income Open source
Share or cite

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

USD 73,539
Exact value

Exact value: 73539 USD

1995-01-01 – 1995-12-31: 73539 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 16,664
Exact value

Exact value: 16664 USD

1995-01-01 – 1995-12-31: 16664 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 56,875
Calculation and evidence

73539 − 16664 USD

Exact free cash flow: 56875 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 5,512
Exact value

Exact value: -5512 USD

1996-01-01 – 1996-12-31: -5512 USD Inspect Net Income Open source
Share or cite

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

USD 21,035
Exact value

Exact value: 21035 USD

1996-01-01 – 1996-12-31: 21035 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 13,884
Exact value

Exact value: 13884 USD

1996-01-01 – 1996-12-31: 13884 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7,151
Calculation and evidence

21035 − 13884 USD

Exact free cash flow: 7151 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 180,040
Exact value

Exact value: 180040 USD

1997-01-01 – 1997-12-31: 180040 USD Inspect Net Income Open source
Share or cite

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

USD 79,705
Exact value

Exact value: 79705 USD

1997-01-01 – 1997-12-31: 79705 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 40,285
Exact value

Exact value: 40285 USD

1997-01-01 – 1997-12-31: 40285 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 39,420
Calculation and evidence

79705 − 40285 USD

Exact free cash flow: 39420 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 115,476
Exact value

Exact value: 115476 USD

1998-01-01 – 1998-12-31: 115476 USD Inspect Net Income Open source
Share or cite

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

USD 46,307
Exact value

Exact value: 46307 USD

1998-01-01 – 1998-12-31: 46307 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 88,937
Exact value

Exact value: 88937 USD

1998-01-01 – 1998-12-31: 88937 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 42,630
Calculation and evidence

46307 − 88937 USD

Exact free cash flow: -42630 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 82,776
Exact value

Exact value: 82776 USD

1999-01-01 – 1999-12-31: 82776 USD Inspect Net Income Open source
Share or cite

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

−USD 189,994
Exact value

Exact value: -189994 USD

1999-01-01 – 1999-12-31: -189994 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 36,231
Exact value

Exact value: 36231 USD

1999-01-01 – 1999-12-31: 36231 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 226,225
Calculation and evidence

-189994 − 36231 USD

Exact free cash flow: -226225 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 122,376
Exact value

Exact value: 122376 USD

2000-01-01 – 2000-12-31: 122376 USD Inspect Net Income Open source
Share or cite

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

−USD 140,295
Exact value

Exact value: -140295 USD

2000-01-01 – 2000-12-31: -140295 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 54,342
Exact value

Exact value: 54342 USD

2000-01-01 – 2000-12-31: 54342 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 194,637
Calculation and evidence

-140295 − 54342 USD

Exact free cash flow: -194637 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
USD 140,625
Exact value

Exact value: 140625 USD

2001-01-01 – 2001-12-31: 140625 USD Inspect Net Income Open source
Share or cite

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

USD 258,720
Exact value

Exact value: 258720 USD

2001-01-01 – 2001-12-31: 258720 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 166,530
Exact value

Exact value: 166530 USD

2001-01-01 – 2001-12-31: 166530 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 92,190
Calculation and evidence

258720 − 166530 USD

Exact free cash flow: 92190 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: 0000796513, 796513, edgar:796513

Also known as ZEON CORP