VAUGHN COMMUNICATIONS INC

EDGAR

15 filing records in this dataset, filed from 1995-06-14 to 1998-12-10. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

20.9 million USD

1998-10-31 · USD

Exact inputs and evidence

Net margin

-9.4%

1998-10-31 · %

Exact inputs and evidence

Operating cash flow

2.7 million USD

1998-10-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 7126747 USD Source
  • Operating Cash Flow: 4427036 USD Source

Free cash flow

2.1 million USD

1998-10-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 7126747 USD Source
  • Operating Cash Flow: 4427036 USD Source
  • Capital Expenditure: 4870171 USD Source
  • Capital Expenditure: 4266577 USD Source
Cash and cash equivalents
0 USD Source
Exact value

0 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.

Net income

-66.5 thousand USD

1997-11-01 – 1998-10-31

Exact inputs and evidence
  • Net income: 1938306 USD · 1997-02-01 – 1998-01-31 Source
  • Net income: 1743999 USD · 1997-02-01 – 1997-10-31 Source
  • Net income: 913985 USD · 1998-02-01 – 1998-04-30 Source
  • Net income: 786515 USD · 1998-05-01 – 1998-07-31 Source
  • Net income: -1961333 USD · 1998-08-01 – 1998-10-31 Source

Operating cash flow

6.89 million USD

1997-11-01 – 1998-10-31

Exact inputs and evidence
  • Operating cash flow: 4668069 USD · 1997-02-01 – 1998-01-31 Source
  • Operating cash flow: 4901316 USD · 1997-02-01 – 1997-10-31 Source
  • Operating cash flow: 697206 USD · 1998-02-01 – 1998-04-30 Source
  • Operating cash flow: 4427036 USD · 1998-02-01 – 1998-07-31 Source
  • Operating cash flow: 697206 USD · 1998-02-01 – 1998-04-30 Source
  • Operating cash flow: 7126747 USD · 1998-02-01 – 1998-10-31 Source
  • Operating cash flow: 4427036 USD · 1998-02-01 – 1998-07-31 Source

Capital expenditure

5.93 million USD

1997-11-01 – 1998-10-31

Exact inputs and evidence
  • Capital expenditure: 4452983 USD · 1997-02-01 – 1998-01-31 Source
  • Capital expenditure: 3393075 USD · 1997-02-01 – 1997-10-31 Source
  • Capital expenditure: 1772436 USD · 1998-02-01 – 1998-04-30 Source
  • Capital expenditure: 4266577 USD · 1998-02-01 – 1998-07-31 Source
  • Capital expenditure: 1772436 USD · 1998-02-01 – 1998-04-30 Source
  • Capital expenditure: 4870171 USD · 1998-02-01 – 1998-10-31 Source
  • Capital expenditure: 4266577 USD · 1998-02-01 – 1998-07-31 Source

Free cash flow

963 thousand USD

1997-11-01 – 1998-10-31

Exact inputs and evidence
  • Operating cash flow: 4668069 USD · 1997-02-01 – 1998-01-31 Source
  • Operating cash flow: 4901316 USD · 1997-02-01 – 1997-10-31 Source
  • Operating cash flow: 697206 USD · 1998-02-01 – 1998-04-30 Source
  • Operating cash flow: 4427036 USD · 1998-02-01 – 1998-07-31 Source
  • Operating cash flow: 697206 USD · 1998-02-01 – 1998-04-30 Source
  • Operating cash flow: 7126747 USD · 1998-02-01 – 1998-10-31 Source
  • Operating cash flow: 4427036 USD · 1998-02-01 – 1998-07-31 Source
  • Capital expenditure: 4452983 USD · 1997-02-01 – 1998-01-31 Source
  • Capital expenditure: 3393075 USD · 1997-02-01 – 1997-10-31 Source
  • Capital expenditure: 1772436 USD · 1998-02-01 – 1998-04-30 Source
  • Capital expenditure: 4266577 USD · 1998-02-01 – 1998-07-31 Source
  • Capital expenditure: 1772436 USD · 1998-02-01 – 1998-04-30 Source
  • Capital expenditure: 4870171 USD · 1998-02-01 – 1998-10-31 Source
  • Capital expenditure: 4266577 USD · 1998-02-01 – 1998-07-31 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: 1998-12-10.

Financial data available through: 1998-01-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 1998-01-31
  • Operating income: 5 of 11 periods available· newest 1998-01-31
  • Net income: 5 of 11 periods available· newest 1998-01-31
  • Operating cash flow: 5 of 11 periods available· newest 1998-01-31
  • Capital expenditure: 5 of 11 periods available· newest 1998-01-31
  • Total assets: 4 of 11 periods available· newest 1998-01-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 1998-01-31
  • Current liabilities: 4 of 11 periods available· newest 1998-01-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 1998-01-31
  • 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

    +8.3%

    Prior period

    USD 68.8 million

    –

    Current period

    USD 74.49 million

    –

    Exact inputs and evidence

    74487763 − 68797983 = 5689780 USD

    68797983 USD · 1996-02-01 – 1997-01-31

    Inspect prior input Prior source

    74487763 USD · 1997-02-01 – 1998-01-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -3.8%

    Prior period

    USD 2.02 million

    –

    Current period

    USD 1.94 million

    –

    Exact inputs and evidence

    1938306 − 2015496 = -77190 USD

    2015496 USD · 1996-02-01 – 1997-01-31

    Inspect prior input Prior source

    1938306 USD · 1997-02-01 – 1998-01-31

    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

    +16.6%

    Prior period

    USD 4 million

    –

    Current period

    USD 4.67 million

    –

    Exact inputs and evidence

    4668069 − 4002005 = 666064 USD

    4002005 USD · 1996-02-01 – 1997-01-31

    Inspect prior input Prior source

    4668069 USD · 1997-02-01 – 1998-01-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +45.1%

    Prior period

    USD 3.07 million

    –

    Current period

    USD 4.45 million

    –

    Exact inputs and evidence

    4452983 − 3069391 = 1383592 USD

    3069391 USD · 1996-02-01 – 1997-01-31

    Inspect prior input Prior source

    4452983 USD · 1997-02-01 – 1998-01-31

    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 1997-02-01 – 1998-01-31

  • Revenue USD 74.49 million 100% of revenue
  • Operating costs Derived USD 69.85 million 94% of revenue
  • Operating income USD 4.63 million 6.2% of revenue
  • Tax, interest and other Derived USD 2.7 million 3.6% of revenue
  • Net income USD 1.94 million 2.6% of revenue

Cash

  • Operating cash flow USD 4.67 million 6.3% of revenue
  • Capital expenditure USD 4.45 million 6% of revenue
  • Free cash flow Derived USD 215,086 0.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 93%
  • 1995 92%
  • 1996 91%
  • 1997 93%
  • 1998 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-02-01 – 1994-01-3132274895 29978722 Derived 2296173 1098509 Derived 1197664 -2650857 Derived
Source
1995 1994-02-01 – 1995-01-3145470721 41741175 Derived 3729546 1343736 Derived 2385810 -2539203 Derived
Source
1996 1995-02-01 – 1996-01-3159568901 54491491 Derived 5077410 2830234 Derived 2247176 1350079 Derived
Source
1997 1996-02-01 – 1997-01-3168797983 64085563 Derived 4712420 2696924 Derived 2015496 932614 Derived
Source
1998 1997-02-01 – 1998-01-3174487763 69854167 Derived 4633596 2695290 Derived 1938306 215086 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 74.5M 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.80.4M60.3M40.2M20.1M0.019941995199619971998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue32274895
1995Revenue45470721
1996Revenue59568901
1997Revenue68797983
1998Revenue74487763

Revenue growth

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

8.3% 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.44%33%22%11%0%19941995199619971998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year40.9%
1996Year over year31%
1997Year over year15.5%
1998Year over year8.3%

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 6.2% 1998
Net margin 2.6% 1998
Free cash flow margin 0.3% 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.9.9%5.0%0.2%-4.7%-9.6%19941995199619971998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin7.1%
1995Operating margin8.2%
1996Operating margin8.5%
1997Operating margin6.8%
1998Operating margin6.2%
1994Net margin3.7%
1995Net margin5.2%
1996Net margin3.8%
1997Net margin2.9%
1998Net margin2.6%
1994Free cash flow margin-8.2%
1995Free cash flow margin-5.6%
1996Free cash flow margin2.3%
1997Free cash flow margin1.4%
1998Free cash flow margin0.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 4.7M 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.5.1M3.6M2.1M639.1K-839.9K19941995199619971998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow37612
1995Operating cash flow-431857
1996Operating cash flow3977189
1997Operating cash flow4002005
1998Operating cash flow4668069

Free cash flow

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

USD 215.1K 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.1.7M509.9K-650.4K-1.8M-3.0M19941995199619971998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-2650857
1995Free cash flow-2539203
1996Free cash flow1350079
1997Free cash flow932614
1998Free cash flow215086

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-01-31Liabilities / assetsNot reportedNo source recorded
1995-01-31Liabilities / assetsNot reported
1996-01-31Liabilities / assetsNot reported
1997-01-31Liabilities / assetsNot reported
1998-01-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.61× 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.1.89×1.42×0.95×0.47×0.00×1994-01-311995199619971998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-01-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.42×
1996Current assets / current liabilities1.66×
1997Current assets / current liabilities1.75×
1998Current assets / current liabilities1.61×

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
1994 1993-02-01 – 1994-01-31
USD 1.2 million
Exact value

Exact value: 1197664 USD

1993-02-01 – 1994-01-31: 1197664 USD Inspect Net Income Open source
Share or cite

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

USD 37,612
Exact value

Exact value: 37612 USD

1993-02-01 – 1994-01-31: 37612 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 2.69 million
Exact value

Exact value: 2688469 USD

1993-02-01 – 1994-01-31: 2688469 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.65 million
Calculation and evidence

37612 − 2688469 USD

Exact free cash flow: -2650857 USD

Share or cite

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

1995 1994-02-01 – 1995-01-31
USD 2.39 million
Exact value

Exact value: 2385810 USD

1994-02-01 – 1995-01-31: 2385810 USD Inspect Net Income Open source
Share or cite

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

−USD 431,857
Exact value

Exact value: -431857 USD

1994-02-01 – 1995-01-31: -431857 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 2.11 million
Exact value

Exact value: 2107346 USD

1994-02-01 – 1995-01-31: 2107346 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.54 million
Calculation and evidence

-431857 − 2107346 USD

Exact free cash flow: -2539203 USD

Share or cite

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

1996 1995-02-01 – 1996-01-31
USD 2.25 million
Exact value

Exact value: 2247176 USD

1995-02-01 – 1996-01-31: 2247176 USD Inspect Net Income Open source
Share or cite

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

USD 3.98 million
Exact value

Exact value: 3977189 USD

1995-02-01 – 1996-01-31: 3977189 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 2.63 million
Exact value

Exact value: 2627110 USD

1995-02-01 – 1996-01-31: 2627110 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.35 million
Calculation and evidence

3977189 − 2627110 USD

Exact free cash flow: 1350079 USD

Share or cite

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

1997 1996-02-01 – 1997-01-31
USD 2.02 million
Exact value

Exact value: 2015496 USD

1996-02-01 – 1997-01-31: 2015496 USD Inspect Net Income Open source
Share or cite

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

USD 4 million
Exact value

Exact value: 4002005 USD

1996-02-01 – 1997-01-31: 4002005 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 3.07 million
Exact value

Exact value: 3069391 USD

1996-02-01 – 1997-01-31: 3069391 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 932,614
Calculation and evidence

4002005 − 3069391 USD

Exact free cash flow: 932614 USD

Share or cite

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

1998 1997-02-01 – 1998-01-31
USD 1.94 million
Exact value

Exact value: 1938306 USD

1997-02-01 – 1998-01-31: 1938306 USD Inspect Net Income Open source
Share or cite

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

USD 4.67 million
Exact value

Exact value: 4668069 USD

1997-02-01 – 1998-01-31: 4668069 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 4.45 million
Exact value

Exact value: 4452983 USD

1997-02-01 – 1998-01-31: 4452983 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 215,086
Calculation and evidence

4668069 − 4452983 USD

Exact free cash flow: 215086 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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000808095, 808095, edgar:808095