ODDS N ENDS INC

EDGAR

11 filing records in this dataset, filed from 1996-05-14 to 1998-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

5.52 million USD

1998-06-30 · USD

Exact inputs and evidence

Operating margin

-1.68%

1998-06-30 · %

Exact inputs and evidence
  • Operating Income: -93000 USD Source
  • Revenue: 5524000 USD Source

Operating cash flow

-402 thousand USD

1998-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1679000 USD Source
  • Operating Cash Flow: -1277000 USD Source
Cash and cash equivalents
335 thousand USD Source
Exact value

335000 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

24.3 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Revenue: 5237000 USD · 1997-07-01 – 1997-09-30 Source
  • Revenue: 23132000 USD · 1997-01-01 – 1997-12-31 Source
  • Revenue: 14594000 USD · 1997-01-01 – 1997-09-30 Source
  • Revenue: 5041000 USD · 1998-01-01 – 1998-03-31 Source
  • Revenue: 5524000 USD · 1998-04-01 – 1998-06-30 Source

Net income

-2.04 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Net income: -956000 USD · 1997-07-01 – 1997-09-30 Source
  • Net income: -2085000 USD · 1997-01-01 – 1997-12-31 Source
  • Net income: -1968000 USD · 1997-01-01 – 1997-09-30 Source
  • Net income: -612000 USD · 1998-01-01 – 1998-03-31 Source
  • Net income: -355000 USD · 1998-04-01 – 1998-06-30 Source

Operating cash flow

-4.19 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Operating cash flow: -3697000 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -1017000 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: -3529000 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: -3697000 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -1277000 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -1679000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -1277000 USD · 1998-01-01 – 1998-03-31 Source

Capital expenditure

92 thousand USD

1996-10-01 – 1997-09-30

Exact inputs and evidence
  • Capital expenditure: 463000 USD · 1996-01-01 – 1996-12-31 Source
  • Capital expenditure: 384000 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 0 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 12000 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 0 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 13000 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 12000 USD · 1997-01-01 – 1997-06-30 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: 1998-08-14.

Financial data available through: 1997-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1997-12-31
  • Operating income: 4 of 11 periods available· newest 1997-12-31
  • Net income: 4 of 11 periods available· newest 1997-12-31
  • Operating cash flow: 4 of 11 periods available· newest 1997-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1996-12-31
  • Total assets: 4 of 11 periods available· newest 1997-12-31
  • Total liabilities: 4 of 11 periods available· newest 1997-12-31
  • Current assets: 3 of 11 periods available· newest 1997-12-31
  • Current liabilities: 3 of 11 periods available· newest 1997-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 1997-12-31
  • 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

    +3%

    Prior period

    USD 22.45 million

    –

    Current period

    USD 23.13 million

    –

    Exact inputs and evidence

    23132000 − 22451000 = 681000 USD

    22451000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    23132000 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 336,000

    Prior period

    −USD 1.75 million

    –

    Current period

    −USD 2.09 million

    –

    Exact inputs and evidence

    -2085000 − -1749000 = -336000 USD

    -1749000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -2085000 USD · 1997-01-01 – 1997-12-31

    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 2.29 million

    Prior period

    −USD 1.24 million

    –

    Current period

    −USD 3.53 million

    –

    Exact inputs and evidence

    -3529000 − -1240000 = -2289000 USD

    -1240000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -3529000 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

1997 1997-01-01 – 1997-12-31

  • Revenue USD 23.13 million 100% of revenue
  • Cost of revenue USD 15.25 million 66% of revenue
  • Operating expenses USD 9.14 million 40% of revenue
  • Operating income −USD 1.26 million −5.4% of revenue
  • Tax, interest and other Derived USD 829,000 3.6% of revenue
  • Net income −USD 2.09 million −9% of revenue

Cash

  • Operating cash flow −USD 3.53 million −15% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 115% of revenue.
  • 1995 Operating loss: operating costs were 103% of revenue.
  • 1996 Operating loss: operating costs were 105% of revenue.
  • 1997 Operating loss: operating costs were 105% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3123362000 26963000 Derived -3601000 701000 Derived -4302000 2853000 Derived
Source
1995 1995-01-01 – 1995-12-3123528000 24294000 Derived -766000 339000 Derived -1105000 -3098000 Derived
Source
1996 1996-01-01 – 1996-12-3122451000 23618000 Derived -1167000 582000 Derived -1749000 -1703000 Derived
Source
1997 1997-01-01 – 1997-12-3123132000 24388000 Derived -1256000 829000 Derived -2085000 Unavailable
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 23.1M 1997
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.25.4M19.1M12.7M6.4M0.01994199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue23362000
1995Revenue23528000
1996Revenue22451000
1997Revenue23132000

Revenue growth

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

3% 1997
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.3.6%1.4%-0.8%-3.0%-5.2%1994199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year0.7%
1996Year over year-4.6%
1997Year over year3%

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 -5.4% 1997
Net margin -9% 1997
Free cash flow margin -7.6% 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.14.7%5.8%-3.1%-12.0%-20.9%1994199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-15.4%
1995Operating margin-3.3%
1996Operating margin-5.2%
1997Operating margin-5.4%
1994Net margin-18.4%
1995Net margin-4.7%
1996Net margin-7.8%
1997Net margin-9%
1994Free cash flow margin12.2%
1995Free cash flow margin-13.2%
1996Free cash flow margin-7.6%
1997Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -3.5M 1997
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.3.4M1.5M-323.5K-2.2M-4.0M1994199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow2882000
1995Operating cash flow-1844000
1996Operating cash flow-1240000
1997Operating cash flow-3529000

Free cash flow

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

USD -1.7M 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.3.3M1.6M-122.5K-1.8M-3.6M1994199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow2853000
1995Free cash flow-3098000
1996Free cash flow-1703000
1997Free cash flowUnavailable

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.

143.1% 1997
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.155%116%77%39%0%1994199519961997
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994Liabilities / assets66.8%
1995Liabilities / assets87.8%
1996Liabilities / assets114.2%
1997Liabilities / assets143.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.52× 1997
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.1.24×0.93×0.62×0.31×0.00×1994-12-31199519961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.14×
1996Current assets / current liabilities0.73×
1997Current assets / current liabilities0.52×

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 1994-01-01 – 1994-12-31
−USD 4.3 million
Exact value

Exact value: -4302000 USD

1994-01-01 – 1994-12-31: -4302000 USD Inspect Net Income Open source
Share or cite

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

USD 2.88 million
Exact value

Exact value: 2882000 USD

1994-01-01 – 1994-12-31: 2882000 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 29,000
Exact value

Exact value: 29000 USD

1994-01-01 – 1994-12-31: 29000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.85 million
Calculation and evidence

2882000 − 29000 USD

Exact free cash flow: 2853000 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 1.11 million
Exact value

Exact value: -1105000 USD

1995-01-01 – 1995-12-31: -1105000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.84 million
Exact value

Exact value: -1844000 USD

1995-01-01 – 1995-12-31: -1844000 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 1.25 million
Exact value

Exact value: 1254000 USD

1995-01-01 – 1995-12-31: 1254000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.1 million
Calculation and evidence

-1844000 − 1254000 USD

Exact free cash flow: -3098000 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 1.75 million
Exact value

Exact value: -1749000 USD

1996-01-01 – 1996-12-31: -1749000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.24 million
Exact value

Exact value: -1240000 USD

1996-01-01 – 1996-12-31: -1240000 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 463,000
Exact value

Exact value: 463000 USD

1996-01-01 – 1996-12-31: 463000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.7 million
Calculation and evidence

-1240000 − 463000 USD

Exact free cash flow: -1703000 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 2.09 million
Exact value

Exact value: -2085000 USD

1997-01-01 – 1997-12-31: -2085000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.53 million
Exact value

Exact value: -3529000 USD

1997-01-01 – 1997-12-31: -3529000 USD Inspect Operating Cash Flow 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

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

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: 0000808598, 808598, edgar:808598