FIREBRAND FINANCIAL GROUP INC

EDGAR

36 filing records in this dataset, filed from 1996-09-13 to 2003-03-06. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

396 thousand USD

2002-10-31 · USD

Exact inputs and evidence

Operating margin

-106.82%

2002-10-31 · %

Exact inputs and evidence
  • Operating Income: -423000 USD Source
  • Revenue: 396000 USD Source

Operating cash flow

78 thousand USD

2002-10-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -366000 USD Source
  • Operating Cash Flow: -444000 USD Source
Cash and cash equivalents
837 thousand USD Source
Exact value

837000 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

5.12 million USD

2001-11-01 – 2002-10-31

Exact inputs and evidence
  • Revenue: 3837000 USD · 2001-02-01 – 2002-01-31 Source
  • Revenue: 2802000 USD · 2001-02-01 – 2001-10-31 Source
  • Revenue: 1313000 USD · 2002-02-01 – 2002-04-30 Source
  • Revenue: 2373000 USD · 2002-05-01 – 2002-07-31 Source
  • Revenue: 396000 USD · 2002-08-01 – 2002-10-31 Source

Net income

-3.1 million USD

2001-11-01 – 2002-10-31

Exact inputs and evidence
  • Net income: -10366000 USD · 2001-02-01 – 2002-01-31 Source
  • Net income: -8803000 USD · 2001-02-01 – 2001-10-31 Source
  • Net income: -984000 USD · 2002-02-01 – 2002-04-30 Source
  • Net income: -498000 USD · 2002-05-01 – 2002-07-31 Source
  • Net income: -52000 USD · 2002-08-01 – 2002-10-31 Source

Operating cash flow

664 thousand USD

2001-11-01 – 2002-10-31

Exact inputs and evidence
  • Operating cash flow: -2029000 USD · 2001-02-01 – 2002-01-31 Source
  • Operating cash flow: -3059000 USD · 2001-02-01 – 2001-10-31 Source
  • Operating cash flow: -483000 USD · 2002-02-01 – 2002-04-30 Source
  • Operating cash flow: -444000 USD · 2002-02-01 – 2002-07-31 Source
  • Operating cash flow: -483000 USD · 2002-02-01 – 2002-04-30 Source
  • Operating cash flow: -366000 USD · 2002-02-01 – 2002-10-31 Source
  • Operating cash flow: -444000 USD · 2002-02-01 – 2002-07-31 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: 2003-03-06.

Financial data available through: 2002-01-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2002-01-31
  • Operating income: 3 of 11 periods available· newest 2002-01-31
  • Net income: 8 of 11 periods available· newest 2002-01-31
  • Operating cash flow: 8 of 11 periods available· newest 2002-01-31
  • Capital expenditure: 3 of 11 periods available· newest 2002-01-31
  • Total assets: 7 of 11 periods available· newest 2002-01-31
  • Total liabilities: 7 of 11 periods available· newest 2002-01-31
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 8 of 11 periods available· newest 2002-01-31
  • 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

    +53.2%

    Prior period

    USD 2.5 million

    –

    Current period

    USD 3.84 million

    –

    Exact inputs and evidence

    3837000 − 2504000 = 1333000 USD

    2504000 USD · 2000-02-01 – 2001-01-31

    Inspect prior input Prior source

    3837000 USD · 2001-02-01 – 2002-01-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 9.62 million

    Prior period

    −USD 19.98 million

    –

    Current period

    −USD 10.37 million

    –

    Exact inputs and evidence

    -10366000 − -19981000 = 9615000 USD

    -19981000 USD · 2000-02-01 – 2001-01-31

    Inspect prior input Prior source

    -10366000 USD · 2001-02-01 – 2002-01-31

    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

    +USD 5.53 million

    Prior period

    −USD 7.56 million

    –

    Current period

    −USD 2.03 million

    –

    Exact inputs and evidence

    -2029000 − -7558000 = 5529000 USD

    -7558000 USD · 2000-02-01 – 2001-01-31

    Inspect prior input Prior source

    -2029000 USD · 2001-02-01 – 2002-01-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 712,000

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 712000 = -712000 USD

    712000 USD · 2000-02-01 – 2001-01-31

    Inspect prior input Prior source

    0 USD · 2001-02-01 – 2002-01-31

    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.

2002 2001-02-01 – 2002-01-31

  • Revenue USD 3.84 million 100% of revenue
  • Operating costs Derived USD 9.19 million 240% of revenue
  • Operating income −USD 5.36 million −140% of revenue
  • Tax, interest and other Derived USD 5.01 million 131% of revenue
  • Net income −USD 10.37 million −270% of revenue

Cash

  • Operating cash flow −USD 2.03 million −53% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 2.03 million −53% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 71%23%
  • 2001 Operating loss: operating costs were 559% of revenue.
  • 2002 Operating loss: operating costs were 240% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-02-01 – 1995-01-3132410000 UnavailableUnavailableUnavailable381000 Unavailable
Source
1996 1995-02-01 – 1996-01-3143019000 UnavailableUnavailableUnavailable3469000 Unavailable
Source
1997 1996-02-01 – 1997-01-3167750000 UnavailableUnavailableUnavailable6329000 Unavailable
Source
1998 1997-02-01 – 1998-01-3143212000 UnavailableUnavailableUnavailable-6513000 Unavailable
Source
1999 1998-02-01 – 1999-01-3140607000 UnavailableUnavailableUnavailable-7383000 Unavailable
Source
2000 1999-02-01 – 2000-01-316841000 1554000 Derived 5287000 432000 Derived 4855000 -984000 Derived
Source
2001 2000-02-01 – 2001-01-312504000 14004000 Derived -11500000 8481000 Derived -19981000 -8270000 Derived
Source
2002 2001-02-01 – 2002-01-313837000 9193000 Derived -5356000 5010000 Derived -10366000 -2029000 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 3.8M 2002
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.73.2M54.9M36.6M18.3M0.0199519992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue32410000
1996Revenue43019000
1997Revenue67750000
1998Revenue43212000
1999Revenue40607000
2000Revenue6841000
2001Revenue2504000
2002Revenue3837000

Revenue growth

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

53.2% 2002
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.69%28%-13%-54%-94%199519992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year32.7%
1997Year over year57.5%
1998Year over year-36.2%
1999Year over year-6%
2000Year over year-83.2%
2001Year over year-63.4%
2002Year over year53.2%

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 -139.6% 2002
Net margin -270.2% 2002
Free cash flow margin -52.9% 2002
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.147%-107%-360%-614%-868%1995-01-311999-01-312002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995-01-31Operating marginNot reported
1996-01-31Operating marginNot reported
1997-01-31Operating marginNot reported
1998-01-31Operating marginNot reported
1999-01-31Operating marginNot reported
2000Operating margin77.3%
2001Operating margin-459.3%
2002Operating margin-139.6%
1995Net margin1.2%
1996Net margin8.1%
1997Net margin9.3%
1998Net margin-15.1%
1999Net margin-18.2%
2000Net margin71%
2001Net margin-798%
2002Net margin-270.2%
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow margin-14.4%
2001Free cash flow margin-330.3%
2002Free cash flow margin-52.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2M 2002
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.7.5M3.4M-604.0K-4.6M-8.7M199519992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow909000
1996Operating cash flow6350000
1997Operating cash flow-471000
1998Operating cash flow-4202000
1999Operating cash flow651000
2000Operating cash flow-281000
2001Operating cash flow-7558000
2002Operating cash flow-2029000

Free cash flow

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

USD -2M 2002
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.661.6K-1.7M-4.1M-6.5M-8.9M199519992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flowUnavailable
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flow-984000
2001Free cash flow-8270000
2002Free cash flow-2029000

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.

41.7% 2002
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.51%38%25%13%0%1995-01-3119992002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-01-31Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets47%
1997Liabilities / assets32.2%
1998Liabilities / assets25.3%
1999Liabilities / assets22.4%
2000Liabilities / assets15.6%
2001Liabilities / assets29.2%
2002Liabilities / assets41.7%

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-01-31Current assets / current liabilitiesNot reportedNo source recorded
1996-01-31Current assets / current liabilitiesNot reportedNo source recorded
1997-01-31Current assets / current liabilitiesNot reportedNo source recorded
1998-01-31Current assets / current liabilitiesNot reportedNo source recorded
1999-01-31Current assets / current liabilitiesNot reportedNo source recorded
2000-01-31Current assets / current liabilitiesNot reportedNo source recorded
2001-01-31Current assets / current liabilitiesNot reportedNo source recorded
2002-01-31Current assets / current liabilitiesNot reportedNo source recorded

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 1994-02-01 – 1995-01-31
USD 381,000
Exact value

Exact value: 381000 USD

1994-02-01 – 1995-01-31: 381000 USD Inspect Net Income Open source
Share or cite

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

USD 909,000
Exact value

Exact value: 909000 USD

1994-02-01 – 1995-01-31: 909000 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.

1996 1995-02-01 – 1996-01-31
USD 3.47 million
Exact value

Exact value: 3469000 USD

1995-02-01 – 1996-01-31: 3469000 USD Inspect Net Income Open source
Share or cite

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

USD 6.35 million
Exact value

Exact value: 6350000 USD

1995-02-01 – 1996-01-31: 6350000 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.

1997 1996-02-01 – 1997-01-31
USD 6.33 million
Exact value

Exact value: 6329000 USD

1996-02-01 – 1997-01-31: 6329000 USD Inspect Net Income Open source
Share or cite

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

−USD 471,000
Exact value

Exact value: -471000 USD

1996-02-01 – 1997-01-31: -471000 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.

1998 1997-02-01 – 1998-01-31
−USD 6.51 million
Exact value

Exact value: -6513000 USD

1997-02-01 – 1998-01-31: -6513000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.2 million
Exact value

Exact value: -4202000 USD

1997-02-01 – 1998-01-31: -4202000 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.

1999 1998-02-01 – 1999-01-31
−USD 7.38 million
Exact value

Exact value: -7383000 USD

1998-02-01 – 1999-01-31: -7383000 USD Inspect Net Income Open source
Share or cite

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

USD 651,000
Exact value

Exact value: 651000 USD

1998-02-01 – 1999-01-31: 651000 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.

2000 1999-02-01 – 2000-01-31
USD 4.86 million
Exact value

Exact value: 4855000 USD

1999-02-01 – 2000-01-31: 4855000 USD Inspect Net Income Open source
Share or cite

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

−USD 281,000
Exact value

Exact value: -281000 USD

1999-02-01 – 2000-01-31: -281000 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 703,000
Exact value

Exact value: 703000 USD

1999-02-01 – 2000-01-31: 703000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 984,000
Calculation and evidence

-281000 − 703000 USD

Exact free cash flow: -984000 USD

Share or cite

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

2001 2000-02-01 – 2001-01-31
−USD 19.98 million
Exact value

Exact value: -19981000 USD

2000-02-01 – 2001-01-31: -19981000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.56 million
Exact value

Exact value: -7558000 USD

2000-02-01 – 2001-01-31: -7558000 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 712,000
Exact value

Exact value: 712000 USD

2000-02-01 – 2001-01-31: 712000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.27 million
Calculation and evidence

-7558000 − 712000 USD

Exact free cash flow: -8270000 USD

Share or cite

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

2002 2001-02-01 – 2002-01-31
−USD 10.37 million
Exact value

Exact value: -10366000 USD

2001-02-01 – 2002-01-31: -10366000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.03 million
Exact value

Exact value: -2029000 USD

2001-02-01 – 2002-01-31: -2029000 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 0
Exact value

Exact value: 0 USD

2001-02-01 – 2002-01-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.03 million
Calculation and evidence

-2029000 − 0 USD

Exact free cash flow: -2029000 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.

36 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000814774, 814774, edgar:814774

Also known as GKN HOLDING CORP, RESEARCH PARTNERS INTERNATIONAL INC