MOA HOSPITALITY INC

EDGAR

30 filing records in this dataset, filed from 1996-08-13 to 2003-11-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

14.2 million USD

2003-06-30 · USD

Exact inputs and evidence

Operating margin

14.87%

2003-06-30 · %

Exact inputs and evidence
  • Operating Income: 2111000 USD Source
  • Revenue: 14195000 USD Source

Operating cash flow

2.55 million USD

2003-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 4452000 USD Source
  • Operating Cash Flow: 1900000 USD Source
Cash and cash equivalents
4.29 million USD Source
Exact value

4289000 USD

Long-term debt including current maturities
147 million USD Source
Exact value

146592000 USD

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

56 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Revenue: 16890000 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 57007208 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 43835000 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 11724000 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 14195000 USD · 2003-04-01 – 2003-06-30 Source

Net income

-6.14 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Net income: 324000 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: -4825182 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -2381000 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -2373000 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: -1648000 USD · 2003-04-01 – 2003-06-30 Source

Operating cash flow

15.6 million USD

2002-07-01 – 2003-06-30

Exact inputs and evidence
  • Operating cash flow: 9919000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 5811000 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: 17005250 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: 9919000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 1900000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: 4452000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: 1900000 USD · 2003-01-01 – 2003-03-31 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: 2003-11-12.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2002-12-31
  • Operating income: 9 of 11 periods available· newest 2002-12-31
  • Net income: 9 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2002-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 8 of 11 periods available· newest 2002-12-31
  • Total liabilities: 8 of 11 periods available· newest 2002-12-31
  • Current assets: 7 of 11 periods available· newest 2002-12-31
  • Current liabilities: 7 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2002-12-31
  • Long-term debt including current maturities: 7 of 11 periods available· newest 2002-12-31
  • 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

    -4.7%

    Prior period

    USD 59.83 million

    –

    Current period

    USD 57.01 million

    –

    Exact inputs and evidence

    57007208 − 59833674 = -2826466 USD

    59833674 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    57007208 USD · 2002-01-01 – 2002-12-31

    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 3.99 million

    Prior period

    −USD 8.82 million

    –

    Current period

    −USD 4.83 million

    –

    Exact inputs and evidence

    -4825182 − -8817890 = 3992708 USD

    -8817890 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -4825182 USD · 2002-01-01 – 2002-12-31

    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

    +418.9%

    Prior period

    USD 3.28 million

    –

    Current period

    USD 17.01 million

    –

    Exact inputs and evidence

    17005250 − 3276953 = 13728297 USD

    3276953 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    17005250 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 57.01 million 100% of revenue
  • Operating costs Derived USD 64.22 million 113% of revenue
  • Operating income −USD 7.21 million −13% of revenue
  • Tax, interest and other Derived −USD 2.39 million −4.2% of revenue
  • Net income −USD 4.83 million −8.5% of revenue

Cash

  • Operating cash flow USD 17.01 million 30% 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 95%
  • 1995 99%
  • 1996 Operating loss: operating costs were 101% of revenue.
  • 1997 Operating loss: operating costs were 105% of revenue.
  • 1998 Operating loss: operating costs were 118% of revenue.
  • 1999 Operating loss: operating costs were 114% of revenue.
  • 2000 Operating loss: operating costs were 116% of revenue.
  • 2001 Operating loss: operating costs were 125% of revenue.
  • 2002 Operating loss: operating costs were 113% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3187066993 82606659 Derived 4460334 4045915 Derived 414419 Unavailable
Source
1995 1995-01-01 – 1995-12-31112720370 111034912 Derived 1685458 152069 Derived 1533389 Unavailable
Source
1996 1996-01-01 – 1996-12-31128270779 129350781 Derived -1080002 -1767258 Derived 687256 Unavailable
Source
1997 1997-01-01 – 1997-12-31122367139 128779956 Derived -6412817 -3041002 Derived -3371815 Unavailable
Source
1998 1998-01-01 – 1998-12-31116326774 137101517 Derived -20774743 -23926648 Derived 3151905 Unavailable
Source
1999 1999-01-01 – 1999-12-31103431089 118294192 Derived -14863103 -7188585 Derived -7674518 Unavailable
Source
2000 2000-01-01 – 2000-12-3168912087 80164192 Derived -11252105 -10468165 Derived -783940 Unavailable
Source
2001 2001-01-01 – 2001-12-3159833674 75019146 Derived -15185472 -6367582 Derived -8817890 Unavailable
Source
2002 2002-01-01 – 2002-12-3157007208 64220316 Derived -7213108 -2387926 Derived -4825182 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 57M 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.138.5M103.9M69.3M34.6M0.0199419982002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue87066993
1995Revenue112720370
1996Revenue128270779
1997Revenue122367139
1998Revenue116326774
1999Revenue103431089
2000Revenue68912087
2001Revenue59833674
2002Revenue57007208

Revenue growth

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

-4.7% 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.34%16%-2%-20%-38%199419982002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year29.5%
1996Year over year13.8%
1997Year over year-4.6%
1998Year over year-4.9%
1999Year over year-11.1%
2000Year over year-33.4%
2001Year over year-13.2%
2002Year over year-4.7%

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 -12.7% 2002
Net margin -8.5% 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.7.6%-1.3%-10.1%-19.0%-27.8%199419982002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin5.1%
1995Operating margin1.5%
1996Operating margin-0.8%
1997Operating margin-5.2%
1998Operating margin-17.9%
1999Operating margin-14.4%
2000Operating margin-16.3%
2001Operating margin-25.4%
2002Operating margin-12.7%
1994Net margin0.5%
1995Net margin1.4%
1996Net margin0.5%
1997Net margin-2.8%
1998Net margin2.7%
1999Net margin-7.4%
2000Net margin-1.1%
2001Net margin-14.7%
2002Net margin-8.5%
1994Free cash flow marginNot reported
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 marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 17M 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.18.4M13.8M9.2M4.6M0.0199419982002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow10494372
1995Operating cash flow8144151
1996Operating cash flow13477147
1997Operating cash flow15947427
1998Operating cash flow9472302
1999Operating cash flow11971736
2000Operating cash flow2549775
2001Operating cash flow3276953
2002Operating cash flow17005250

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flowUnavailable
1995Free cash flowUnavailable
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free 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.

99.7% 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.108%81%54%27%0%1994-12-3119982002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets92.6%
1996Liabilities / assets93.3%
1997Liabilities / assets94.1%
1998Liabilities / assets92.8%
1999Liabilities / assets94.6%
2000Liabilities / assets94.3%
2001Liabilities / assets97.9%
2002Liabilities / assets99.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.09× 2002
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.0.87×0.66×0.44×0.22×0.00×1994-12-3119982002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995-12-31Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities0.81×
1997Current assets / current liabilities0.23×
1998Current assets / current liabilities0.44×
1999Current assets / current liabilities0.24×
2000Current assets / current liabilities0.2×
2001Current assets / current liabilities0.1×
2002Current assets / current liabilities0.09×

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 414,419
Exact value

Exact value: 414419 USD

1994-01-01 – 1994-12-31: 414419 USD Inspect Net Income Open source
Share or cite

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

USD 10.49 million
Exact value

Exact value: 10494372 USD

1994-01-01 – 1994-12-31: 10494372 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.

1995 1995-01-01 – 1995-12-31
USD 1.53 million
Exact value

Exact value: 1533389 USD

1995-01-01 – 1995-12-31: 1533389 USD Inspect Net Income Open source
Share or cite

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

USD 8.14 million
Exact value

Exact value: 8144151 USD

1995-01-01 – 1995-12-31: 8144151 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 1996-01-01 – 1996-12-31
USD 687,256
Exact value

Exact value: 687256 USD

1996-01-01 – 1996-12-31: 687256 USD Inspect Net Income Open source
Share or cite

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

USD 13.48 million
Exact value

Exact value: 13477147 USD

1996-01-01 – 1996-12-31: 13477147 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 1997-01-01 – 1997-12-31
−USD 3.37 million
Exact value

Exact value: -3371815 USD

1997-01-01 – 1997-12-31: -3371815 USD Inspect Net Income Open source
Share or cite

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

USD 15.95 million
Exact value

Exact value: 15947427 USD

1997-01-01 – 1997-12-31: 15947427 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 1998-01-01 – 1998-12-31
USD 3.15 million
Exact value

Exact value: 3151905 USD

1998-01-01 – 1998-12-31: 3151905 USD Inspect Net Income Open source
Share or cite

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

USD 9.47 million
Exact value

Exact value: 9472302 USD

1998-01-01 – 1998-12-31: 9472302 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 1999-01-01 – 1999-12-31
−USD 7.67 million
Exact value

Exact value: -7674518 USD

1999-01-01 – 1999-12-31: -7674518 USD Inspect Net Income Open source
Share or cite

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

USD 11.97 million
Exact value

Exact value: 11971736 USD

1999-01-01 – 1999-12-31: 11971736 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 2000-01-01 – 2000-12-31
−USD 783,940
Exact value

Exact value: -783940 USD

2000-01-01 – 2000-12-31: -783940 USD Inspect Net Income Open source
Share or cite

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

USD 2.55 million
Exact value

Exact value: 2549775 USD

2000-01-01 – 2000-12-31: 2549775 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.

2001 2001-01-01 – 2001-12-31
−USD 8.82 million
Exact value

Exact value: -8817890 USD

2001-01-01 – 2001-12-31: -8817890 USD Inspect Net Income Open source
Share or cite

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

USD 3.28 million
Exact value

Exact value: 3276953 USD

2001-01-01 – 2001-12-31: 3276953 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.

2002 2002-01-01 – 2002-12-31
−USD 4.83 million
Exact value

Exact value: -4825182 USD

2002-01-01 – 2002-12-31: -4825182 USD Inspect Net Income Open source
Share or cite

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

USD 17.01 million
Exact value

Exact value: 17005250 USD

2002-01-01 – 2002-12-31: 17005250 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.

30 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000816746, 816746, edgar:816746

Also known as MOTELS OF AMERICA INC