ML MEDIA OPPORTUNITY PARTNERS L P ET AL

EDGAR

34 filing records in this dataset, filed from 1994-03-31 to 2001-11-14. Explore the available filing history and original sources.

Watchlist

Latest fiscal year

Revenue

62.5 million USD

1993 · USD

Exact inputs and evidence

Operating margin

-6.85%

1993 · %

Exact inputs and evidence
  • Operating Income: -4277651 USD Source
  • Revenue: 62453885 USD Source

Operating cash flow

10.4 million USD

1993 · USD

Exact inputs and evidence
  • Operating Cash Flow: 10438263 USD Source

Free cash flow

5.14 million USD

1993 · USD

Exact inputs and evidence
  • Operating Cash Flow: 10438263 USD Source
  • Capital Expenditure: 5297702 USD Source
Cash and cash equivalents
11.7 million USD Source
Exact value

11689661 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

-1.04 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Net income: -1360336 USD · 2000-01-01 – 2000-12-31 Source
  • Net income: -1050832 USD · 2000-01-01 – 2000-09-30 Source
  • Net income: -341477 USD · 2001-01-01 – 2001-03-31 Source
  • Net income: -3.26 USD · 2001-04-01 – 2001-06-30 Source
  • Net income: -387580 USD · 2001-07-01 – 2001-09-30 Source

Operating cash flow

678 thousand USD

2000-07-01 – 2001-06-30

Exact inputs and evidence
  • Operating cash flow: 465783 USD · 2000-01-01 – 2000-09-30 Source
  • Operating cash flow: 294245 USD · 2000-01-01 – 2000-06-30 Source
  • Operating cash flow: 651381 USD · 2000-01-01 – 2000-12-31 Source
  • Operating cash flow: 465783 USD · 2000-01-01 – 2000-09-30 Source
  • Operating cash flow: 223355 USD · 2001-01-01 – 2001-03-31 Source
  • Operating cash flow: 321298 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: 223355 USD · 2001-01-01 – 2001-03-31 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: 2001-11-14.

Financial data available through: 2000-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1993-12-31
  • Operating income: 3 of 11 periods available· newest 1993-12-31
  • Net income: 8 of 11 periods available· newest 2000-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2000-12-31
  • Capital expenditure: 5 of 11 periods available· newest 1995-12-31
  • Total assets: 8 of 11 periods available· newest 2000-12-31
  • Total liabilities: 8 of 11 periods available· newest 2000-12-31
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 10 of 11 periods available· newest 2000-12-31
  • 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.

  • Net income

    +USD 285,564

    Prior period

    −USD 1.65 million

    –

    Current period

    −USD 1.36 million

    –

    Exact inputs and evidence

    -1360336 − -1645900 = 285564 USD

    -1645900 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    -1360336 USD · 2000-01-01 – 2000-12-31

    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

    +41.5%

    Prior period

    USD 460,437

    –

    Current period

    USD 651,381

    –

    Exact inputs and evidence

    651381 − 460437 = 190944 USD

    460437 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    651381 USD · 2000-01-01 – 2000-12-31

    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: Revenue, 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.

1993 1993-01-01 – 1993-12-31

  • Revenue USD 62.45 million 100% of revenue
  • Operating costs Derived USD 66.73 million 107% of revenue
  • Operating income −USD 4.28 million −6.8% of revenue
  • Tax, interest and other Derived −USD 4.28 million −6.8% of revenue
  • Net income −USD 302.94 −0% of revenue

Cash

  • Operating cash flow USD 10.44 million 17% of revenue
  • Capital expenditure USD 5.3 million 8.5% of revenue
  • Free cash flow Derived USD 5.14 million 8.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1991 Not shown: operating income or net income is not reported.
  • 1992 Not shown: operating income or net income is not reported.
  • 1993 Operating loss: operating costs were 107% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1991 1991-01-01 – 1991-12-3142041854 86247073 Derived -44205219 UnavailableUnavailable-1941934 Derived
Source
1992 1992-01-01 – 1992-12-3152143892 56539788 Derived -4395896 UnavailableUnavailable-3394761 Derived
Source
1993 1993-01-01 – 1993-12-3162453885 66731536 Derived -4277651 -4277348.06 Derived -302.94 5140561 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 62.5M 1993
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.67.5M50.6M33.7M16.9M0.0199119921993
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Revenue42041854
1992Revenue52143892
1993Revenue62453885

Revenue growth

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

19.8% 1993
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.26.0%19.5%13.0%6.5%0.0%199119921993
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1991Year over yearNo prior comparable period
1992Year over year24%
1993Year over year19.8%

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 -6.8% 1993
Net margin -0% 1993
Free cash flow margin 8.2% 1993
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.17%-16%-48%-81%-114%199119921993
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1991Operating margin-105.1%
1992Operating margin-8.4%
1993Operating margin-6.8%
1991-12-31Net marginNot reported
1992-12-31Net marginNot reported
1993Net margin-0%
1991Free cash flow margin-4.6%
1992Free cash flow margin-6.5%
1993Free cash flow margin8.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 10.4M 1993
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.11.3M8.5M5.6M2.8M0.0199119921993
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Operating cash flow3126044
1992Operating cash flow1904891
1993Operating cash flow10438263

Free cash flow

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

USD 5.1M 1993
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.5.8M3.3M872.9K-1.6M-4.1M199119921993
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1991Free cash flow-1941934
1992Free cash flow-3394761
1993Free cash flow5140561

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.

305.5% 1993
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.330%247%165%82%0%1991-12-311992-12-311993
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1991-12-31Liabilities / assetsNot reportedNo source recorded
1992-12-31Liabilities / assetsNot reportedNo source recorded
1993Liabilities / assets305.5%

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
1991-12-31Current assets / current liabilitiesNot reportedNo source recorded
1992-12-31Current assets / current liabilitiesNot reportedNo source recorded
1993-12-31Current 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
1991 1991-01-01 – 1991-12-31
Unavailable Not reported for this period.
USD 3.13 million
Exact value

Exact value: 3126044 USD

1991-01-01 – 1991-12-31: 3126044 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 5.07 million
Exact value

Exact value: 5067978 USD

1991-01-01 – 1991-12-31: 5067978 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.94 million
Calculation and evidence

3126044 − 5067978 USD

Exact free cash flow: -1941934 USD

Share or cite

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

1992 1992-01-01 – 1992-12-31
Unavailable Not reported for this period.
USD 1.9 million
Exact value

Exact value: 1904891 USD

1992-01-01 – 1992-12-31: 1904891 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 5.3 million
Exact value

Exact value: 5299652 USD

1992-01-01 – 1992-12-31: 5299652 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.39 million
Calculation and evidence

1904891 − 5299652 USD

Exact free cash flow: -3394761 USD

Share or cite

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

1993 1993-01-01 – 1993-12-31
−USD 302.94
Exact value

Exact value: -302.94 USD

1993-01-01 – 1993-12-31: -302.94 USD Inspect Net Income Open source
Share or cite

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

USD 10.44 million
Exact value

Exact value: 10438263 USD

1993-01-01 – 1993-12-31: 10438263 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 5.3 million
Exact value

Exact value: 5297702 USD

1993-01-01 – 1993-12-31: 5297702 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.14 million
Calculation and evidence

10438263 − 5297702 USD

Exact free cash flow: 5140561 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
USD 1,036.4
Exact value

Exact value: 1036.4 USD

1994-01-01 – 1994-12-31: 1036.4 USD Inspect Net Income Open source
Share or cite

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

−USD 1.13 million
Exact value

Exact value: -1131159 USD

1994-01-01 – 1994-12-31: -1131159 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 1.15 million
Exact value

Exact value: 1147149 USD

1994-01-01 – 1994-12-31: 1147149 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.28 million
Calculation and evidence

-1131159 − 1147149 USD

Exact free cash flow: -2278308 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 63.57
Exact value

Exact value: 63.57 USD

1995-01-01 – 1995-12-31: 63.57 USD Inspect Net Income Open source
Share or cite

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

−USD 999,230
Exact value

Exact value: -999230 USD

1995-01-01 – 1995-12-31: -999230 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

1995-01-01 – 1995-12-31: 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 999,230
Calculation and evidence

-999230 − 0 USD

Exact free cash flow: -999230 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 189.93
Exact value

Exact value: 189.93 USD

1996-01-01 – 1996-12-31: 189.93 USD Inspect Net Income Open source
Share or cite

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

USD 938,252
Exact value

Exact value: 938252 USD

1996-01-01 – 1996-12-31: 938252 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 4.36 million
Exact value

Exact value: 4364881 USD

1997-01-01 – 1997-12-31: 4364881 USD Inspect Net Income Open source
Share or cite

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

USD 4.87 million
Exact value

Exact value: 4866760 USD

1997-01-01 – 1997-12-31: 4866760 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 571,192
Exact value

Exact value: -571192 USD

1998-01-01 – 1998-12-31: -571192 USD Inspect Net Income Open source
Share or cite

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

−USD 4.22 million
Exact value

Exact value: -4217613 USD

1998-01-01 – 1998-12-31: -4217613 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 1.65 million
Exact value

Exact value: -1645900 USD

1999-01-01 – 1999-12-31: -1645900 USD Inspect Net Income Open source
Share or cite

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

USD 460,437
Exact value

Exact value: 460437 USD

1999-01-01 – 1999-12-31: 460437 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 1.36 million
Exact value

Exact value: -1360336 USD

2000-01-01 – 2000-12-31: -1360336 USD Inspect Net Income Open source
Share or cite

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

USD 651,381
Exact value

Exact value: 651381 USD

2000-01-01 – 2000-12-31: 651381 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.

34 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000818080, 818080, edgar:818080

Also known as ML MEDIA OPPORTUNITY PARTNERS L P