IWERKS ENTERTAINMENT INC

EDGAR

28 filing records in this dataset, filed from 1996-05-20 to 2001-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.87 million USD

2001-09-30 · USD

Exact inputs and evidence

Operating margin

-22.93%

2001-09-30 · %

Exact inputs and evidence
  • Operating Income: -887000 USD Source
  • Revenue: 3868000 USD Source

Operating cash flow

-125 thousand USD

2001-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -125000 USD Source

Free cash flow

-243 thousand USD

2001-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -125000 USD Source
  • Capital Expenditure: 118000 USD Source
Cash and cash equivalents
1.99 million USD Source
Exact value

1985000 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

21.2 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Revenue: 6780000 USD · 2000-10-01 – 2000-12-31 Source
  • Revenue: 5922000 USD · 2001-01-01 – 2001-03-31 Source
  • Revenue: 22204000 USD · 2000-07-01 – 2001-06-30 Source
  • Revenue: 17614000 USD · 2000-07-01 – 2001-03-31 Source
  • Revenue: 3868000 USD · 2001-07-01 – 2001-09-30 Source

Net income

-4.71 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Net income: -184000 USD · 2000-10-01 – 2000-12-31 Source
  • Net income: -355000 USD · 2001-01-01 – 2001-03-31 Source
  • Net income: -5037000 USD · 2000-07-01 – 2001-06-30 Source
  • Net income: -1761000 USD · 2000-07-01 – 2001-03-31 Source
  • Net income: -895000 USD · 2001-07-01 – 2001-09-30 Source

Operating cash flow

-306 thousand USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Operating cash flow: 19000 USD · 2000-07-01 – 2000-12-31 Source
  • Operating cash flow: 76000 USD · 2000-07-01 – 2000-09-30 Source
  • Operating cash flow: -250000 USD · 2000-07-01 – 2001-03-31 Source
  • Operating cash flow: 19000 USD · 2000-07-01 – 2000-12-31 Source
  • Operating cash flow: -105000 USD · 2000-07-01 – 2001-06-30 Source
  • Operating cash flow: -250000 USD · 2000-07-01 – 2001-03-31 Source
  • Operating cash flow: -125000 USD · 2001-07-01 – 2001-09-30 Source

Capital expenditure

519 thousand USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Capital expenditure: 222000 USD · 2000-07-01 – 2000-12-31 Source
  • Capital expenditure: 110000 USD · 2000-07-01 – 2000-09-30 Source
  • Capital expenditure: 341000 USD · 2000-07-01 – 2001-03-31 Source
  • Capital expenditure: 222000 USD · 2000-07-01 – 2000-12-31 Source
  • Capital expenditure: 511000 USD · 2000-07-01 – 2001-06-30 Source
  • Capital expenditure: 341000 USD · 2000-07-01 – 2001-03-31 Source
  • Capital expenditure: 118000 USD · 2001-07-01 – 2001-09-30 Source

Free cash flow

-825 thousand USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Operating cash flow: 19000 USD · 2000-07-01 – 2000-12-31 Source
  • Operating cash flow: 76000 USD · 2000-07-01 – 2000-09-30 Source
  • Operating cash flow: -250000 USD · 2000-07-01 – 2001-03-31 Source
  • Operating cash flow: 19000 USD · 2000-07-01 – 2000-12-31 Source
  • Operating cash flow: -105000 USD · 2000-07-01 – 2001-06-30 Source
  • Operating cash flow: -250000 USD · 2000-07-01 – 2001-03-31 Source
  • Operating cash flow: -125000 USD · 2001-07-01 – 2001-09-30 Source
  • Capital expenditure: 222000 USD · 2000-07-01 – 2000-12-31 Source
  • Capital expenditure: 110000 USD · 2000-07-01 – 2000-09-30 Source
  • Capital expenditure: 341000 USD · 2000-07-01 – 2001-03-31 Source
  • Capital expenditure: 222000 USD · 2000-07-01 – 2000-12-31 Source
  • Capital expenditure: 511000 USD · 2000-07-01 – 2001-06-30 Source
  • Capital expenditure: 341000 USD · 2000-07-01 – 2001-03-31 Source
  • Capital expenditure: 118000 USD · 2001-07-01 – 2001-09-30 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: 2001-11-14.

Financial data available through: 2001-06-30.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2001-06-30
  • Operating income: 8 of 11 periods available· newest 2001-06-30
  • Net income: 8 of 11 periods available· newest 2001-06-30
  • Operating cash flow: 8 of 11 periods available· newest 2001-06-30
  • Capital expenditure: 8 of 11 periods available· newest 2001-06-30
  • Total assets: 7 of 11 periods available· newest 2001-06-30
  • Total liabilities: 7 of 11 periods available· newest 2001-06-30
  • Current assets: 7 of 11 periods available· newest 2001-06-30
  • Current liabilities: 7 of 11 periods available· newest 2001-06-30
  • Cash and cash equivalents: 8 of 11 periods available· newest 2001-06-30
  • 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

    -21.4%

    Prior period

    USD 28.24 million

    –

    Current period

    USD 22.2 million

    –

    Exact inputs and evidence

    22204000 − 28243000 = -6039000 USD

    28243000 USD · 1999-07-01 – 2000-06-30

    Inspect prior input Prior source

    22204000 USD · 2000-07-01 – 2001-06-30

    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 17.47 million

    Prior period

    −USD 22.51 million

    –

    Current period

    −USD 5.04 million

    –

    Exact inputs and evidence

    -5037000 − -22507000 = 17470000 USD

    -22507000 USD · 1999-07-01 – 2000-06-30

    Inspect prior input Prior source

    -5037000 USD · 2000-07-01 – 2001-06-30

    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 1.87 million

    Prior period

    −USD 1.98 million

    –

    Current period

    −USD 105,000

    –

    Exact inputs and evidence

    -105000 − -1976000 = 1871000 USD

    -1976000 USD · 1999-07-01 – 2000-06-30

    Inspect prior input Prior source

    -105000 USD · 2000-07-01 – 2001-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -37%

    Prior period

    USD 811,000

    –

    Current period

    USD 511,000

    –

    Exact inputs and evidence

    511000 − 811000 = -300000 USD

    811000 USD · 1999-07-01 – 2000-06-30

    Inspect prior input Prior source

    511000 USD · 2000-07-01 – 2001-06-30

    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.

2001 2000-07-01 – 2001-06-30

  • Revenue USD 22.2 million 100% of revenue
  • Operating costs Derived USD 27.24 million 123% of revenue
  • Operating income −USD 5.03 million −23% of revenue
  • Tax, interest and other Derived USD 3,000 0% of revenue
  • Net income −USD 5.04 million −23% of revenue

Cash

  • Operating cash flow −USD 105,000 −0.5% of revenue
  • Capital expenditure USD 511,000 2.3% of revenue
  • Free cash flow Derived −USD 616,000 −2.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 123% of revenue.
  • 1995 Operating loss: operating costs were 131% of revenue.
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 Operating loss: operating costs were 127% of revenue.
  • 1998 Operating loss: operating costs were 148% of revenue.
  • 1999 Operating loss: operating costs were 114% of revenue.
  • 2000 Operating loss: operating costs were 180% of revenue.
  • 2001 Operating loss: operating costs were 123% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-07-01 – 1994-06-3036624631 45146585 Derived -8521954 -466860 Derived -8055094 -12788870 Derived
Source
1995 1994-07-01 – 1995-06-3044975000 58869000 Derived -13894000 -421000 Derived -13473000 3658000 Derived
Source
1996 1995-07-01 – 1996-06-3048516000 46052000 Derived 2464000 -635000 Derived 3099000 3419000 Derived
Source
1997 1996-07-01 – 1997-06-3039584000 50157000 Derived -10573000 -617000 Derived -9956000 -287000 Derived
Source
1998 1997-07-01 – 1998-06-3025073000 37205000 Derived -12132000 -572000 Derived -11560000 -3656000 Derived
Source
1999 1998-07-01 – 1999-06-3034869000 39855000 Derived -4986000 -208000 Derived -4778000 -1459000 Derived
Source
2000 1999-07-01 – 2000-06-3028243000 50863000 Derived -22620000 -113000 Derived -22507000 -2787000 Derived
Source
2001 2000-07-01 – 2001-06-3022204000 27238000 Derived -5034000 3000 Derived -5037000 -616000 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 22.2M 2001
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.52.4M39.3M26.2M13.1M0.0199419982001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue36624631
1995Revenue44975000
1996Revenue48516000
1997Revenue39584000
1998Revenue25073000
1999Revenue34869000
2000Revenue28243000
2001Revenue22204000

Revenue growth

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

-21.4% 2001
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.45%23%1%-21%-43%199419982001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year22.8%
1996Year over year7.9%
1997Year over year-18.4%
1998Year over year-36.7%
1999Year over year39.1%
2000Year over year-19%
2001Year over year-21.4%

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 -22.7% 2001
Net margin -22.7% 2001
Free cash flow margin -2.8% 2001
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.15%-10%-36%-62%-87%199419982001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-23.3%
1995Operating margin-30.9%
1996Operating margin5.1%
1997Operating margin-26.7%
1998Operating margin-48.4%
1999Operating margin-14.3%
2000Operating margin-80.1%
2001Operating margin-22.7%
1994Net margin-22%
1995Net margin-30%
1996Net margin6.4%
1997Net margin-25.2%
1998Net margin-46.1%
1999Net margin-13.7%
2000Net margin-79.7%
2001Net margin-22.7%
1994Free cash flow margin-34.9%
1995Free cash flow margin8.1%
1996Free cash flow margin7%
1997Free cash flow margin-0.7%
1998Free cash flow margin-14.6%
1999Free cash flow margin-4.2%
2000Free cash flow margin-9.9%
2001Free cash flow margin-2.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -105K 2001
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.6.1M1.7M-2.8M-7.2M-11.7M199419982001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-10438139
1995Operating cash flow4881000
1996Operating cash flow3731000
1997Operating cash flow960000
1998Operating cash flow-1323000
1999Operating cash flow709000
2000Operating cash flow-1976000
2001Operating cash flow-105000

Free cash flow

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

USD -616K 2001
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.5.0M204.2K-4.6M-9.3M-14.1M199419982001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-12788870
1995Free cash flow3658000
1996Free cash flow3419000
1997Free cash flow-287000
1998Free cash flow-3656000
1999Free cash flow-1459000
2000Free cash flow-2787000
2001Free cash flow-616000

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.

71% 2001
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.77%57%38%19%0%1994-06-3019982001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-06-30Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets29.7%
1996Liabilities / assets22.3%
1997Liabilities / assets25%
1998Liabilities / assets27.5%
1999Liabilities / assets37.4%
2000Liabilities / assets63.2%
2001Liabilities / assets71%

Current assets to current liabilities

Current assets divided by current liabilities.

0.77× 2001
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.2.66×1.99×1.33×0.66×0.00×1994-06-3019982001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-06-30Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.58×
1996Current assets / current liabilities2.44×
1997Current assets / current liabilities2.46×
1998Current assets / current liabilities1.52×
1999Current assets / current liabilities1.08×
2000Current assets / current liabilities0.81×
2001Current assets / current liabilities0.77×

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 1993-07-01 – 1994-06-30
−USD 8.06 million
Exact value

Exact value: -8055094 USD

1993-07-01 – 1994-06-30: -8055094 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: -10438139 USD

1993-07-01 – 1994-06-30: -10438139 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 2.35 million
Exact value

Exact value: 2350731 USD

1993-07-01 – 1994-06-30: 2350731 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.79 million
Calculation and evidence

-10438139 − 2350731 USD

Exact free cash flow: -12788870 USD

Share or cite

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

1995 1994-07-01 – 1995-06-30
−USD 13.47 million
Exact value

Exact value: -13473000 USD

1994-07-01 – 1995-06-30: -13473000 USD Inspect Net Income Open source
Share or cite

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

USD 4.88 million
Exact value

Exact value: 4881000 USD

1994-07-01 – 1995-06-30: 4881000 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 1.22 million
Exact value

Exact value: 1223000 USD

1994-07-01 – 1995-06-30: 1223000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.66 million
Calculation and evidence

4881000 − 1223000 USD

Exact free cash flow: 3658000 USD

Share or cite

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

1996 1995-07-01 – 1996-06-30
USD 3.1 million
Exact value

Exact value: 3099000 USD

1995-07-01 – 1996-06-30: 3099000 USD Inspect Net Income Open source
Share or cite

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

USD 3.73 million
Exact value

Exact value: 3731000 USD

1995-07-01 – 1996-06-30: 3731000 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 312,000
Exact value

Exact value: 312000 USD

1995-07-01 – 1996-06-30: 312000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.42 million
Calculation and evidence

3731000 − 312000 USD

Exact free cash flow: 3419000 USD

Share or cite

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

1997 1996-07-01 – 1997-06-30
−USD 9.96 million
Exact value

Exact value: -9956000 USD

1996-07-01 – 1997-06-30: -9956000 USD Inspect Net Income Open source
Share or cite

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

USD 960,000
Exact value

Exact value: 960000 USD

1996-07-01 – 1997-06-30: 960000 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: 1247000 USD

1996-07-01 – 1997-06-30: 1247000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 287,000
Calculation and evidence

960000 − 1247000 USD

Exact free cash flow: -287000 USD

Share or cite

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

1998 1997-07-01 – 1998-06-30
−USD 11.56 million
Exact value

Exact value: -11560000 USD

1997-07-01 – 1998-06-30: -11560000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.32 million
Exact value

Exact value: -1323000 USD

1997-07-01 – 1998-06-30: -1323000 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 2.33 million
Exact value

Exact value: 2333000 USD

1997-07-01 – 1998-06-30: 2333000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.66 million
Calculation and evidence

-1323000 − 2333000 USD

Exact free cash flow: -3656000 USD

Share or cite

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

1999 1998-07-01 – 1999-06-30
−USD 4.78 million
Exact value

Exact value: -4778000 USD

1998-07-01 – 1999-06-30: -4778000 USD Inspect Net Income Open source
Share or cite

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

USD 709,000
Exact value

Exact value: 709000 USD

1998-07-01 – 1999-06-30: 709000 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 2.17 million
Exact value

Exact value: 2168000 USD

1998-07-01 – 1999-06-30: 2168000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.46 million
Calculation and evidence

709000 − 2168000 USD

Exact free cash flow: -1459000 USD

Share or cite

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

2000 1999-07-01 – 2000-06-30
−USD 22.51 million
Exact value

Exact value: -22507000 USD

1999-07-01 – 2000-06-30: -22507000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.98 million
Exact value

Exact value: -1976000 USD

1999-07-01 – 2000-06-30: -1976000 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 811,000
Exact value

Exact value: 811000 USD

1999-07-01 – 2000-06-30: 811000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.79 million
Calculation and evidence

-1976000 − 811000 USD

Exact free cash flow: -2787000 USD

Share or cite

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

2001 2000-07-01 – 2001-06-30
−USD 5.04 million
Exact value

Exact value: -5037000 USD

2000-07-01 – 2001-06-30: -5037000 USD Inspect Net Income Open source
Share or cite

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

−USD 105,000
Exact value

Exact value: -105000 USD

2000-07-01 – 2001-06-30: -105000 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 511,000
Exact value

Exact value: 511000 USD

2000-07-01 – 2001-06-30: 511000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 616,000
Calculation and evidence

-105000 − 511000 USD

Exact free cash flow: -616000 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.

28 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000830404, 830404, edgar:830404