EXCAL ENTERPRISES INC

EDGAR

32 filing records in this dataset, filed from 1995-05-17 to 2002-02-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.54 million USD

2001-12-31 · USD

Exact inputs and evidence

Net margin

2.42%

2001-12-31 · %

Exact inputs and evidence

Operating cash flow

-128 thousand USD

2001-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -577960 USD Source
  • Operating Cash Flow: -450264 USD Source

Free cash flow

-189 thousand USD

2001-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -577960 USD Source
  • Operating Cash Flow: -450264 USD Source
  • Capital Expenditure: 264981 USD Source
  • Capital Expenditure: 203361 USD Source
Cash and cash equivalents
1.57 million USD Source
Exact value

1568688 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

10.1 million USD

2001-01-01 – 2001-12-31

Exact inputs and evidence
  • Revenue: 8538446 USD · 2000-04-01 – 2001-03-31 Source
  • Revenue: 6647304 USD · 2000-04-01 – 2000-12-31 Source
  • Revenue: 2078119 USD · 2001-04-01 – 2001-06-30 Source
  • Revenue: 2548592 USD · 2001-07-01 – 2001-09-30 Source
  • Revenue: 3542155 USD · 2001-10-01 – 2001-12-31 Source

Net income

-826 thousand USD

2001-01-01 – 2001-12-31

Exact inputs and evidence
  • Net income: -1717781 USD · 2000-04-01 – 2001-03-31 Source
  • Net income: -782474 USD · 2000-04-01 – 2000-12-31 Source
  • Net income: 135067 USD · 2001-04-01 – 2001-06-30 Source
  • Net income: -111197 USD · 2001-07-01 – 2001-09-30 Source
  • Net income: 85773 USD · 2001-10-01 – 2001-12-31 Source

Operating cash flow

-1.3 million USD

2001-01-01 – 2001-12-31

Exact inputs and evidence
  • Operating cash flow: -2046843 USD · 2000-04-01 – 2001-03-31 Source
  • Operating cash flow: -1326046 USD · 2000-04-01 – 2000-12-31 Source
  • Operating cash flow: 384011 USD · 2001-04-01 – 2001-06-30 Source
  • Operating cash flow: -450264 USD · 2001-04-01 – 2001-09-30 Source
  • Operating cash flow: 384011 USD · 2001-04-01 – 2001-06-30 Source
  • Operating cash flow: -577960 USD · 2001-04-01 – 2001-12-31 Source
  • Operating cash flow: -450264 USD · 2001-04-01 – 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: 2002-02-14.

Financial data available through: 2001-03-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2001-03-31
  • Operating income: 2 of 11 periods available· newest 2001-03-31
  • Net income: 7 of 11 periods available· newest 2001-03-31
  • Operating cash flow: 7 of 11 periods available· newest 2001-03-31
  • Capital expenditure: 7 of 11 periods available· newest 2001-03-31
  • Total assets: 6 of 11 periods available· newest 2001-03-31
  • Total liabilities: 6 of 11 periods available· newest 2001-03-31
  • Current assets: 6 of 11 periods available· newest 2001-03-31
  • Current liabilities: 6 of 11 periods available· newest 2001-03-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2001-03-31
  • 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

    +12.5%

    Prior period

    USD 7.59 million

    –

    Current period

    USD 8.54 million

    –

    Exact inputs and evidence

    8538446 − 7587773 = 950673 USD

    7587773 USD · 1999-04-01 – 2000-03-31

    Inspect prior input Prior source

    8538446 USD · 2000-04-01 – 2001-03-31

    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 964,595

    Prior period

    −USD 753,186

    –

    Current period

    −USD 1.72 million

    –

    Exact inputs and evidence

    -1717781 − -753186 = -964595 USD

    -753186 USD · 1999-04-01 – 2000-03-31

    Inspect prior input Prior source

    -1717781 USD · 2000-04-01 – 2001-03-31

    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

    -842.9%

    Prior period

    USD 275,528

    –

    Current period

    −USD 2.05 million

    –

    Exact inputs and evidence

    -2046843 − 275528 = -2322371 USD

    275528 USD · 1999-04-01 – 2000-03-31

    Inspect prior input Prior source

    -2046843 USD · 2000-04-01 – 2001-03-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +1,033.3%

    Prior period

    USD 59,533

    –

    Current period

    USD 674,705

    –

    Exact inputs and evidence

    674705 − 59533 = 615172 USD

    59533 USD · 1999-04-01 – 2000-03-31

    Inspect prior input Prior source

    674705 USD · 2000-04-01 – 2001-03-31

    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.

2001 2000-04-01 – 2001-03-31

  • Revenue USD 8.54 million 100% of revenue
  • Operating costs Derived USD 8.71 million 102% of revenue
  • Operating income −USD 168,979 −2% of revenue
  • Tax, interest and other Derived USD 1.55 million 18% of revenue
  • Net income −USD 1.72 million −20% of revenue

Cash

  • Operating cash flow −USD 2.05 million −24% of revenue
  • Capital expenditure USD 674,705 7.9% of revenue
  • Free cash flow Derived −USD 2.72 million −32% 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 Net loss: net income was −9.9% of revenue.
  • 2001 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-07-01 – 1995-06-301119566 UnavailableUnavailableUnavailable1560467 Unavailable
Source
1996 1995-07-01 – 1996-06-303021743 UnavailableUnavailableUnavailable-705417 441891 Derived
Source
1997 1996-07-01 – 1997-06-303344700 UnavailableUnavailableUnavailable219821 56097 Derived
Source
1998 1997-07-01 – 1998-06-304581058 UnavailableUnavailableUnavailable442370 335140 Derived
Source
1999 1998-04-01 – 1999-03-313926586 UnavailableUnavailableUnavailable-338016 -691463 Derived
Source
2000 1999-04-01 – 2000-03-317587773 6947229 Derived 640544 1393730 Derived -753186 215995 Derived
Source
2001 2000-04-01 – 2001-03-318538446 8707425 Derived -168979 1548802 Derived -1717781 -2721548 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 8.5M 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.9.2M6.9M4.6M2.3M0.0199519982001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue1119566
1996Revenue3021743
1997Revenue3344700
1998Revenue4581058
1999Revenue3926586
2000Revenue7587773
2001Revenue8538446

Revenue growth

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

12.5% 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.183%138%92%46%0%199519982001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year169.9%
1997Year over year10.7%
1998Year over year37%
1999Year over yearNo prior comparable period
2000Year over year93.2%
2001Year over year12.5%

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 -2% 2001
Net margin -20.1% 2001
Free cash flow margin -31.9% 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.153%103%54%4%-46%1995-06-301998-06-302001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995-06-30Operating marginNot reported
1996-06-30Operating marginNot reported
1997-06-30Operating marginNot reported
1998-06-30Operating marginNot reported
1999-03-31Operating marginNot reported
2000Operating margin8.4%
2001Operating margin-2%
1995Net margin139.4%
1996Net margin-23.3%
1997Net margin6.6%
1998Net margin9.7%
1999Net margin-8.6%
2000Net margin-9.9%
2001Net margin-20.1%
1995Free cash flow marginNot reported
1996Free cash flow margin14.6%
1997Free cash flow margin1.7%
1998Free cash flow margin7.3%
1999Free cash flow margin-17.6%
2000Free cash flow margin2.8%
2001Free cash flow margin-31.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2M 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.4.6M2.8M1.0M-764.1K-2.5M199519982001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow4061433
1996Operating cash flow560112
1997Operating cash flow377986
1998Operating cash flow462620
1999Operating cash flow-512698
2000Operating cash flow275528
2001Operating cash flow-2046843

Free cash flow

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

USD -2.7M 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.695.0K-222.4K-1.1M-2.1M-3.0M199519982001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flowUnavailable
1996Free cash flow441891
1997Free cash flow56097
1998Free cash flow335140
1999Free cash flow-691463
2000Free cash flow215995
2001Free cash flow-2721548

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.

97.5% 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.105%79%53%26%0%1995-06-3019982001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-06-30Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets26.3%
1997Liabilities / assets35%
1998Liabilities / assets71.1%
1999Liabilities / assets74.4%
2000Liabilities / assets84%
2001Liabilities / assets97.5%

Current assets to current liabilities

Current assets divided by current liabilities.

2.64× 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.9.14×6.86×4.57×2.29×0.00×1995-06-3019982001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-06-30Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities3.03×
1997Current assets / current liabilities1.11×
1998Current assets / current liabilities8.47×
1999Current assets / current liabilities5.08×
2000Current assets / current liabilities4.01×
2001Current assets / current liabilities2.64×

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 1994-07-01 – 1995-06-30
USD 1.56 million
Exact value

Exact value: 1560467 USD

1994-07-01 – 1995-06-30: 1560467 USD Inspect Net Income Open source
Share or cite

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

USD 4.06 million
Exact value

Exact value: 4061433 USD

1994-07-01 – 1995-06-30: 4061433 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

1996 1995-07-01 – 1996-06-30
−USD 705,417
Exact value

Exact value: -705417 USD

1995-07-01 – 1996-06-30: -705417 USD Inspect Net Income Open source
Share or cite

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

USD 560,112
Exact value

Exact value: 560112 USD

1995-07-01 – 1996-06-30: 560112 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 118,221
Exact value

Exact value: 118221 USD

1995-07-01 – 1996-06-30: 118221 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 441,891
Calculation and evidence

560112 − 118221 USD

Exact free cash flow: 441891 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 219,821
Exact value

Exact value: 219821 USD

1996-07-01 – 1997-06-30: 219821 USD Inspect Net Income Open source
Share or cite

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

USD 377,986
Exact value

Exact value: 377986 USD

1996-07-01 – 1997-06-30: 377986 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 321,889
Exact value

Exact value: 321889 USD

1996-07-01 – 1997-06-30: 321889 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 56,097
Calculation and evidence

377986 − 321889 USD

Exact free cash flow: 56097 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 442,370
Exact value

Exact value: 442370 USD

1997-07-01 – 1998-06-30: 442370 USD Inspect Net Income Open source
Share or cite

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

USD 462,620
Exact value

Exact value: 462620 USD

1997-07-01 – 1998-06-30: 462620 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 127,480
Exact value

Exact value: 127480 USD

1997-07-01 – 1998-06-30: 127480 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 335,140
Calculation and evidence

462620 − 127480 USD

Exact free cash flow: 335140 USD

Share or cite

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

1999 1998-04-01 – 1999-03-31
−USD 338,016
Exact value

Exact value: -338016 USD

1998-04-01 – 1999-03-31: -338016 USD Inspect Net Income Open source
Share or cite

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

−USD 512,698
Exact value

Exact value: -512698 USD

1998-04-01 – 1999-03-31: -512698 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 178,765
Exact value

Exact value: 178765 USD

1998-04-01 – 1999-03-31: 178765 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 691,463
Calculation and evidence

-512698 − 178765 USD

Exact free cash flow: -691463 USD

Share or cite

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

2000 1999-04-01 – 2000-03-31
−USD 753,186
Exact value

Exact value: -753186 USD

1999-04-01 – 2000-03-31: -753186 USD Inspect Net Income Open source
Share or cite

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

USD 275,528
Exact value

Exact value: 275528 USD

1999-04-01 – 2000-03-31: 275528 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 59,533
Exact value

Exact value: 59533 USD

1999-04-01 – 2000-03-31: 59533 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 215,995
Calculation and evidence

275528 − 59533 USD

Exact free cash flow: 215995 USD

Share or cite

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

2001 2000-04-01 – 2001-03-31
−USD 1.72 million
Exact value

Exact value: -1717781 USD

2000-04-01 – 2001-03-31: -1717781 USD Inspect Net Income Open source
Share or cite

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

−USD 2.05 million
Exact value

Exact value: -2046843 USD

2000-04-01 – 2001-03-31: -2046843 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 674,705
Exact value

Exact value: 674705 USD

2000-04-01 – 2001-03-31: 674705 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.72 million
Calculation and evidence

-2046843 − 674705 USD

Exact free cash flow: -2721548 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.

32 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000832813, 832813, edgar:832813

Also known as ASSIX INTERNATIONAL INC