WORK RECOVERY INC

EDGAR

15 filing records in this dataset, filed from 1996-04-29 to 1998-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

246 thousand USD

1998-03-31 · USD

Exact inputs and evidence

Operating margin

-146.34%

1998-03-31 · %

Exact inputs and evidence
  • Operating Income: -360000 USD Source
  • Revenue: 246000 USD Source

Operating cash flow

-108 thousand USD

1998-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -803000 USD Source
  • Operating Cash Flow: -695000 USD Source
Cash and cash equivalents
32 thousand USD Source
Exact value

32000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 1998-05-15.

Financial data available through: 1996-06-30.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1996-06-30
  • Operating income: 4 of 11 periods available· newest 1996-06-30
  • Net income: 4 of 11 periods available· newest 1996-06-30
  • Operating cash flow: 4 of 11 periods available· newest 1996-06-30
  • Capital expenditure: 3 of 11 periods available· newest 1996-06-30
  • Total assets: 4 of 11 periods available· newest 1996-06-30
  • Total liabilities: 2 of 11 periods available· newest 1996-06-30
  • Current assets: 3 of 11 periods available· newest 1996-06-30
  • Current liabilities: 3 of 11 periods available· newest 1996-06-30
  • Cash and cash equivalents: 4 of 11 periods available· newest 1996-06-30
  • 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

    -34.4%

    Prior period

    USD 8.14 million

    –

    Current period

    USD 5.34 million

    –

    Exact inputs and evidence

    5341000 − 8142000 = -2801000 USD

    8142000 USD · 1994-07-01 – 1995-06-30

    Inspect prior input Prior source

    5341000 USD · 1995-07-01 – 1996-06-30

    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 35.33 million

    Prior period

    −USD 50.85 million

    –

    Current period

    −USD 15.52 million

    –

    Exact inputs and evidence

    -15523000 − -50849000 = 35326000 USD

    -50849000 USD · 1994-07-01 – 1995-06-30

    Inspect prior input Prior source

    -15523000 USD · 1995-07-01 – 1996-06-30

    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 2.55 million

    Prior period

    −USD 4.78 million

    –

    Current period

    −USD 7.33 million

    –

    Exact inputs and evidence

    -7331000 − -4779000 = -2552000 USD

    -4779000 USD · 1994-07-01 – 1995-06-30

    Inspect prior input Prior source

    -7331000 USD · 1995-07-01 – 1996-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -22.7%

    Prior period

    USD 554,000

    –

    Current period

    USD 428,000

    –

    Exact inputs and evidence

    428000 − 554000 = -126000 USD

    554000 USD · 1994-07-01 – 1995-06-30

    Inspect prior input Prior source

    428000 USD · 1995-07-01 – 1996-06-30

    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.

1996 1995-07-01 – 1996-06-30

  • Revenue USD 5.34 million 100% of revenue
  • Operating costs Derived USD 19.11 million 358% of revenue
  • Operating income −USD 13.77 million −258% of revenue
  • Tax, interest and other Derived USD 1.75 million 33% of revenue
  • Net income −USD 15.52 million −291% of revenue

Cash

  • Operating cash flow −USD 7.33 million −137% of revenue
  • Capital expenditure USD 428,000 8% of revenue
  • Free cash flow Derived −USD 7.76 million −145% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 90%
  • 1994 9.9%85%
  • 1995 Operating loss: operating costs were 585% of revenue.
  • 1996 Operating loss: operating costs were 358% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1992-07-01 – 1993-06-3016000000 14413000 Derived 1587000 715000 Derived 872000 Unavailable
Source
1994 1993-07-01 – 1994-06-3019976000 16947000 Derived 3029000 1059000 Derived 1970000 -2061000 Derived
Source
1995 1994-07-01 – 1995-06-308142000 47615000 Derived -39473000 11376000 Derived -50849000 -5333000 Derived
Source
1996 1995-07-01 – 1996-06-305341000 19113000 Derived -13772000 1751000 Derived -15523000 -7759000 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 5.3M 1996
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.21.6M16.2M10.8M5.4M0.01993199419951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue16000000
1994Revenue19976000
1995Revenue8142000
1996Revenue5341000

Revenue growth

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

-34.4% 1996
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.32%7%-17%-42%-66%1993199419951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year24.8%
1995Year over year-59.2%
1996Year over year-34.4%

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 -257.9% 1996
Net margin -290.6% 1996
Free cash flow margin -145.3% 1996
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.66%-119%-305%-490%-676%1993199419951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin9.9%
1994Operating margin15.2%
1995Operating margin-484.8%
1996Operating margin-257.9%
1993Net margin5.5%
1994Net margin9.9%
1995Net margin-624.5%
1996Net margin-290.6%
1993Free cash flow marginNot reported
1994Free cash flow margin-10.3%
1995Free cash flow margin-65.5%
1996Free cash flow margin-145.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7.3M 1996
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.586.5K-1.5M-3.7M-5.8M-7.9M1993199419951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow-4503000
1994Operating cash flow-1769000
1995Operating cash flow-4779000
1996Operating cash flow-7331000

Free cash flow

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

USD -7.8M 1996
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.620.7K-1.6M-3.9M-6.1M-8.4M1993199419951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flowUnavailable
1994Free cash flow-2061000
1995Free cash flow-5333000
1996Free cash flow-7759000

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.

212.5% 1996
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.229%172%115%57%0%1993-06-301994-06-3019951996
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-06-30Liabilities / assetsNot reported
1994-06-30Liabilities / assetsNot reported
1995Liabilities / assets69.9%
1996Liabilities / assets212.5%

Current assets to current liabilities

Current assets divided by current liabilities.

2.12× 1996
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.4.96×3.72×2.48×1.24×0.00×1993-06-30199419951996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-06-30Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities4.59×
1995Current assets / current liabilities1.01×
1996Current assets / current liabilities2.12×

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
1993 1992-07-01 – 1993-06-30
USD 872,000
Exact value

Exact value: 872000 USD

1992-07-01 – 1993-06-30: 872000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.5 million
Exact value

Exact value: -4503000 USD

1992-07-01 – 1993-06-30: -4503000 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.

1994 1993-07-01 – 1994-06-30
USD 1.97 million
Exact value

Exact value: 1970000 USD

1993-07-01 – 1994-06-30: 1970000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.77 million
Exact value

Exact value: -1769000 USD

1993-07-01 – 1994-06-30: -1769000 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 292,000
Exact value

Exact value: 292000 USD

1993-07-01 – 1994-06-30: 292000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.06 million
Calculation and evidence

-1769000 − 292000 USD

Exact free cash flow: -2061000 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 50.85 million
Exact value

Exact value: -50849000 USD

1994-07-01 – 1995-06-30: -50849000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.78 million
Exact value

Exact value: -4779000 USD

1994-07-01 – 1995-06-30: -4779000 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 554,000
Exact value

Exact value: 554000 USD

1994-07-01 – 1995-06-30: 554000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.33 million
Calculation and evidence

-4779000 − 554000 USD

Exact free cash flow: -5333000 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 15.52 million
Exact value

Exact value: -15523000 USD

1995-07-01 – 1996-06-30: -15523000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.33 million
Exact value

Exact value: -7331000 USD

1995-07-01 – 1996-06-30: -7331000 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 428,000
Exact value

Exact value: 428000 USD

1995-07-01 – 1996-06-30: 428000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.76 million
Calculation and evidence

-7331000 − 428000 USD

Exact free cash flow: -7759000 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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000841712, 841712, edgar:841712