KALEIDOSCOPE MEDIA GROUP INC

EDGAR

31 filing records in this dataset, filed from 1996-11-05 to 2001-05-18. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2001-03-31 · USD

Exact inputs and evidence

Operating cash flow

-44.6 thousand USD

2001-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -44601 USD Source
Cash and cash equivalents
8.8 thousand USD Source
Exact value

8799 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

273 thousand USD

2000-04-01 – 2001-03-31

Exact inputs and evidence
  • Revenue: 131460 USD · 2000-04-01 – 2000-06-30 Source
  • Revenue: 894631 USD · 2000-01-01 – 2000-09-30 Source
  • Revenue: 710295 USD · 2000-01-01 – 2000-06-30 Source
  • Revenue: 852163 USD · 2000-01-01 – 2000-12-31 Source
  • Revenue: 894631 USD · 2000-01-01 – 2000-09-30 Source
  • Revenue: 0 USD · 2001-01-01 – 2001-03-31 Source

Net income

-2.56 million USD

2000-04-01 – 2001-03-31

Exact inputs and evidence
  • Net income: -319872 USD · 2000-04-01 – 2000-06-30 Source
  • Net income: -752370 USD · 2000-01-01 – 2000-09-30 Source
  • Net income: -267368 USD · 2000-01-01 – 2000-06-30 Source
  • Net income: -2281232 USD · 2000-01-01 – 2000-12-31 Source
  • Net income: -752370 USD · 2000-01-01 – 2000-09-30 Source
  • Net income: -229209 USD · 2001-01-01 – 2001-03-31 Source

Operating cash flow

-616 thousand USD

2000-04-01 – 2001-03-31

Exact inputs and evidence
  • Operating cash flow: -664291 USD · 2000-01-01 – 2000-06-30 Source
  • Operating cash flow: -268073 USD · 2000-01-01 – 2000-03-31 Source
  • Operating cash flow: -1003317 USD · 2000-01-01 – 2000-09-30 Source
  • Operating cash flow: -664291 USD · 2000-01-01 – 2000-06-30 Source
  • Operating cash flow: -839614 USD · 2000-01-01 – 2000-12-31 Source
  • Operating cash flow: -1003317 USD · 2000-01-01 – 2000-09-30 Source
  • Operating cash flow: -44601 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: 2001-05-18.

Financial data available through: 2000-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2000-12-31
  • Operating income: 6 of 11 periods available· newest 2000-12-31
  • Net income: 6 of 11 periods available· newest 2000-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2000-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2000-12-31
  • Total assets: 5 of 11 periods available· newest 1999-12-31
  • Total liabilities: 6 of 11 periods available· newest 2000-12-31
  • Current assets: 5 of 11 periods available· newest 1999-12-31
  • Current liabilities: 6 of 11 periods available· newest 2000-12-31
  • Cash and cash equivalents: 6 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.

  • Revenue

    +USD 905,831

    Prior period

    −USD 53,668

    –

    Current period

    USD 852,163

    –

    Exact inputs and evidence

    852163 − -53668 = 905831 USD

    -53668 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    852163 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.

  • Net income

    +USD 2.01 million

    Prior period

    −USD 4.29 million

    –

    Current period

    −USD 2.28 million

    –

    Exact inputs and evidence

    -2281232 − -4289090 = 2007858 USD

    -4289090 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    -2281232 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

    +USD 663,328

    Prior period

    −USD 1.5 million

    –

    Current period

    −USD 839,614

    –

    Exact inputs and evidence

    -839614 − -1502942 = 663328 USD

    -1502942 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    -839614 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.

  • Capital expenditure

    -100%

    Prior period

    USD 28,447

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 28447 = -28447 USD

    28447 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    0 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.

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.

2000 2000-01-01 – 2000-12-31

  • Revenue USD 852,163 100% of revenue
  • Operating costs Derived USD 3.13 million 367% of revenue
  • Operating income −USD 2.28 million −267% of revenue
  • Tax, interest and other Derived USD 3,640 0.4% of revenue
  • Net income −USD 2.28 million −268% of revenue

Cash

  • Operating cash flow −USD 839,614 −99% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 839,614 −99% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 351% of revenue.
  • 1996 Operating loss: operating costs were 112% of revenue.
  • 1997 Operating loss: operating costs were 197% of revenue.
  • 1998 Operating loss: operating costs were 750% of revenue.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Operating loss: operating costs were 367% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-31225492 791652 Derived -566160 0 Derived -566160 -440649 Derived
Source
1996 1996-01-01 – 1996-12-316863359 7704814 Derived -841455 -1077410 Derived 235955 -689235 Derived
Source
1997 1997-01-01 – 1997-12-312741392 5399449 Derived -2658057 -2377963 Derived -280094 -1001935 Derived
Source
1998 1998-01-01 – 1998-12-311137675 8531635 Derived -7393960 671955 Derived -8065915 -3625926 Derived
Source
1999 1999-01-01 – 1999-12-31-53668 3791946 Derived -3845614 443476 Derived -4289090 -1531389 Derived
Source
2000 2000-01-01 – 2000-12-31852163 3129755 Derived -2277592 3640 Derived -2281232 -839614 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 852.2K 2000
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.7.4M5.4M3.4M1.4M-607.0K199519982000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue225492
1996Revenue6863359
1997Revenue2741392
1998Revenue1137675
1999Revenue-53668
2000Revenue852163

Revenue growth

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

-1,687.8% 2000
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.3,314%1,971%628%-715%-2,058%199519982000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year2,943.7%
1997Year over year-60.1%
1998Year over year-58.5%
1999Year over year-104.7%
2000Year over year-1,687.8%

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 -267.3% 2000
Net margin -267.7% 2000
Free cash flow margin -98.5% 2000
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.8,688%6,165%3,641%1,118%-1,405%199519982000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-251.1%
1996Operating margin-12.3%
1997Operating margin-97%
1998Operating margin-649.9%
1999Operating margin7,165.6%
2000Operating margin-267.3%
1995Net margin-251.1%
1996Net margin3.4%
1997Net margin-10.2%
1998Net margin-709%
1999Net margin7,991.9%
2000Net margin-267.7%
1995Free cash flow margin-195.4%
1996Free cash flow margin-10%
1997Free cash flow margin-36.5%
1998Free cash flow margin-318.7%
1999Free cash flow margin2,853.4%
2000Free cash flow margin-98.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -839.6K 2000
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.289.4K-759.8K-1.8M-2.9M-3.9M199519982000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-419741
1996Operating cash flow-657658
1997Operating cash flow-984388
1998Operating cash flow-3617953
1999Operating cash flow-1502942
2000Operating cash flow-839614

Free cash flow

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

USD -839.6K 2000
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.290.1K-761.4K-1.8M-2.9M-3.9M199519982000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-440649
1996Free cash flow-689235
1997Free cash flow-1001935
1998Free cash flow-3625926
1999Free cash flow-1531389
2000Free cash flow-839614

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.

401.5% 1999
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.434%325%217%108%0%199519982000
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assets220.9%
1996Liabilities / assets44.6%
1997Liabilities / assets42.5%
1998Liabilities / assets83.7%
1999Liabilities / assets401.5%
2000Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.14× 1999
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.1.27×0.96×0.64×0.32×0.00×199519982000-12-31
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities0.38×
1996Current assets / current liabilities0.69×
1997Current assets / current liabilities1.18×
1998Current assets / current liabilities0.43×
1999Current assets / current liabilities0.14×
2000-12-31Current assets / current liabilitiesNot reported

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 1995-01-01 – 1995-12-31
−USD 566,160
Exact value

Exact value: -566160 USD

1995-01-01 – 1995-12-31: -566160 USD Inspect Net Income Open source
Share or cite

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

−USD 419,741
Exact value

Exact value: -419741 USD

1995-01-01 – 1995-12-31: -419741 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 20,908
Exact value

Exact value: 20908 USD

1995-01-01 – 1995-12-31: 20908 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 440,649
Calculation and evidence

-419741 − 20908 USD

Exact free cash flow: -440649 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 235,955
Exact value

Exact value: 235955 USD

1996-01-01 – 1996-12-31: 235955 USD Inspect Net Income Open source
Share or cite

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

−USD 657,658
Exact value

Exact value: -657658 USD

1996-01-01 – 1996-12-31: -657658 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 31,577
Exact value

Exact value: 31577 USD

1996-01-01 – 1996-12-31: 31577 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 689,235
Calculation and evidence

-657658 − 31577 USD

Exact free cash flow: -689235 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
−USD 280,094
Exact value

Exact value: -280094 USD

1997-01-01 – 1997-12-31: -280094 USD Inspect Net Income Open source
Share or cite

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

−USD 984,388
Exact value

Exact value: -984388 USD

1997-01-01 – 1997-12-31: -984388 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 17,547
Exact value

Exact value: 17547 USD

1997-01-01 – 1997-12-31: 17547 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 million
Calculation and evidence

-984388 − 17547 USD

Exact free cash flow: -1001935 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 8.07 million
Exact value

Exact value: -8065915 USD

1998-01-01 – 1998-12-31: -8065915 USD Inspect Net Income Open source
Share or cite

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

−USD 3.62 million
Exact value

Exact value: -3617953 USD

1998-01-01 – 1998-12-31: -3617953 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 7,973
Exact value

Exact value: 7973 USD

1998-01-01 – 1998-12-31: 7973 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.63 million
Calculation and evidence

-3617953 − 7973 USD

Exact free cash flow: -3625926 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 4.29 million
Exact value

Exact value: -4289090 USD

1999-01-01 – 1999-12-31: -4289090 USD Inspect Net Income Open source
Share or cite

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

−USD 1.5 million
Exact value

Exact value: -1502942 USD

1999-01-01 – 1999-12-31: -1502942 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 28,447
Exact value

Exact value: 28447 USD

1999-01-01 – 1999-12-31: 28447 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.53 million
Calculation and evidence

-1502942 − 28447 USD

Exact free cash flow: -1531389 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 2.28 million
Exact value

Exact value: -2281232 USD

2000-01-01 – 2000-12-31: -2281232 USD Inspect Net Income Open source
Share or cite

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

−USD 839,614
Exact value

Exact value: -839614 USD

2000-01-01 – 2000-12-31: -839614 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

2000-01-01 – 2000-12-31: 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 839,614
Calculation and evidence

-839614 − 0 USD

Exact free cash flow: -839614 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.

31 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000848447, 848447, edgar:848447

Also known as BNN CORP