AJAY SPORTS INC

EDGAR

57 filing records in this dataset, filed from 1995-04-28 to 2006-11-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

582 thousand USD

2006-09-30 · USD

Exact inputs and evidence

Operating margin

12.71%

2006-09-30 · %

Exact inputs and evidence
  • Operating Income: 74000 USD Source
  • Revenue: 582000 USD Source

Operating cash flow

-92 thousand USD

2006-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 17000 USD Source
  • Operating Cash Flow: 109000 USD Source
Cash and cash equivalents
83 thousand USD Source
Exact value

83000 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

2.21 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Revenue: 2849000 USD · 2005-01-01 – 2005-12-31 Source
  • Revenue: 2438000 USD · 2005-01-01 – 2005-09-30 Source
  • Revenue: 517000 USD · 2006-01-01 – 2006-03-31 Source
  • Revenue: 703000 USD · 2006-04-01 – 2006-06-30 Source
  • Revenue: 582000 USD · 2006-07-01 – 2006-09-30 Source

Net income

2.81 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Net income: 1887000 USD · 2005-01-01 – 2005-12-31 Source
  • Net income: 2028000 USD · 2005-01-01 – 2005-09-30 Source
  • Net income: 3602000 USD · 2006-01-01 – 2006-03-31 Source
  • Net income: 453000 USD · 2006-04-01 – 2006-06-30 Source
  • Net income: -1102000 USD · 2006-07-01 – 2006-09-30 Source

Operating cash flow

231 thousand USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Operating cash flow: 301000 USD · 2005-01-01 – 2005-12-31 Source
  • Operating cash flow: 87000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: -17000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: 109000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: -17000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: 17000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: 109000 USD · 2006-01-01 – 2006-06-30 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: 2006-11-20.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2005-12-31
  • Operating income: 10 of 11 periods available· newest 2005-12-31
  • Net income: 10 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2005-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 10 of 11 periods available· newest 2005-12-31
  • Total liabilities: 7 of 11 periods available· newest 2005-12-31
  • Current assets: 10 of 11 periods available· newest 2005-12-31
  • Current liabilities: 10 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2005-12-31
  • 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

    -16.3%

    Prior period

    USD 3.41 million

    –

    Current period

    USD 2.85 million

    –

    Exact inputs and evidence

    2849000 − 3405000 = -556000 USD

    3405000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    2849000 USD · 2005-01-01 – 2005-12-31

    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 2.79 million

    Prior period

    −USD 898,000

    –

    Current period

    USD 1.89 million

    –

    Exact inputs and evidence

    1887000 − -898000 = 2785000 USD

    -898000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    1887000 USD · 2005-01-01 – 2005-12-31

    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

    -46.6%

    Prior period

    USD 564,000

    –

    Current period

    USD 301,000

    –

    Exact inputs and evidence

    301000 − 564000 = -263000 USD

    564000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    301000 USD · 2005-01-01 – 2005-12-31

    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: 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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 2.85 million 100% of revenue
  • Operating costs Derived USD 1.87 million 65% of revenue
  • Operating income USD 983,000 35% of revenue
  • Tax, interest and other Derived −USD 904,000 −32% of revenue
  • Net income USD 1.89 million 66% of revenue

Cash

  • Operating cash flow USD 301,000 11% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Operating loss: operating costs were 106% of revenue.
  • 1997 Operating loss: operating costs were 107% of revenue.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Net loss: net income was −155% of revenue.
  • 2000 Net loss: net income was −63% of revenue.
  • 2002 Net loss: net income was −34% of revenue.
  • 2003 Net loss: net income was −63% of revenue.
  • 2004 Net loss: net income was −26% of revenue.
  • 2005 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-3124341000 25826000 Derived -1485000 248000 Derived -1733000 Unavailable
Source
1997 1997-01-01 – 1997-12-3130330000 32422000 Derived -2092000 1424000 Derived -3516000 Unavailable
Source
1998 1998-01-01 – 1998-12-310 0 Derived 0 1475000 Derived -1475000 Unavailable
Source
1999 1999-01-01 – 1999-12-311587000 1141000 Derived 446000 2910000 Derived -2464000 Unavailable
Source
2000 2000-01-01 – 2000-12-314335000 3322000 Derived 1013000 3747000 Derived -2734000 Unavailable
Source
2002 2002-01-01 – 2002-12-312999000 2217000 Derived 782000 1795000 Derived -1013000 Unavailable
Source
2003 2003-01-01 – 2003-12-313706000 2941000 Derived 765000 3112000 Derived -2347000 Unavailable
Source
2004 2004-01-01 – 2004-12-313405000 2842000 Derived 563000 1461000 Derived -898000 Unavailable
Source
2005 2005-01-01 – 2005-12-312849000 1866000 Derived 983000 -904000 Derived 1887000 Unavailable
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 2.8M 2005
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.32.8M24.6M16.4M8.2M0.0199520002005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue18728000
1996Revenue24341000
1997Revenue30330000
1998Revenue0
1999Revenue1587000
2000Revenue4335000
2002Revenue2999000
2003Revenue3706000
2004Revenue3405000
2005Revenue2849000

Revenue growth

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

-16.3% 2005
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.195%116%37%-43%-122%199520002005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year30%
1997Year over year24.6%
1998Year over year-100%
1999Year over yearNo prior comparable period
2000Year over year173.2%
2002Year over yearNo prior comparable period
2003Year over year23.6%
2004Year over year-8.1%
2005Year over year-16.3%

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 34.5% 2005
Net margin 66.2% 2005
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.84%20%-45%-109%-173%199520002005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin1%
1996Operating margin-6.1%
1997Operating margin-6.9%
1998Operating marginNot reported
1999Operating margin28.1%
2000Operating margin23.4%
2002Operating margin26.1%
2003Operating margin20.6%
2004Operating margin16.5%
2005Operating margin34.5%
1995Net margin-2.4%
1996Net margin-7.1%
1997Net margin-11.6%
1998Net marginNot reported
1999Net margin-155.3%
2000Net margin-63.1%
2002Net margin-33.8%
2003Net margin-63.3%
2004Net margin-26.4%
2005Net margin66.2%
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 301K 2005
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.1.7M1.0M370.0K-308.6K-987.2K199520002005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flowNot reportedNo source recorded
1996Operating cash flow-598000
1997Operating cash flow-800000
1998Operating cash flow861000
1999Operating cash flow1540000
2000Operating cash flow-152000
2002Operating cash flow125000
2003Operating cash flow552000
2004Operating cash flow564000
2005Operating cash flow301000

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flowUnavailableNo source recorded
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free cash flowUnavailable

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.

269.7% 2005
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.312%234%156%78%0%1995-12-3120002005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998Liabilities / assets79%
1999Liabilities / assets97.9%
2000Liabilities / assets80.6%
2002Liabilities / assets210.3%
2003Liabilities / assets271.1%
2004Liabilities / assets289.1%
2005Liabilities / assets269.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.08× 2005
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.3.26×2.44×1.63×0.81×0.00×199520002005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities1.73×
1996Current assets / current liabilities1.31×
1997Current assets / current liabilities2.97×
1998Current assets / current liabilities3.02×
1999Current assets / current liabilities1.24×
2000Current assets / current liabilities1.01×
2002Current assets / current liabilities0.06×
2003Current assets / current liabilities0.05×
2004Current assets / current liabilities0.06×
2005Current assets / current liabilities0.08×

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
1996 1996-01-01 – 1996-12-31
−USD 1.73 million
Exact value

Exact value: -1733000 USD

1996-01-01 – 1996-12-31: -1733000 USD Inspect Net Income Open source
Share or cite

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

−USD 598,000
Exact value

Exact value: -598000 USD

1996-01-01 – 1996-12-31: -598000 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 3.52 million
Exact value

Exact value: -3516000 USD

1997-01-01 – 1997-12-31: -3516000 USD Inspect Net Income Open source
Share or cite

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

−USD 800,000
Exact value

Exact value: -800000 USD

1997-01-01 – 1997-12-31: -800000 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 1.48 million
Exact value

Exact value: -1475000 USD

1998-01-01 – 1998-12-31: -1475000 USD Inspect Net Income Open source
Share or cite

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

USD 861,000
Exact value

Exact value: 861000 USD

1998-01-01 – 1998-12-31: 861000 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 2.46 million
Exact value

Exact value: -2464000 USD

1999-01-01 – 1999-12-31: -2464000 USD Inspect Net Income Open source
Share or cite

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

USD 1.54 million
Exact value

Exact value: 1540000 USD

1999-01-01 – 1999-12-31: 1540000 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 2.73 million
Exact value

Exact value: -2734000 USD

2000-01-01 – 2000-12-31: -2734000 USD Inspect Net Income Open source
Share or cite

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

−USD 152,000
Exact value

Exact value: -152000 USD

2000-01-01 – 2000-12-31: -152000 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.

2001 2001-01-01 – 2001-12-31
Unavailable Not reported for this period.
−USD 58,000
Exact value

Exact value: -58000 USD

2001-01-01 – 2001-12-31: -58000 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.

2002 2002-01-01 – 2002-12-31
−USD 1.01 million
Exact value

Exact value: -1013000 USD

2002-01-01 – 2002-12-31: -1013000 USD Inspect Net Income Open source
Share or cite

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

USD 125,000
Exact value

Exact value: 125000 USD

2002-01-01 – 2002-12-31: 125000 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.

2003 2003-01-01 – 2003-12-31
−USD 2.35 million
Exact value

Exact value: -2347000 USD

2003-01-01 – 2003-12-31: -2347000 USD Inspect Net Income Open source
Share or cite

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

USD 552,000
Exact value

Exact value: 552000 USD

2003-01-01 – 2003-12-31: 552000 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.

2004 2004-01-01 – 2004-12-31
−USD 898,000
Exact value

Exact value: -898000 USD

2004-01-01 – 2004-12-31: -898000 USD Inspect Net Income Open source
Share or cite

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

USD 564,000
Exact value

Exact value: 564000 USD

2004-01-01 – 2004-12-31: 564000 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.

2005 2005-01-01 – 2005-12-31
USD 1.89 million
Exact value

Exact value: 1887000 USD

2005-01-01 – 2005-12-31: 1887000 USD Inspect Net Income Open source
Share or cite

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

USD 301,000
Exact value

Exact value: 301000 USD

2005-01-01 – 2005-12-31: 301000 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.

57 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000854858, 854858, edgar:854858