ULTRA SHIELD PRODUCTS INTERNATIONAL INC

EDGAR

14 filing records in this dataset, filed from 1996-12-06 to 1999-01-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

528 thousand USD

1997-06-30 · USD

Exact inputs and evidence

Net margin

-62.44%

1997-06-30 · %

Exact inputs and evidence

Operating cash flow

-1.47 million USD

1997-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1933169.62 USD Source
  • Operating Cash Flow: -466173 USD Source
Cash and cash equivalents
29.3 thousand USD Source
Exact value

29321 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.

Net income

-1.6 million USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Net income: -487971 USD · 1996-07-01 – 1996-09-30 Source
  • Net income: -1422601 USD · 1996-01-01 – 1996-12-31 Source
  • Net income: -1067750 USD · 1996-01-01 – 1996-09-30 Source
  • Net income: -431628 USD · 1997-01-01 – 1997-03-31 Source
  • Net income: -761516.45 USD · 1997-01-01 – 1997-06-30 Source
  • Net income: -431628 USD · 1997-01-01 – 1997-03-31 Source

Operating cash flow

-3.24 million USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Operating cash flow: -1296622 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -742677 USD · 1996-01-01 – 1996-06-30 Source
  • Operating cash flow: -2047137 USD · 1996-01-01 – 1996-12-31 Source
  • Operating cash flow: -1296622 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -466173 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: -1933169.62 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: -466173 USD · 1997-01-01 – 1997-03-31 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: 1999-01-19.

Financial data available through: 1997-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 1997-12-31
  • Operating income: 2 of 11 periods available· newest 1997-12-31
  • Net income: 2 of 11 periods available· newest 1997-12-31
  • Operating cash flow: 2 of 11 periods available· newest 1997-12-31
  • Capital expenditure: 2 of 11 periods available· newest 1997-12-31
  • Total assets: 2 of 11 periods available· newest 1997-12-31
  • Total liabilities: 2 of 11 periods available· newest 1997-12-31
  • Current assets: 2 of 11 periods available· newest 1997-12-31
  • Current liabilities: 2 of 11 periods available· newest 1997-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 1997-12-31
  • 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

    +125.8%

    Prior period

    USD 163,569

    –

    Current period

    USD 369,333

    –

    Exact inputs and evidence

    369333 − 163569 = 205764 USD

    163569 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    369333 USD · 1997-01-01 – 1997-12-31

    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 2.22 million

    Prior period

    −USD 1.42 million

    –

    Current period

    −USD 3.64 million

    –

    Exact inputs and evidence

    -3640241 − -1422601 = -2217640 USD

    -1422601 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -3640241 USD · 1997-01-01 – 1997-12-31

    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 319,061

    Prior period

    −USD 2.05 million

    –

    Current period

    −USD 1.73 million

    –

    Exact inputs and evidence

    -1728076 − -2047137 = 319061 USD

    -2047137 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -1728076 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -44.1%

    Prior period

    USD 127,484

    –

    Current period

    USD 71,213

    –

    Exact inputs and evidence

    71213 − 127484 = -56271 USD

    127484 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    71213 USD · 1997-01-01 – 1997-12-31

    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.

1997 1997-01-01 – 1997-12-31

  • Revenue USD 369,333 100% of revenue
  • Operating costs Derived USD 3.96 million 1,071% of revenue
  • Operating income −USD 3.59 million −971% of revenue
  • Tax, interest and other Derived USD 54,397 15% of revenue
  • Net income −USD 3.64 million −986% of revenue

Cash

  • Operating cash flow −USD 1.73 million −468% of revenue
  • Capital expenditure USD 71,213 19% of revenue
  • Free cash flow Derived −USD 1.8 million −487% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Operating loss: operating costs were 1,143% of revenue.
  • 1997 Operating loss: operating costs were 1,071% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-31163569 1870051 Derived -1706482 -283881 Derived -1422601 -2174621 Derived
Source
1997 1997-01-01 – 1997-12-31369333 3955177 Derived -3585844 54397 Derived -3640241 -1799289 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 369.3K 1997
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.398.9K299.2K199.4K99.7K0.019961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue163569
1997Revenue369333

Revenue growth

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

125.8% 1997
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.136%102%68%34%0%19961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year125.8%

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 -970.9% 1997
Net margin -985.6% 1997
Free cash flow margin -487.2% 1997
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.106%-279%-665%-1,050%-1,436%19961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-1,043.3%
1997Operating margin-970.9%
1996Net margin-869.7%
1997Net margin-985.6%
1996Free cash flow margin-1,329.5%
1997Free cash flow margin-487.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.7M 1997
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.163.8K-429.9K-1.0M-1.6M-2.2M19961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-2047137
1997Operating cash flow-1728076

Free cash flow

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

USD -1.8M 1997
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.174.0K-456.7K-1.1M-1.7M-2.3M19961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-2174621
1997Free cash flow-1799289

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.

234.5% 1997
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.253%190%127%63%0%19961997
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996Liabilities / assets140.6%
1997Liabilities / assets234.5%

Current assets to current liabilities

Current assets divided by current liabilities.

0.22× 1997
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.0.60×0.45×0.30×0.15×0.00×19961997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities0.55×
1997Current assets / current liabilities0.22×

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 1.42 million
Exact value

Exact value: -1422601 USD

1996-01-01 – 1996-12-31: -1422601 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: -2047137 USD

1996-01-01 – 1996-12-31: -2047137 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 127,484
Exact value

Exact value: 127484 USD

1996-01-01 – 1996-12-31: 127484 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.17 million
Calculation and evidence

-2047137 − 127484 USD

Exact free cash flow: -2174621 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 3.64 million
Exact value

Exact value: -3640241 USD

1997-01-01 – 1997-12-31: -3640241 USD Inspect Net Income Open source
Share or cite

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

−USD 1.73 million
Exact value

Exact value: -1728076 USD

1997-01-01 – 1997-12-31: -1728076 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 71,213
Exact value

Exact value: 71213 USD

1997-01-01 – 1997-12-31: 71213 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.8 million
Calculation and evidence

-1728076 − 71213 USD

Exact free cash flow: -1799289 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.

14 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000856572, 856572, edgar:856572