BRAZOS SPORTSWEAR INC /DE/

EDGAR

17 filing records in this dataset, filed from 1995-05-15 to 1998-11-16. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

179 million USD

1997-12-27 · USD

Exact inputs and evidence

Operating margin

-1.87%

1997-12-27 · %

Exact inputs and evidence
  • Operating Income: 7488000 USD Source
  • Operating Income: 10840000 USD Source
  • Revenue: 284487000 USD Source
  • Revenue: 105185000 USD Source
Cash and cash equivalents
2.68 million USD Source
Exact value

2679000 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.

Operating cash flow

6.07 million USD

1995-07-01 – 1996-06-30

Exact inputs and evidence
  • Operating cash flow: 4866764 USD · 1995-01-01 – 1995-09-30 Source
  • Operating cash flow: -536216 USD · 1995-01-01 – 1995-06-30 Source
  • Operating cash flow: 739000 USD · 1995-01-01 – 1995-12-31 Source
  • Operating cash flow: 4866764 USD · 1995-01-01 – 1995-09-30 Source
  • Operating cash flow: 4751028 USD · 1996-01-01 – 1996-03-31 Source
  • Operating cash flow: 4793414 USD · 1996-01-01 – 1996-06-30 Source
  • Operating cash flow: 4751028 USD · 1996-01-01 – 1996-03-31 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: 1998-11-16.

Financial data available through: 1997-12-27.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 1997-12-27
  • Operating income: 5 of 11 periods available· newest 1997-12-27
  • Net income: 5 of 11 periods available· newest 1997-12-27
  • Operating cash flow: 5 of 11 periods available· newest 1997-12-27
  • Capital expenditure: 5 of 11 periods available· newest 1997-12-27
  • Total assets: 3 of 11 periods available· newest 1997-12-27
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 1995-12-31
  • Current liabilities: 2 of 11 periods available· newest 1995-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 1997-12-27
  • 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

    +67.9%

    Prior period

    USD 169.45 million

    –

    Current period

    USD 284.49 million

    –

    Exact inputs and evidence

    284487000 − 169452000 = 115035000 USD

    169452000 USD · 1995-12-28 – 1996-12-27

    Inspect prior input Prior source

    284487000 USD · 1996-12-28 – 1997-12-27

    Inspect current input Current source
    Share or cite

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

  • Net income

    -150.9%

    Prior period

    USD 4.03 million

    –

    Current period

    −USD 2.05 million

    –

    Exact inputs and evidence

    -2053000 − 4032000 = -6085000 USD

    4032000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -2053000 USD · 1996-12-28 – 1997-12-27

    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

    -175.6%

    Prior period

    USD 6.15 million

    –

    Current period

    −USD 4.65 million

    –

    Exact inputs and evidence

    -4645000 − 6148000 = -10793000 USD

    6148000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -4645000 USD · 1996-12-28 – 1997-12-27

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +74.8%

    Prior period

    USD 1.14 million

    –

    Current period

    USD 1.99 million

    –

    Exact inputs and evidence

    1988000 − 1137000 = 851000 USD

    1137000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    1988000 USD · 1996-12-28 – 1997-12-27

    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 1996-12-28 – 1997-12-27

  • Revenue USD 284.49 million 100% of revenue
  • Cost of revenue USD 212.33 million 75% of revenue
  • Operating expenses USD 64.67 million 23% of revenue
  • Operating income USD 7.49 million 2.6% of revenue
  • Tax, interest and other Derived USD 9.54 million 3.4% of revenue
  • Net income −USD 2.05 million −0.7% of revenue

Cash

  • Operating cash flow −USD 4.65 million −1.6% of revenue
  • Capital expenditure USD 1.99 million 0.7% of revenue
  • Free cash flow Derived −USD 6.63 million −2.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 96%
  • 1994 96%
  • 1995 Operating loss: operating costs were 101% of revenue.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Net loss: net income was −0.7% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-31104772492 100250800 Derived 4521692 1785103 Derived 2736589 -74811 Derived
Source
1994 1994-01-01 – 1994-12-31113212896 108970844 Derived 4242052 1793376 Derived 2448676 -10145919 Derived
Source
1995 1995-01-01 – 1995-12-31131020000 132125000 Derived -1105000 2835000 Derived -3940000 221000 Derived
Source
1996 1995-12-28 – 1996-12-27169452000 160519000 Derived 8933000 UnavailableUnavailableUnavailable
Source
1997 1996-12-28 – 1997-12-27284487000 276999000 Derived 7488000 9541000 Derived -2053000 -6633000 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 284.5M 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.307.2M230.4M153.6M76.8M0.019931994199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue104772492
1994Revenue113212896
1995Revenue131020000
1996Revenue169452000
1997Revenue284487000

Revenue growth

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

67.9% 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.73%55%37%18%0%19931994199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year8.1%
1995Year over year15.7%
1996Year over year29.3%
1997Year over year67.9%

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 2.6% 1997
Net margin -0.7% 1997
Free cash flow margin -2.3% 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.6.4%2.3%-1.8%-6.0%-10.1%19931994199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin4.3%
1994Operating margin3.7%
1995Operating margin-0.8%
1996Operating margin5.3%
1997Operating margin2.6%
1993Net margin2.6%
1994Net margin2.2%
1995Net margin-3%
1996-12-27Net marginNot reported
1997Net margin-0.7%
1993Free cash flow margin-0.1%
1994Free cash flow margin-9%
1995Free cash flow margin0.2%
1996Free cash flow marginNot reported
1997Free cash flow margin-2.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.6M 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.3.0M-29.5K-3.0M-6.0M-9.0M19931994199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow2140448
1994Operating cash flow-8192701
1995Operating cash flow739000
1996Operating cash flowNot reportedNo source recorded
1997Operating cash flow-4645000

Free cash flow

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

USD -6.6M 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.1.1M-2.0M-5.0M-8.0M-11.0M19931994199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-74811
1994Free cash flow-10145919
1995Free cash flow221000
1996Free cash flowUnavailableNo source recorded
1997Free cash flow-6633000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994-12-31Liabilities / assetsNot reported
1995-12-31Liabilities / assetsNot reported
1996-12-27Liabilities / assetsNot reportedNo source recorded
1997-12-27Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.02× 1995
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.2.18×1.63×1.09×0.54×0.00×1993-12-31199419951996-12-271997-12-27
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities1.78×
1995Current assets / current liabilities2.02×
1996-12-27Current assets / current liabilitiesNot reportedNo source recorded
1997-12-27Current assets / current liabilitiesNot reportedNo source recorded

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 1993-01-01 – 1993-12-31
USD 2.74 million
Exact value

Exact value: 2736589 USD

1993-01-01 – 1993-12-31: 2736589 USD Inspect Net Income Open source
Share or cite

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

USD 2.14 million
Exact value

Exact value: 2140448 USD

1993-01-01 – 1993-12-31: 2140448 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 2.22 million
Exact value

Exact value: 2215259 USD

1993-01-01 – 1993-12-31: 2215259 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 74,811
Calculation and evidence

2140448 − 2215259 USD

Exact free cash flow: -74811 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
USD 2.45 million
Exact value

Exact value: 2448676 USD

1994-01-01 – 1994-12-31: 2448676 USD Inspect Net Income Open source
Share or cite

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

−USD 8.19 million
Exact value

Exact value: -8192701 USD

1994-01-01 – 1994-12-31: -8192701 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 1.95 million
Exact value

Exact value: 1953218 USD

1994-01-01 – 1994-12-31: 1953218 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.15 million
Calculation and evidence

-8192701 − 1953218 USD

Exact free cash flow: -10145919 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
−USD 3.94 million
Exact value

Exact value: -3940000 USD

1995-01-01 – 1995-12-31: -3940000 USD Inspect Net Income Open source
Share or cite

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

USD 739,000
Exact value

Exact value: 739000 USD

1995-01-01 – 1995-12-31: 739000 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 518,000
Exact value

Exact value: 518000 USD

1995-01-01 – 1995-12-31: 518000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 221,000
Calculation and evidence

739000 − 518000 USD

Exact free cash flow: 221000 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 4.03 million
Exact value

Exact value: 4032000 USD

1996-01-01 – 1996-12-31: 4032000 USD Inspect Net Income Open source
Share or cite

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

USD 6.15 million
Exact value

Exact value: 6148000 USD

1996-01-01 – 1996-12-31: 6148000 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 1.14 million
Exact value

Exact value: 1137000 USD

1996-01-01 – 1996-12-31: 1137000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.01 million
Calculation and evidence

6148000 − 1137000 USD

Exact free cash flow: 5011000 USD

Share or cite

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

1997 1996-12-28 – 1997-12-27
−USD 2.05 million
Exact value

Exact value: -2053000 USD

1996-12-28 – 1997-12-27: -2053000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.65 million
Exact value

Exact value: -4645000 USD

1996-12-28 – 1997-12-27: -4645000 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 1.99 million
Exact value

Exact value: 1988000 USD

1996-12-28 – 1997-12-27: 1988000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.63 million
Calculation and evidence

-4645000 − 1988000 USD

Exact free cash flow: -6633000 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.

17 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000856711, 856711, edgar:856711

Also known as SUN SPORTSWEAR INC