COEUR D ALENES CO /IA/

EDGAR

32 filing records in this dataset, filed from 1996-04-26 to 2002-12-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.92 million USD

2002-06-25 · USD

Exact inputs and evidence

Operating margin

2.74%

2002-06-25 · %

Exact inputs and evidence
  • Operating Income: -179446 USD Source
  • Operating Income: -259640 USD Source
  • Revenue: 7682487 USD Source
  • Revenue: 4758631 USD Source
Cash and cash equivalents
40.8 thousand USD Source
Exact value

40846 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: 2002-12-20.

Financial data available through: 2002-09-28.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2002-09-28
  • Operating income: 5 of 11 periods available· newest 2002-09-28
  • Net income: 5 of 11 periods available· newest 2002-09-28
  • Operating cash flow: 5 of 11 periods available· newest 2002-09-28
  • Capital expenditure: 5 of 11 periods available· newest 2002-09-28
  • Total assets: 4 of 11 periods available· newest 2002-09-28
  • Total liabilities: 4 of 11 periods available· newest 2002-09-28
  • Current assets: 4 of 11 periods available· newest 2002-09-28
  • Current liabilities: 4 of 11 periods available· newest 2002-09-28
  • Cash and cash equivalents: 4 of 11 periods available· newest 2002-09-28
  • 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

    -14.8%

    Prior period

    USD 12.94 million

    –

    Current period

    USD 11.02 million

    –

    Exact inputs and evidence

    11023875 − 12944122 = -1920247 USD

    12944122 USD · 2000-09-30 – 2001-09-29

    Inspect prior input Prior source

    11023875 USD · 2001-09-29 – 2002-09-28

    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 280,369

    Prior period

    −USD 132,171

    –

    Current period

    USD 148,198

    –

    Exact inputs and evidence

    148198 − -132171 = 280369 USD

    -132171 USD · 2000-09-30 – 2001-09-29

    Inspect prior input Prior source

    148198 USD · 2001-09-29 – 2002-09-28

    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

    -85.9%

    Prior period

    USD 925,417

    –

    Current period

    USD 130,033

    –

    Exact inputs and evidence

    130033 − 925417 = -795384 USD

    925417 USD · 2000-09-30 – 2001-09-29

    Inspect prior input Prior source

    130033 USD · 2001-09-29 – 2002-09-28

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -19.2%

    Prior period

    USD 73,195

    –

    Current period

    USD 59,114

    –

    Exact inputs and evidence

    59114 − 73195 = -14081 USD

    73195 USD · 2000-09-30 – 2001-09-29

    Inspect prior input Prior source

    59114 USD · 2001-09-29 – 2002-09-28

    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.

2002 2001-09-29 – 2002-09-28

  • Revenue USD 11.02 million 100% of revenue
  • Operating costs Derived USD 10.71 million 97% of revenue
  • Operating income USD 315,563 2.9% of revenue
  • Tax, interest and other Derived USD 167,365 1.5% of revenue
  • Net income USD 148,198 1.3% of revenue

Cash

  • Operating cash flow USD 130,033 1.2% of revenue
  • Capital expenditure USD 59,114 0.5% of revenue
  • Free cash flow Derived USD 70,919 0.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1998 96%
  • 1999 97%
  • 2000 97%
  • 2001 Net loss: net income was −1% of revenue.
  • 2002 97%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1998 1997-10-01 – 1998-09-3014368061 13767100 Derived 600961 349935 Derived 251026 -24928 Derived
Source
1999 1998-10-01 – 1999-09-3012247613 11884102 Derived 363511 221601 Derived 141910 502913 Derived
Source
2000 1999-10-01 – 2000-09-3012699921 12283256 Derived 416665 262119 Derived 154546 -295100 Derived
Source
2001 2000-09-30 – 2001-09-2912944122 12849637 Derived 94485 226656 Derived -132171 852222 Derived
Source
2002 2001-09-29 – 2002-09-2811023875 10708312 Derived 315563 167365 Derived 148198 70919 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 11M 2002
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.15.5M11.6M7.8M3.9M0.019981999200020012002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Revenue14368061
1999Revenue12247613
2000Revenue12699921
2001Revenue12944122
2002Revenue11023875

Revenue growth

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

-14.8% 2002
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.5.2%-0.2%-5.6%-10.9%-16.3%19981999200020012002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1998Year over yearNo prior comparable period
1999Year over year-14.8%
2000Year over year3.7%
2001Year over year1.9%
2002Year over year-14.8%

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 2.9% 2002
Net margin 1.3% 2002
Free cash flow margin 0.6% 2002
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.7.3%4.7%2.1%-0.5%-3.0%19981999200020012002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1998Operating margin4.2%
1999Operating margin3%
2000Operating margin3.3%
2001Operating margin0.7%
2002Operating margin2.9%
1998Net margin1.7%
1999Net margin1.2%
2000Net margin1.2%
2001Net margin-1%
2002Net margin1.3%
1998Free cash flow margin-0.2%
1999Free cash flow margin4.1%
2000Free cash flow margin-2.3%
2001Free cash flow margin6.6%
2002Free cash flow margin0.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 130K 2002
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.999.5K749.6K499.7K249.9K0.019981999200020012002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Operating cash flow220237
1999Operating cash flow720552
2000Operating cash flow368340
2001Operating cash flow925417
2002Operating cash flow130033

Free cash flow

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

USD 70.9K 2002
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.944.0K611.3K278.6K-54.2K-386.9K19981999200020012002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1998Free cash flow-24928
1999Free cash flow502913
2000Free cash flow-295100
2001Free cash flow852222
2002Free cash flow70919

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.

51.7% 2002
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.64%48%32%16%0%1998-09-301999200020012002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1998-09-30Liabilities / assetsNot reportedNo source recorded
1999Liabilities / assets55.9%
2000Liabilities / assets58.9%
2001Liabilities / assets54.3%
2002Liabilities / assets51.7%

Current assets to current liabilities

Current assets divided by current liabilities.

2.84× 2002
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.3.07×2.30×1.53×0.77×0.00×1998-09-301999200020012002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1998-09-30Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities2.41×
2000Current assets / current liabilities2.02×
2001Current assets / current liabilities2.55×
2002Current assets / current liabilities2.84×

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
1998 1997-10-01 – 1998-09-30
USD 251,026
Exact value

Exact value: 251026 USD

1997-10-01 – 1998-09-30: 251026 USD Inspect Net Income Open source
Share or cite

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

USD 220,237
Exact value

Exact value: 220237 USD

1997-10-01 – 1998-09-30: 220237 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 245,165
Exact value

Exact value: 245165 USD

1997-10-01 – 1998-09-30: 245165 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 24,928
Calculation and evidence

220237 − 245165 USD

Exact free cash flow: -24928 USD

Share or cite

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

1999 1998-10-01 – 1999-09-30
USD 141,910
Exact value

Exact value: 141910 USD

1998-10-01 – 1999-09-30: 141910 USD Inspect Net Income Open source
Share or cite

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

USD 720,552
Exact value

Exact value: 720552 USD

1998-10-01 – 1999-09-30: 720552 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 217,639
Exact value

Exact value: 217639 USD

1998-10-01 – 1999-09-30: 217639 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 502,913
Calculation and evidence

720552 − 217639 USD

Exact free cash flow: 502913 USD

Share or cite

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

2000 1999-10-01 – 2000-09-30
USD 154,546
Exact value

Exact value: 154546 USD

1999-10-01 – 2000-09-30: 154546 USD Inspect Net Income Open source
Share or cite

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

USD 368,340
Exact value

Exact value: 368340 USD

1999-10-01 – 2000-09-30: 368340 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 663,440
Exact value

Exact value: 663440 USD

1999-10-01 – 2000-09-30: 663440 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 295,100
Calculation and evidence

368340 − 663440 USD

Exact free cash flow: -295100 USD

Share or cite

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

2001 2000-09-30 – 2001-09-29
−USD 132,171
Exact value

Exact value: -132171 USD

2000-09-30 – 2001-09-29: -132171 USD Inspect Net Income Open source
Share or cite

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

USD 925,417
Exact value

Exact value: 925417 USD

2000-09-30 – 2001-09-29: 925417 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 73,195
Exact value

Exact value: 73195 USD

2000-09-30 – 2001-09-29: 73195 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 852,222
Calculation and evidence

925417 − 73195 USD

Exact free cash flow: 852222 USD

Share or cite

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

2002 2001-09-29 – 2002-09-28
USD 148,198
Exact value

Exact value: 148198 USD

2001-09-29 – 2002-09-28: 148198 USD Inspect Net Income Open source
Share or cite

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

USD 130,033
Exact value

Exact value: 130033 USD

2001-09-29 – 2002-09-28: 130033 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 59,114
Exact value

Exact value: 59114 USD

2001-09-29 – 2002-09-28: 59114 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 70,919
Calculation and evidence

130033 − 59114 USD

Exact free cash flow: 70919 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.

32 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000861502, 861502, edgar:861502