VSI LIQUIDATION CORP

EDGAR

44 filing records in this dataset, filed from 1996-05-14 to 2006-05-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2006-03-31 · USD

Exact inputs and evidence

Operating cash flow

-44.7 thousand USD

2006-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -165448 USD Source
  • Operating Cash Flow: -120742 USD Source
Cash and cash equivalents
404 thousand USD Source
Exact value

404254 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: 2006-05-12.

Financial data available through: 1998-06-30.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 1998-06-30
  • operating income: No compatible figures in this window
  • Net income: 5 of 11 periods available· newest 1998-06-30
  • Operating cash flow: 5 of 11 periods available· newest 1998-06-30
  • Capital expenditure: 5 of 11 periods available· newest 1998-06-30
  • Total assets: 4 of 11 periods available· newest 1998-06-30
  • Total liabilities: 1 of 11 periods available· newest 1998-06-30
  • Current assets: 4 of 11 periods available· newest 1998-06-30
  • Current liabilities: 4 of 11 periods available· newest 1998-06-30
  • Cash and cash equivalents: 5 of 11 periods available· newest 1998-06-30
  • 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

    +5.8%

    Prior period

    USD 23.09 million

    –

    Current period

    USD 24.43 million

    –

    Exact inputs and evidence

    24431385 − 23088298 = 1343087 USD

    23088298 USD · 1996-07-01 – 1997-06-30

    Inspect prior input Prior source

    24431385 USD · 1997-07-01 – 1998-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -10.3%

    Prior period

    USD 1.45 million

    –

    Current period

    USD 1.3 million

    –

    Exact inputs and evidence

    1302029 − 1450983 = -148954 USD

    1450983 USD · 1996-07-01 – 1997-06-30

    Inspect prior input Prior source

    1302029 USD · 1997-07-01 – 1998-06-30

    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

    +45.4%

    Prior period

    USD 2.6 million

    –

    Current period

    USD 3.78 million

    –

    Exact inputs and evidence

    3781029 − 2599873 = 1181156 USD

    2599873 USD · 1996-07-01 – 1997-06-30

    Inspect prior input Prior source

    3781029 USD · 1997-07-01 – 1998-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +37.8%

    Prior period

    USD 1.67 million

    –

    Current period

    USD 2.3 million

    –

    Exact inputs and evidence

    2295049 − 1665092 = 629957 USD

    1665092 USD · 1996-07-01 – 1997-06-30

    Inspect prior input Prior source

    2295049 USD · 1997-07-01 – 1998-06-30

    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.

1998 1997-07-01 – 1998-06-30

  • Revenue USD 24.43 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income USD 1.3 million 5.3% of revenue

Cash

  • Operating cash flow USD 3.78 million 15% of revenue
  • Capital expenditure USD 2.3 million 9.4% of revenue
  • Free cash flow Derived USD 1.49 million 6.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Not shown: operating income or net income is not reported.
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-07-01 – 1994-06-3027493724 UnavailableUnavailableUnavailable-8538979 -2091051 Derived
Source
1995 1994-07-01 – 1995-06-3024230858 UnavailableUnavailableUnavailable512129 1464668 Derived
Source
1996 1995-07-01 – 1996-06-3021874776 UnavailableUnavailableUnavailable-973344 -1946803 Derived
Source
1997 1996-07-01 – 1997-06-3023088298 UnavailableUnavailableUnavailable1450983 934781 Derived
Source
1998 1997-07-01 – 1998-06-3024431385 UnavailableUnavailableUnavailable1302029 1485980 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 24.4M 1998
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.29.7M22.3M14.8M7.4M0.019941995199619971998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue27493724
1995Revenue24230858
1996Revenue21874776
1997Revenue23088298
1998Revenue24431385

Revenue growth

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

5.8% 1998
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.7.2%2.1%-3.0%-8.2%-13.3%19941995199619971998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year-11.9%
1996Year over year-9.7%
1997Year over year5.5%
1998Year over year5.8%

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.

Net margin 5.3% 1998
Free cash flow margin 6.1% 1998
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.9%-2%-12%-23%-34%1994-06-301995-06-301996-06-301997-06-301998-06-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994-06-30Operating marginNot reported
1995-06-30Operating marginNot reported
1996-06-30Operating marginNot reported
1997-06-30Operating marginNot reported
1998-06-30Operating marginNot reported
1994Net margin-31.1%
1995Net margin2.1%
1996Net margin-4.4%
1997Net margin6.3%
1998Net margin5.3%
1994Free cash flow margin-7.6%
1995Free cash flow margin6%
1996Free cash flow margin-8.9%
1997Free cash flow margin4%
1998Free cash flow margin6.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 3.8M 1998
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.4.2M2.7M1.2M-309.9K-1.8M19941995199619971998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-1397318
1995Operating cash flow2753751
1996Operating cash flow600572
1997Operating cash flow2599873
1998Operating cash flow3781029

Free cash flow

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

USD 1.5M 1998
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.1.8M734.8K-302.5K-1.3M-2.4M19941995199619971998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-2091051
1995Free cash flow1464668
1996Free cash flow-1946803
1997Free cash flow934781
1998Free cash flow1485980

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.

66.4% 1998
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.72%54%36%18%0%1994-06-301995-06-301996-06-301997-06-301998
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-06-30Liabilities / assetsNot reportedNo source recorded
1995-06-30Liabilities / assetsNot reported
1996-06-30Liabilities / assetsNot reported
1997-06-30Liabilities / assetsNot reported
1998Liabilities / assets66.4%

Current assets to current liabilities

Current assets divided by current liabilities.

2.21× 1998
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.2.41×1.81×1.21×0.60×0.00×1994-06-301995199619971998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-06-30Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.11×
1996Current assets / current liabilities1.33×
1997Current assets / current liabilities2.23×
1998Current assets / current liabilities2.21×

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
1994 1993-07-01 – 1994-06-30
−USD 8.54 million
Exact value

Exact value: -8538979 USD

1993-07-01 – 1994-06-30: -8538979 USD Inspect Net Income Open source
Share or cite

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

−USD 1.4 million
Exact value

Exact value: -1397318 USD

1993-07-01 – 1994-06-30: -1397318 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 693,733
Exact value

Exact value: 693733 USD

1993-07-01 – 1994-06-30: 693733 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.09 million
Calculation and evidence

-1397318 − 693733 USD

Exact free cash flow: -2091051 USD

Share or cite

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

1995 1994-07-01 – 1995-06-30
USD 512,129
Exact value

Exact value: 512129 USD

1994-07-01 – 1995-06-30: 512129 USD Inspect Net Income Open source
Share or cite

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

USD 2.75 million
Exact value

Exact value: 2753751 USD

1994-07-01 – 1995-06-30: 2753751 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 1.29 million
Exact value

Exact value: 1289083 USD

1994-07-01 – 1995-06-30: 1289083 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.46 million
Calculation and evidence

2753751 − 1289083 USD

Exact free cash flow: 1464668 USD

Share or cite

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

1996 1995-07-01 – 1996-06-30
−USD 973,344
Exact value

Exact value: -973344 USD

1995-07-01 – 1996-06-30: -973344 USD Inspect Net Income Open source
Share or cite

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

USD 600,572
Exact value

Exact value: 600572 USD

1995-07-01 – 1996-06-30: 600572 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 2.55 million
Exact value

Exact value: 2547375 USD

1995-07-01 – 1996-06-30: 2547375 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.95 million
Calculation and evidence

600572 − 2547375 USD

Exact free cash flow: -1946803 USD

Share or cite

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

1997 1996-07-01 – 1997-06-30
USD 1.45 million
Exact value

Exact value: 1450983 USD

1996-07-01 – 1997-06-30: 1450983 USD Inspect Net Income Open source
Share or cite

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

USD 2.6 million
Exact value

Exact value: 2599873 USD

1996-07-01 – 1997-06-30: 2599873 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 1.67 million
Exact value

Exact value: 1665092 USD

1996-07-01 – 1997-06-30: 1665092 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 934,781
Calculation and evidence

2599873 − 1665092 USD

Exact free cash flow: 934781 USD

Share or cite

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

1998 1997-07-01 – 1998-06-30
USD 1.3 million
Exact value

Exact value: 1302029 USD

1997-07-01 – 1998-06-30: 1302029 USD Inspect Net Income Open source
Share or cite

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

USD 3.78 million
Exact value

Exact value: 3781029 USD

1997-07-01 – 1998-06-30: 3781029 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 2.3 million
Exact value

Exact value: 2295049 USD

1997-07-01 – 1998-06-30: 2295049 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.49 million
Calculation and evidence

3781029 − 2295049 USD

Exact free cash flow: 1485980 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.

44 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000873571, 873571, edgar:873571

Also known as VALLEY SYSTEMS INC