JUST TOYS INC

EDGAR

20 filing records in this dataset, filed from 1996-05-14 to 2000-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.71 million USD

2000-09-30 · USD

Exact inputs and evidence

Operating margin

-19.76%

2000-09-30 · %

Exact inputs and evidence
  • Operating Income: -733998 USD Source
  • Revenue: 3714289 USD Source

Operating cash flow

678 thousand USD

2000-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1295556 USD Source
  • Operating Cash Flow: -1973120 USD Source

Free cash flow

526 thousand USD

2000-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1295556 USD Source
  • Operating Cash Flow: -1973120 USD Source
  • Capital Expenditure: 349947 USD Source
  • Capital Expenditure: 198420 USD Source
Cash and cash equivalents
232 thousand USD Source
Exact value

232196 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

15.9 million USD

1999-10-01 – 2000-09-30

Exact inputs and evidence
  • Revenue: 18071026 USD · 1999-01-01 – 1999-12-31 Source
  • Revenue: 12164770 USD · 1999-01-01 – 1999-09-30 Source
  • Revenue: 3039282 USD · 2000-01-01 – 2000-03-31 Source
  • Revenue: 3204619 USD · 2000-04-01 – 2000-06-30 Source
  • Revenue: 3714289 USD · 2000-07-01 – 2000-09-30 Source

Net income

-2.28 million USD

1999-10-01 – 2000-09-30

Exact inputs and evidence
  • Net income: -1659489 USD · 1999-01-01 – 1999-12-31 Source
  • Net income: -1198217 USD · 1999-01-01 – 1999-09-30 Source
  • Net income: -704186 USD · 2000-01-01 – 2000-03-31 Source
  • Net income: -244450 USD · 2000-04-01 – 2000-06-30 Source
  • Net income: -871610 USD · 2000-07-01 – 2000-09-30 Source

Operating cash flow

298 thousand USD

1999-10-01 – 2000-09-30

Exact inputs and evidence
  • Operating cash flow: 844269 USD · 1999-01-01 – 1999-12-31 Source
  • Operating cash flow: -748983 USD · 1999-01-01 – 1999-09-30 Source
  • Operating cash flow: -1373530 USD · 2000-01-01 – 2000-03-31 Source
  • Operating cash flow: -1973120 USD · 2000-01-01 – 2000-06-30 Source
  • Operating cash flow: -1373530 USD · 2000-01-01 – 2000-03-31 Source
  • Operating cash flow: -1295556 USD · 2000-01-01 – 2000-09-30 Source
  • Operating cash flow: -1973120 USD · 2000-01-01 – 2000-06-30 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: 2000-11-14.

Financial data available through: 1999-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 1999-12-31
  • Operating income: 7 of 11 periods available· newest 1999-12-31
  • Net income: 7 of 11 periods available· newest 1999-12-31
  • Operating cash flow: 7 of 11 periods available· newest 1999-12-31
  • Capital expenditure: 7 of 11 periods available· newest 1999-12-31
  • Total assets: 5 of 11 periods available· newest 1999-12-31
  • Total liabilities: 2 of 11 periods available· newest 1995-12-31
  • Current assets: 6 of 11 periods available· newest 1999-12-31
  • Current liabilities: 6 of 11 periods available· newest 1999-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 1999-12-31
  • 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

    -6.6%

    Prior period

    USD 19.35 million

    –

    Current period

    USD 18.07 million

    –

    Exact inputs and evidence

    18071026 − 19346789 = -1275763 USD

    19346789 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    18071026 USD · 1999-01-01 – 1999-12-31

    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 757,018

    Prior period

    −USD 902,471

    –

    Current period

    −USD 1.66 million

    –

    Exact inputs and evidence

    -1659489 − -902471 = -757018 USD

    -902471 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    -1659489 USD · 1999-01-01 – 1999-12-31

    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

    +113%

    Prior period

    USD 396,392

    –

    Current period

    USD 844,269

    –

    Exact inputs and evidence

    844269 − 396392 = 447877 USD

    396392 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    844269 USD · 1999-01-01 – 1999-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +22.4%

    Prior period

    USD 500,676

    –

    Current period

    USD 612,745

    –

    Exact inputs and evidence

    612745 − 500676 = 112069 USD

    500676 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    612745 USD · 1999-01-01 – 1999-12-31

    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.

1999 1999-01-01 – 1999-12-31

  • Revenue USD 18.07 million 100% of revenue
  • Operating costs Derived USD 19.19 million 106% of revenue
  • Operating income −USD 1.12 million −6.2% of revenue
  • Tax, interest and other Derived USD 536,947 3% of revenue
  • Net income −USD 1.66 million −9.2% of revenue

Cash

  • Operating cash flow USD 844,269 4.7% of revenue
  • Capital expenditure USD 612,745 3.4% of revenue
  • Free cash flow Derived USD 231,524 1.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Operating loss: operating costs were 103% of revenue.
  • 1994 Operating loss: operating costs were 165% of revenue.
  • 1995 Operating loss: operating costs were 131% of revenue.
  • 1996 98%
  • 1997 97%
  • 1998 Operating loss: operating costs were 102% of revenue.
  • 1999 Operating loss: operating costs were 106% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-3142568329 43869404 Derived -1301075 -782764 Derived -518311 -8301348 Derived
Source
1994 1994-01-01 – 1994-12-3123875036 39364385 Derived -15489349 231393 Derived -15720742 -4298381 Derived
Source
1995 1995-01-01 – 1995-12-3119588348 25654544 Derived -6066196 2720728 Derived -8786924 -6252595 Derived
Source
1996 1996-01-01 – 1996-12-3122055784 21615469 Derived 440315 284901 Derived 155414 88592 Derived
Source
1997 1997-01-01 – 1997-12-3123259054 22584709 Derived 674345 607781 Derived 66564 175394 Derived
Source
1998 1998-01-01 – 1998-12-3119346789 19672946 Derived -326157 576314 Derived -902471 -104284 Derived
Source
1999 1999-01-01 – 1999-12-3118071026 19193568 Derived -1122542 536947 Derived -1659489 231524 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 18.1M 1999
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.46.0M34.5M23.0M11.5M0.0199319961999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue42568329
1994Revenue23875036
1995Revenue19588348
1996Revenue22055784
1997Revenue23259054
1998Revenue19346789
1999Revenue18071026

Revenue growth

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

-6.6% 1999
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.17%1%-16%-32%-48%199319961999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year-43.9%
1995Year over year-18%
1996Year over year12.6%
1997Year over year5.5%
1998Year over year-16.8%
1999Year over year-6.6%

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 -6.2% 1999
Net margin -9.2% 1999
Free cash flow margin 1.3% 1999
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.8%-12%-31%-51%-71%199319961999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin-3.1%
1994Operating margin-64.9%
1995Operating margin-31%
1996Operating margin2%
1997Operating margin2.9%
1998Operating margin-1.7%
1999Operating margin-6.2%
1993Net margin-1.2%
1994Net margin-65.8%
1995Net margin-44.9%
1996Net margin0.7%
1997Net margin0.3%
1998Net margin-4.7%
1999Net margin-9.2%
1993Free cash flow margin-19.5%
1994Free cash flow margin-18%
1995Free cash flow margin-31.9%
1996Free cash flow margin0.4%
1997Free cash flow margin0.8%
1998Free cash flow margin-0.5%
1999Free cash flow margin1.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 844.3K 1999
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.1.5M-290.1K-2.1M-3.9M-5.7M199319961999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow-1324655
1994Operating cash flow-2341918
1995Operating cash flow-5179524
1996Operating cash flow1009639
1997Operating cash flow787588
1998Operating cash flow396392
1999Operating cash flow844269

Free cash flow

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

USD 231.5K 1999
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.914.2K-1.6M-4.0M-6.5M-9.0M199319961999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-8301348
1994Free cash flow-4298381
1995Free cash flow-6252595
1996Free cash flow88592
1997Free cash flow175394
1998Free cash flow-104284
1999Free cash flow231524

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.

49.2% 1995
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.53%40%27%13%0%1993-12-311996-12-311999-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994Liabilities / assetsNot reported
1995Liabilities / assets49.2%
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.22× 1999
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.2.64×1.98×1.32×0.66×0.00×1993-12-3119961999
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 liabilities2.45×
1995Current assets / current liabilities1.58×
1996Current assets / current liabilities1.94×
1997Current assets / current liabilities2.1×
1998Current assets / current liabilities1.71×
1999Current assets / current liabilities1.22×

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
1993 1993-01-01 – 1993-12-31
−USD 518,311
Exact value

Exact value: -518311 USD

1993-01-01 – 1993-12-31: -518311 USD Inspect Net Income Open source
Share or cite

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

−USD 1.32 million
Exact value

Exact value: -1324655 USD

1993-01-01 – 1993-12-31: -1324655 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 6.98 million
Exact value

Exact value: 6976693 USD

1993-01-01 – 1993-12-31: 6976693 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.3 million
Calculation and evidence

-1324655 − 6976693 USD

Exact free cash flow: -8301348 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 15.72 million
Exact value

Exact value: -15720742 USD

1994-01-01 – 1994-12-31: -15720742 USD Inspect Net Income Open source
Share or cite

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

−USD 2.34 million
Exact value

Exact value: -2341918 USD

1994-01-01 – 1994-12-31: -2341918 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 1.96 million
Exact value

Exact value: 1956463 USD

1994-01-01 – 1994-12-31: 1956463 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.3 million
Calculation and evidence

-2341918 − 1956463 USD

Exact free cash flow: -4298381 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 8.79 million
Exact value

Exact value: -8786924 USD

1995-01-01 – 1995-12-31: -8786924 USD Inspect Net Income Open source
Share or cite

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

−USD 5.18 million
Exact value

Exact value: -5179524 USD

1995-01-01 – 1995-12-31: -5179524 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 1.07 million
Exact value

Exact value: 1073071 USD

1995-01-01 – 1995-12-31: 1073071 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.25 million
Calculation and evidence

-5179524 − 1073071 USD

Exact free cash flow: -6252595 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 155,414
Exact value

Exact value: 155414 USD

1996-01-01 – 1996-12-31: 155414 USD Inspect Net Income Open source
Share or cite

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

USD 1.01 million
Exact value

Exact value: 1009639 USD

1996-01-01 – 1996-12-31: 1009639 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 921,047
Exact value

Exact value: 921047 USD

1996-01-01 – 1996-12-31: 921047 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 88,592
Calculation and evidence

1009639 − 921047 USD

Exact free cash flow: 88592 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 66,564
Exact value

Exact value: 66564 USD

1997-01-01 – 1997-12-31: 66564 USD Inspect Net Income Open source
Share or cite

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

USD 787,588
Exact value

Exact value: 787588 USD

1997-01-01 – 1997-12-31: 787588 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 612,194
Exact value

Exact value: 612194 USD

1997-01-01 – 1997-12-31: 612194 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 175,394
Calculation and evidence

787588 − 612194 USD

Exact free cash flow: 175394 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
−USD 902,471
Exact value

Exact value: -902471 USD

1998-01-01 – 1998-12-31: -902471 USD Inspect Net Income Open source
Share or cite

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

USD 396,392
Exact value

Exact value: 396392 USD

1998-01-01 – 1998-12-31: 396392 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 500,676
Exact value

Exact value: 500676 USD

1998-01-01 – 1998-12-31: 500676 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 104,284
Calculation and evidence

396392 − 500676 USD

Exact free cash flow: -104284 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
−USD 1.66 million
Exact value

Exact value: -1659489 USD

1999-01-01 – 1999-12-31: -1659489 USD Inspect Net Income Open source
Share or cite

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

USD 844,269
Exact value

Exact value: 844269 USD

1999-01-01 – 1999-12-31: 844269 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 612,745
Exact value

Exact value: 612745 USD

1999-01-01 – 1999-12-31: 612745 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 231,524
Calculation and evidence

844269 − 612745 USD

Exact free cash flow: 231524 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.

20 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000890639, 890639, edgar:890639