SAFETY 1ST INC

EDGAR

19 filing records in this dataset, filed from 1996-05-15 to 2000-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

49.9 million USD

2000-04-01 · USD

Exact inputs and evidence

Operating margin

10.37%

2000-04-01 · %

Exact inputs and evidence
  • Operating Income: 5177000 USD Source
  • Revenue: 49904000 USD Source

Operating cash flow

-3.06 million USD

2000-04-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3059000 USD Source

Free cash flow

-4.84 million USD

2000-04-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: -3059000 USD Source
  • Capital Expenditure: 1781000 USD Source
Cash and cash equivalents
687 thousand USD Source
Exact value

687000 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: 2000-05-15.

Financial data available through: 2000-01-01.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2000-01-01
  • Operating income: 6 of 11 periods available· newest 2000-01-01
  • Net income: 6 of 11 periods available· newest 2000-01-01
  • Operating cash flow: 6 of 11 periods available· newest 2000-01-01
  • Capital expenditure: 6 of 11 periods available· newest 2000-01-01
  • Total assets: 5 of 11 periods available· newest 2000-01-01
  • Total liabilities: 5 of 11 periods available· newest 2000-01-01
  • Current assets: 5 of 11 periods available· newest 2000-01-01
  • Current liabilities: 5 of 11 periods available· newest 2000-01-01
  • Cash and cash equivalents: 4 of 11 periods available· newest 2000-01-01
  • 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

    +30.2%

    Prior period

    USD 121.28 million

    –

    Current period

    USD 157.96 million

    –

    Exact inputs and evidence

    157957000 − 121280000 = 36677000 USD

    121280000 USD · 1998-01-03 – 1999-01-02

    Inspect prior input Prior source

    157957000 USD · 1999-01-02 – 2000-01-01

    Inspect current input Current source
    Share or cite

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

  • Net income

    +404.5%

    Prior period

    USD 1.19 million

    –

    Current period

    USD 6.02 million

    –

    Exact inputs and evidence

    6024000 − 1194000 = 4830000 USD

    1194000 USD · 1998-01-03 – 1999-01-02

    Inspect prior input Prior source

    6024000 USD · 1999-01-02 – 2000-01-01

    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

    +33.8%

    Prior period

    USD 7.63 million

    –

    Current period

    USD 10.21 million

    –

    Exact inputs and evidence

    10209000 − 7629000 = 2580000 USD

    7629000 USD · 1998-01-03 – 1999-01-02

    Inspect prior input Prior source

    10209000 USD · 1999-01-02 – 2000-01-01

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +105.8%

    Prior period

    USD 730,000

    –

    Current period

    USD 1.5 million

    –

    Exact inputs and evidence

    1502000 − 730000 = 772000 USD

    730000 USD · 1998-01-03 – 1999-01-02

    Inspect prior input Prior source

    1502000 USD · 1999-01-02 – 2000-01-01

    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.

2000 1999-01-02 – 2000-01-01

  • Revenue USD 157.96 million 100% of revenue
  • Operating costs Derived USD 143.03 million 91% of revenue
  • Operating income USD 14.93 million 9.5% of revenue
  • Tax, interest and other Derived USD 8.91 million 5.6% of revenue
  • Net income USD 6.02 million 3.8% of revenue

Cash

  • Operating cash flow USD 10.21 million 6.5% of revenue
  • Capital expenditure USD 1.5 million 1% of revenue
  • Free cash flow Derived USD 8.71 million 5.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 94%
  • 1995 Operating loss: operating costs were 147% of revenue.
  • 1996 Operating loss: operating costs were 147% of revenue.
  • 1998 Net income was higher than operating income, so the split is not drawn.
  • 1999 97%
  • 2000 91%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-31103218385 96993180 Derived 6225205 3025660 Derived 3199545 -17924368 Derived
Source
1995 1995-01-01 – 1995-12-31105751954 154960140 Derived -49208186 -4358974 Derived -44849212 -2467110 Derived
Source
1996 1996-01-01 – 1996-12-31105751954 154960140 Derived -49208186 -4358974 Derived -44849212 -2467110 Derived
Source
1998 1997-01-04 – 1998-01-03104978000 97604000 Derived 7374000 -3077000 Derived 10451000 -5847000 Derived
Source
1999 1998-01-03 – 1999-01-02121280000 117137000 Derived 4143000 2949000 Derived 1194000 6899000 Derived
Source
2000 1999-01-02 – 2000-01-01157957000 143025000 Derived 14932000 8908000 Derived 6024000 8707000 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 158M 2000
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.170.6M127.9M85.3M42.6M0.0199419982000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue103218385
1995Revenue105751954
1996Revenue105751954
1998Revenue104978000
1999Revenue121280000
2000Revenue157957000

Revenue growth

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

30.2% 2000
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.32.7%23.7%14.8%5.8%-3.2%199419982000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year2.5%
1996Year over year0%
1998Year over year-0.7%
1999Year over year15.5%
2000Year over year30.2%

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 9.5% 2000
Net margin 3.8% 2000
Free cash flow margin 5.5% 2000
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.14%-2%-18%-35%-51%199419982000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin6%
1995Operating margin-46.5%
1996Operating margin-46.5%
1998Operating margin7%
1999Operating margin3.4%
2000Operating margin9.5%
1994Net margin3.1%
1995Net margin-42.4%
1996Net margin-42.4%
1998Net margin10%
1999Net margin1%
2000Net margin3.8%
1994Free cash flow margin-17.4%
1995Free cash flow margin-2.3%
1996Free cash flow margin-2.3%
1998Free cash flow margin-5.6%
1999Free cash flow margin5.7%
2000Free cash flow margin5.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 10.2M 2000
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.11.9M5.7M-533.1K-6.8M-13.0M199419982000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-11275273
1995Operating cash flow-80486
1996Operating cash flow-80486
1998Operating cash flow-5299000
1999Operating cash flow7629000
2000Operating cash flow10209000

Free cash flow

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

USD 8.7M 2000
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.10.8M3.1M-4.6M-12.3M-20.1M199419982000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-17924368
1995Free cash flow-2467110
1996Free cash flow-2467110
1998Free cash flow-5847000
1999Free cash flow6899000
2000Free cash flow8707000

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.

83.7% 2000
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.105%79%52%26%0%1994-12-3119982000
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets46.7%
1996Liabilities / assets97.1%
1998Liabilities / assets66.3%
1999Liabilities / assets66.3%
2000Liabilities / assets83.7%

Current assets to current liabilities

Current assets divided by current liabilities.

1.3× 2000
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.1.69×1.27×0.85×0.42×0.00×1994-12-3119982000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.57×
1996Current assets / current liabilities0.64×
1998Current assets / current liabilities1.03×
1999Current assets / current liabilities0.93×
2000Current assets / current liabilities1.3×

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 1994-01-01 – 1994-12-31
USD 3.2 million
Exact value

Exact value: 3199545 USD

1994-01-01 – 1994-12-31: 3199545 USD Inspect Net Income Open source
Share or cite

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

−USD 11.28 million
Exact value

Exact value: -11275273 USD

1994-01-01 – 1994-12-31: -11275273 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 6.65 million
Exact value

Exact value: 6649095 USD

1994-01-01 – 1994-12-31: 6649095 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.92 million
Calculation and evidence

-11275273 − 6649095 USD

Exact free cash flow: -17924368 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 44.85 million
Exact value

Exact value: -44849212 USD

1995-01-01 – 1995-12-31: -44849212 USD Inspect Net Income Open source
Share or cite

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

−USD 80,486
Exact value

Exact value: -80486 USD

1995-01-01 – 1995-12-31: -80486 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 2.39 million
Exact value

Exact value: 2386624 USD

1995-01-01 – 1995-12-31: 2386624 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.47 million
Calculation and evidence

-80486 − 2386624 USD

Exact free cash flow: -2467110 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 44.85 million
Exact value

Exact value: -44849212 USD

1996-01-01 – 1996-12-31: -44849212 USD Inspect Net Income Open source
Share or cite

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

−USD 80,486
Exact value

Exact value: -80486 USD

1996-01-01 – 1996-12-31: -80486 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 2.39 million
Exact value

Exact value: 2386624 USD

1996-01-01 – 1996-12-31: 2386624 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.47 million
Calculation and evidence

-80486 − 2386624 USD

Exact free cash flow: -2467110 USD

Share or cite

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

1998 1997-01-04 – 1998-01-03
USD 10.45 million
Exact value

Exact value: 10451000 USD

1997-01-04 – 1998-01-03: 10451000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.3 million
Exact value

Exact value: -5299000 USD

1997-01-04 – 1998-01-03: -5299000 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 548,000
Exact value

Exact value: 548000 USD

1997-01-04 – 1998-01-03: 548000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.85 million
Calculation and evidence

-5299000 − 548000 USD

Exact free cash flow: -5847000 USD

Share or cite

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

1999 1998-01-03 – 1999-01-02
USD 1.19 million
Exact value

Exact value: 1194000 USD

1998-01-03 – 1999-01-02: 1194000 USD Inspect Net Income Open source
Share or cite

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

USD 7.63 million
Exact value

Exact value: 7629000 USD

1998-01-03 – 1999-01-02: 7629000 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 730,000
Exact value

Exact value: 730000 USD

1998-01-03 – 1999-01-02: 730000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.9 million
Calculation and evidence

7629000 − 730000 USD

Exact free cash flow: 6899000 USD

Share or cite

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

2000 1999-01-02 – 2000-01-01
USD 6.02 million
Exact value

Exact value: 6024000 USD

1999-01-02 – 2000-01-01: 6024000 USD Inspect Net Income Open source
Share or cite

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

USD 10.21 million
Exact value

Exact value: 10209000 USD

1999-01-02 – 2000-01-01: 10209000 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 1.5 million
Exact value

Exact value: 1502000 USD

1999-01-02 – 2000-01-01: 1502000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.71 million
Calculation and evidence

10209000 − 1502000 USD

Exact free cash flow: 8707000 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.

19 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000898306, 898306, edgar:898306