GOLD COIN INC

EDGAR

4 filing records in this dataset, filed from 1996-05-15 to 1997-03-31. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

43.7 million USD

1996-09-30 · USD

Exact inputs and evidence

Operating margin

14.09%

1996-09-30 · %

Exact inputs and evidence
  • Operating Income: 6160000 USD Source
  • Revenue: 43730000 USD Source

Operating cash flow

3.95 million USD

1996-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 12396000 USD Source
  • Operating Cash Flow: 8451000 USD Source

Free cash flow

1.93 million USD

1996-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 12396000 USD Source
  • Operating Cash Flow: 8451000 USD Source
  • Capital Expenditure: 19514000 USD Source
  • Capital Expenditure: 17502000 USD Source
Cash and cash equivalents
15.5 million USD Source
Exact value

15490000 USD

Long-term debt including current maturities
181 million USD Source
Exact value

181081000 USD

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: 1997-03-31.

Financial data available through: 1996-12-30.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1996-12-30
  • Operating income: 3 of 11 periods available· newest 1996-12-30
  • Net income: 3 of 11 periods available· newest 1996-12-30
  • Operating cash flow: 3 of 11 periods available· newest 1996-12-30
  • Capital expenditure: 3 of 11 periods available· newest 1996-12-30
  • Total assets: 1 of 11 periods available· newest 1996-12-30
  • Total liabilities: 1 of 11 periods available· newest 1996-12-30
  • Current assets: 1 of 11 periods available· newest 1996-12-30
  • Current liabilities: 1 of 11 periods available· newest 1996-12-30
  • Cash and cash equivalents: 1 of 11 periods available· newest 1996-12-30
  • Long-term debt including current maturities: 1 of 11 periods available· newest 1996-12-30
  • 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

    +8.1%

    Prior period

    USD 149.59 million

    –

    Current period

    USD 161.71 million

    –

    Exact inputs and evidence

    161707000 − 149590000 = 12117000 USD

    149590000 USD · 1994-12-31 – 1995-12-30

    Inspect prior input Prior source

    161707000 USD · 1995-12-31 – 1996-12-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -8.6%

    Prior period

    USD 6.72 million

    –

    Current period

    USD 6.14 million

    –

    Exact inputs and evidence

    6139000 − 6718000 = -579000 USD

    6718000 USD · 1994-12-31 – 1995-12-30

    Inspect prior input Prior source

    6139000 USD · 1995-12-31 – 1996-12-30

    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

    -21%

    Prior period

    USD 17.08 million

    –

    Current period

    USD 13.49 million

    –

    Exact inputs and evidence

    13492000 − 17083000 = -3591000 USD

    17083000 USD · 1994-12-31 – 1995-12-30

    Inspect prior input Prior source

    13492000 USD · 1995-12-31 – 1996-12-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +100.2%

    Prior period

    USD 10.75 million

    –

    Current period

    USD 21.52 million

    –

    Exact inputs and evidence

    21524000 − 10752000 = 10772000 USD

    10752000 USD · 1994-12-31 – 1995-12-30

    Inspect prior input Prior source

    21524000 USD · 1995-12-31 – 1996-12-30

    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.

1996 1995-12-31 – 1996-12-30

  • Revenue USD 161.71 million 100% of revenue
  • Operating costs Derived USD 135.08 million 84% of revenue
  • Operating income USD 26.62 million 16% of revenue
  • Tax, interest and other Derived USD 20.48 million 13% of revenue
  • Net income USD 6.14 million 3.8% of revenue

Cash

  • Operating cash flow USD 13.49 million 8.3% of revenue
  • Capital expenditure USD 21.52 million 13% of revenue
  • Free cash flow Derived −USD 8.03 million −5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 119% of revenue.
  • 1995 12%84%
  • 1996 13%84%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-12-31 – 1994-12-30117155000 139713000 Derived -22558000 13107000 Derived -35665000 -94092000 Derived
Source
1995 1994-12-31 – 1995-12-30149590000 125524000 Derived 24066000 17348000 Derived 6718000 6331000 Derived
Source
1996 1995-12-31 – 1996-12-30161707000 135084000 Derived 26623000 20484000 Derived 6139000 -8032000 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 161.7M 1996
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.174.6M131.0M87.3M43.7M0.0199419951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue117155000
1995Revenue149590000
1996Revenue161707000

Revenue growth

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

8.1% 1996
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.29.9%22.4%15.0%7.5%0.0%199419951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year27.7%
1996Year over year8.1%

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 16.5% 1996
Net margin 3.8% 1996
Free cash flow margin -5% 1996
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.24%-4%-32%-60%-88%199419951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-19.3%
1995Operating margin16.1%
1996Operating margin16.5%
1994Net margin-30.4%
1995Net margin4.5%
1996Net margin3.8%
1994Free cash flow margin-80.3%
1995Free cash flow margin4.2%
1996Free cash flow margin-5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 13.5M 1996
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.18.4M13.8M9.2M4.6M0.0199419951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow8590000
1995Operating cash flow17083000
1996Operating cash flow13492000

Free cash flow

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

USD -8M 1996
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.14.4M-14.8M-43.9M-73.0M-102.1M199419951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-94092000
1995Free cash flow6331000
1996Free cash flow-8032000

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.

89.8% 1996
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.97%73%49%24%0%1994-12-301995-12-301996
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-30Liabilities / assetsNot reportedNo source recorded
1995-12-30Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets89.8%

Current assets to current liabilities

Current assets divided by current liabilities.

1.03× 1996
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.1.12×0.84×0.56×0.28×0.00×1994-12-301995-12-301996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-30Current assets / current liabilitiesNot reportedNo source recorded
1995-12-30Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities1.03×

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 1993-12-31 – 1994-12-30
−USD 35.67 million
Exact value

Exact value: -35665000 USD

1993-12-31 – 1994-12-30: -35665000 USD Inspect Net Income Open source
Share or cite

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

USD 8.59 million
Exact value

Exact value: 8590000 USD

1993-12-31 – 1994-12-30: 8590000 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 102.68 million
Exact value

Exact value: 102682000 USD

1993-12-31 – 1994-12-30: 102682000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 94.09 million
Calculation and evidence

8590000 − 102682000 USD

Exact free cash flow: -94092000 USD

Share or cite

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

1995 1994-12-31 – 1995-12-30
USD 6.72 million
Exact value

Exact value: 6718000 USD

1994-12-31 – 1995-12-30: 6718000 USD Inspect Net Income Open source
Share or cite

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

USD 17.08 million
Exact value

Exact value: 17083000 USD

1994-12-31 – 1995-12-30: 17083000 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 10.75 million
Exact value

Exact value: 10752000 USD

1994-12-31 – 1995-12-30: 10752000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.33 million
Calculation and evidence

17083000 − 10752000 USD

Exact free cash flow: 6331000 USD

Share or cite

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

1996 1995-12-31 – 1996-12-30
USD 6.14 million
Exact value

Exact value: 6139000 USD

1995-12-31 – 1996-12-30: 6139000 USD Inspect Net Income Open source
Share or cite

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

USD 13.49 million
Exact value

Exact value: 13492000 USD

1995-12-31 – 1996-12-30: 13492000 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 21.52 million
Exact value

Exact value: 21524000 USD

1995-12-31 – 1996-12-30: 21524000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.03 million
Calculation and evidence

13492000 − 21524000 USD

Exact free cash flow: -8032000 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.

4 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000899887, 899887, edgar:899887