DISC GRAPHICS INC /DE/

EDGAR

30 filing records in this dataset, filed from 1996-05-15 to 2002-11-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

14.2 million USD

2002-09-30 · USD

Exact inputs and evidence

Operating margin

5.26%

2002-09-30 · %

Exact inputs and evidence
  • Operating Income: 749120 USD Source
  • Revenue: 14231962 USD Source
Cash and cash equivalents
22.8 thousand USD Source
Exact value

22759 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: 2002-11-13.

Financial data available through: 1999-12-31.

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: 4 of 11 periods available· newest 1999-12-31
  • Operating income: 4 of 11 periods available· newest 1999-12-31
  • Net income: 4 of 11 periods available· newest 1999-12-31
  • Operating cash flow: 4 of 11 periods available· newest 1999-12-31
  • Capital expenditure: 4 of 11 periods available· newest 1999-12-31
  • Total assets: 4 of 11 periods available· newest 1999-12-31
  • Total liabilities: 4 of 11 periods available· newest 1999-12-31
  • Current assets: 4 of 11 periods available· newest 1999-12-31
  • Current liabilities: 4 of 11 periods available· newest 1999-12-31
  • Cash and cash equivalents: 4 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

    +15.5%

    Prior period

    USD 58.88 million

    –

    Current period

    USD 67.99 million

    –

    Exact inputs and evidence

    67987941 − 58881533 = 9106408 USD

    58881533 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    67987941 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

    -12.5%

    Prior period

    USD 2.86 million

    –

    Current period

    USD 2.51 million

    –

    Exact inputs and evidence

    2506920 − 2864427 = -357507 USD

    2864427 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    2506920 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

    +22.8%

    Prior period

    USD 3.69 million

    –

    Current period

    USD 4.53 million

    –

    Exact inputs and evidence

    4532977 − 3691268 = 841709 USD

    3691268 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    4532977 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

    +457.9%

    Prior period

    USD 1.03 million

    –

    Current period

    USD 5.72 million

    –

    Exact inputs and evidence

    5722182 − 1025613 = 4696569 USD

    1025613 USD · 1998-01-01 – 1998-12-31

    Inspect prior input Prior source

    5722182 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 67.99 million 100% of revenue
  • Operating costs Derived USD 63.06 million 93% of revenue
  • Operating income USD 4.93 million 7.3% of revenue
  • Tax, interest and other Derived USD 2.42 million 3.6% of revenue
  • Net income USD 2.51 million 3.7% of revenue

Cash

  • Operating cash flow USD 4.53 million 6.7% of revenue
  • Capital expenditure USD 5.72 million 8.4% of revenue
  • Free cash flow Derived −USD 1.19 million −1.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 92%
  • 1997 91%
  • 1998 91%
  • 1999 93%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-3142575120 39276341 Derived 3298779 1844793 Derived 1453986 4526512 Derived
Source
1997 1997-01-01 – 1997-12-3148444890 44234921 Derived 4209969 2051181 Derived 2158788 -565783 Derived
Source
1998 1998-01-01 – 1998-12-3158881533 53632263 Derived 5249270 2384843 Derived 2864427 2665655 Derived
Source
1999 1999-01-01 – 1999-12-3167987941 63057819 Derived 4930122 2423202 Derived 2506920 -1189205 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 68M 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.73.4M55.1M36.7M18.4M0.01996199719981999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue42575120
1997Revenue48444890
1998Revenue58881533
1999Revenue67987941

Revenue growth

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

15.5% 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.23.3%17.5%11.6%5.8%0.0%1996199719981999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year13.8%
1998Year over year21.5%
1999Year over year15.5%

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 7.3% 1999
Net margin 3.7% 1999
Free cash flow margin -1.7% 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.11.6%8.0%4.4%0.9%-2.7%1996199719981999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin7.7%
1997Operating margin8.7%
1998Operating margin8.9%
1999Operating margin7.3%
1996Net margin3.4%
1997Net margin4.5%
1998Net margin4.9%
1999Net margin3.7%
1996Free cash flow margin10.6%
1997Free cash flow margin-1.2%
1998Free cash flow margin4.5%
1999Free cash flow margin-1.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 4.5M 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.5.7M4.3M2.9M1.4M0.01996199719981999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow5308886
1997Operating cash flow1854046
1998Operating cash flow3691268
1999Operating cash flow4532977

Free cash flow

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

USD -1.2M 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.5.0M3.3M1.7M11.1K-1.6M1996199719981999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow4526512
1997Free cash flow-565783
1998Free cash flow2665655
1999Free cash flow-1189205

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.

61.3% 1999
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.66%50%33%17%0%1996199719981999
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996Liabilities / assets59.3%
1997Liabilities / assets58.5%
1998Liabilities / assets50.9%
1999Liabilities / assets61.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.86× 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.2.30×1.72×1.15×0.57×0.00×1996199719981999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities1.67×
1997Current assets / current liabilities2.04×
1998Current assets / current liabilities2.13×
1999Current assets / current liabilities1.86×

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
1996 1996-01-01 – 1996-12-31
USD 1.45 million
Exact value

Exact value: 1453986 USD

1996-01-01 – 1996-12-31: 1453986 USD Inspect Net Income Open source
Share or cite

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

USD 5.31 million
Exact value

Exact value: 5308886 USD

1996-01-01 – 1996-12-31: 5308886 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 782,374
Exact value

Exact value: 782374 USD

1996-01-01 – 1996-12-31: 782374 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.53 million
Calculation and evidence

5308886 − 782374 USD

Exact free cash flow: 4526512 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 2.16 million
Exact value

Exact value: 2158788 USD

1997-01-01 – 1997-12-31: 2158788 USD Inspect Net Income Open source
Share or cite

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

USD 1.85 million
Exact value

Exact value: 1854046 USD

1997-01-01 – 1997-12-31: 1854046 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 2.42 million
Exact value

Exact value: 2419829 USD

1997-01-01 – 1997-12-31: 2419829 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 565,783
Calculation and evidence

1854046 − 2419829 USD

Exact free cash flow: -565783 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 2.86 million
Exact value

Exact value: 2864427 USD

1998-01-01 – 1998-12-31: 2864427 USD Inspect Net Income Open source
Share or cite

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

USD 3.69 million
Exact value

Exact value: 3691268 USD

1998-01-01 – 1998-12-31: 3691268 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 1.03 million
Exact value

Exact value: 1025613 USD

1998-01-01 – 1998-12-31: 1025613 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.67 million
Calculation and evidence

3691268 − 1025613 USD

Exact free cash flow: 2665655 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 2.51 million
Exact value

Exact value: 2506920 USD

1999-01-01 – 1999-12-31: 2506920 USD Inspect Net Income Open source
Share or cite

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

USD 4.53 million
Exact value

Exact value: 4532977 USD

1999-01-01 – 1999-12-31: 4532977 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 5.72 million
Exact value

Exact value: 5722182 USD

1999-01-01 – 1999-12-31: 5722182 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.19 million
Calculation and evidence

4532977 − 5722182 USD

Exact free cash flow: -1189205 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.

30 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000904541, 904541, edgar:904541