PACIFIC REHABILITATION & SPORTS MEDICINE INC

EDGAR

6 filing records in this dataset, filed from 1996-05-15 to 2014-05-30. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

8.1 million USD

1996-09-30 · USD

Exact inputs and evidence

Operating margin

-48.89%

1996-09-30 · %

Exact inputs and evidence
  • Operating Income: -3961000 USD Source
  • Revenue: 8102000 USD Source
Cash and cash equivalents
640 thousand USD Source
Exact value

640000 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: 2014-05-30.

Financial data available through: 1995-12-31.

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: 3 of 11 periods available· newest 1995-12-31
  • Operating income: 3 of 11 periods available· newest 1995-12-31
  • Net income: 3 of 11 periods available· newest 1995-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1995-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1995-12-31
  • Total assets: 2 of 11 periods available· newest 1995-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 1995-12-31
  • Current liabilities: 2 of 11 periods available· newest 1995-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1995-12-31
  • 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

    +71.1%

    Prior period

    USD 20.5 million

    –

    Current period

    USD 35.07 million

    –

    Exact inputs and evidence

    35073000 − 20504000 = 14569000 USD

    20504000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    35073000 USD · 1995-01-01 – 1995-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -25.1%

    Prior period

    USD 2.13 million

    –

    Current period

    USD 1.59 million

    –

    Exact inputs and evidence

    1593000 − 2126000 = -533000 USD

    2126000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    1593000 USD · 1995-01-01 – 1995-12-31

    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

    +USD 2.73 million

    Prior period

    −USD 203,000

    –

    Current period

    USD 2.52 million

    –

    Exact inputs and evidence

    2523000 − -203000 = 2726000 USD

    -203000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    2523000 USD · 1995-01-01 – 1995-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -23.6%

    Prior period

    USD 495,000

    –

    Current period

    USD 378,000

    –

    Exact inputs and evidence

    378000 − 495000 = -117000 USD

    495000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    378000 USD · 1995-01-01 – 1995-12-31

    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.

1995 1995-01-01 – 1995-12-31

  • Revenue USD 35.07 million 100% of revenue
  • Cost of revenue USD 20.22 million 58% of revenue
  • Operating expenses USD 10.92 million 31% of revenue
  • Operating income USD 3.93 million 11% of revenue
  • Tax, interest and other Derived USD 2.34 million 6.7% of revenue
  • Net income USD 1.59 million 4.5% of revenue

Cash

  • Operating cash flow USD 2.52 million 7.2% of revenue
  • Capital expenditure USD 378,000 1.1% of revenue
  • Free cash flow Derived USD 2.15 million 6.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 13%79%
  • 1994 10%82%
  • 1995 89%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-318162000 6411000 Derived 1751000 704000 Derived 1047000 2006000 Derived
Source
1994 1994-01-01 – 1994-12-3120504000 16887000 Derived 3617000 1491000 Derived 2126000 -698000 Derived
Source
1995 1995-01-01 – 1995-12-3135073000 31139000 Derived 3934000 2341000 Derived 1593000 2145000 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 35.1M 1995
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.37.9M28.4M18.9M9.5M0.0199319941995
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue8162000
1994Revenue20504000
1995Revenue35073000

Revenue growth

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

71.1% 1995
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.163%122%82%41%0%199319941995
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year151.2%
1995Year over year71.1%

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 11.2% 1995
Net margin 4.5% 1995
Free cash flow margin 6.1% 1995
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.26.8%18.7%10.6%2.5%-5.6%199319941995
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin21.5%
1994Operating margin17.6%
1995Operating margin11.2%
1993Net margin12.8%
1994Net margin10.4%
1995Net margin4.5%
1993Free cash flow margin24.6%
1994Free cash flow margin-3.4%
1995Free cash flow margin6.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 2.5M 1995
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.2.7M2.0M1.2M369.5K-421.1K199319941995
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow2240000
1994Operating cash flow-203000
1995Operating cash flow2523000

Free cash flow

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

USD 2.1M 1995
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.2.4M1.5M723.5K-101.0K-925.4K199319941995
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow2006000
1994Free cash flow-698000
1995Free cash flow2145000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994-12-31Liabilities / assetsNot reported
1995-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.8× 1995
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.3.59×2.69×1.79×0.90×0.00×1993-12-3119941995
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 liabilities3.32×
1995Current assets / current liabilities0.8×

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 1.05 million
Exact value

Exact value: 1047000 USD

1993-01-01 – 1993-12-31: 1047000 USD Inspect Net Income Open source
Share or cite

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

USD 2.24 million
Exact value

Exact value: 2240000 USD

1993-01-01 – 1993-12-31: 2240000 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 234,000
Exact value

Exact value: 234000 USD

1993-01-01 – 1993-12-31: 234000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.01 million
Calculation and evidence

2240000 − 234000 USD

Exact free cash flow: 2006000 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 2.13 million
Exact value

Exact value: 2126000 USD

1994-01-01 – 1994-12-31: 2126000 USD Inspect Net Income Open source
Share or cite

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

−USD 203,000
Exact value

Exact value: -203000 USD

1994-01-01 – 1994-12-31: -203000 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 495,000
Exact value

Exact value: 495000 USD

1994-01-01 – 1994-12-31: 495000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 698,000
Calculation and evidence

-203000 − 495000 USD

Exact free cash flow: -698000 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 1.59 million
Exact value

Exact value: 1593000 USD

1995-01-01 – 1995-12-31: 1593000 USD Inspect Net Income Open source
Share or cite

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

USD 2.52 million
Exact value

Exact value: 2523000 USD

1995-01-01 – 1995-12-31: 2523000 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 378,000
Exact value

Exact value: 378000 USD

1995-01-01 – 1995-12-31: 378000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.15 million
Calculation and evidence

2523000 − 378000 USD

Exact free cash flow: 2145000 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.

6 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000910109, 910109, edgar:910109