ROYAL GRIP INC

EDGAR

6 filing records in this dataset, filed from 1996-05-15 to 1997-08-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

3.37 million USD

1997-06-30 · USD

Exact inputs and evidence

Operating margin

-12.26%

1997-06-30 · %

Exact inputs and evidence
  • Operating Income: -412716 USD Source
  • Revenue: 3365417 USD Source

Operating cash flow

-122 thousand USD

1997-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -511487 USD Source
  • Operating Cash Flow: -389297 USD Source

Free cash flow

-193 thousand USD

1997-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -511487 USD Source
  • Operating Cash Flow: -389297 USD Source
  • Capital Expenditure: 188534 USD Source
  • Capital Expenditure: 117329 USD Source
Cash and cash equivalents
0 USD Source
Exact value

0 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

12.5 million USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Revenue: 4000321 USD · 1996-07-01 – 1996-09-30 Source
  • Revenue: 16120617 USD · 1996-01-01 – 1996-12-31 Source
  • Revenue: 13452432 USD · 1996-01-01 – 1996-09-30 Source
  • Revenue: 2471683 USD · 1997-01-01 – 1997-03-31 Source
  • Revenue: 3365417 USD · 1997-04-01 – 1997-06-30 Source

Net income

-4.5 million USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Net income: 6366 USD · 1996-07-01 – 1996-09-30 Source
  • Net income: -4446937 USD · 1996-01-01 – 1996-12-31 Source
  • Net income: -1138164 USD · 1996-01-01 – 1996-09-30 Source
  • Net income: -803415 USD · 1997-01-01 – 1997-03-31 Source
  • Net income: -394674 USD · 1997-04-01 – 1997-06-30 Source

Operating cash flow

112 thousand USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Operating cash flow: -414337 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -937513 USD · 1996-01-01 – 1996-06-30 Source
  • Operating cash flow: -314044 USD · 1996-01-01 – 1996-12-31 Source
  • Operating cash flow: -414337 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -389297 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: -511487 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: -389297 USD · 1997-01-01 – 1997-03-31 Source

Capital expenditure

1.06 million USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Capital expenditure: 944557 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 578075 USD · 1996-01-01 – 1996-06-30 Source
  • Capital expenditure: 1449593 USD · 1996-01-01 – 1996-12-31 Source
  • Capital expenditure: 944557 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 117329 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 188534 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 117329 USD · 1997-01-01 – 1997-03-31 Source

Free cash flow

-948 thousand USD

1996-07-01 – 1997-06-30

Exact inputs and evidence
  • Operating cash flow: -414337 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -937513 USD · 1996-01-01 – 1996-06-30 Source
  • Operating cash flow: -314044 USD · 1996-01-01 – 1996-12-31 Source
  • Operating cash flow: -414337 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -389297 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: -511487 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: -389297 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 944557 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 578075 USD · 1996-01-01 – 1996-06-30 Source
  • Capital expenditure: 1449593 USD · 1996-01-01 – 1996-12-31 Source
  • Capital expenditure: 944557 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 117329 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 188534 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 117329 USD · 1997-01-01 – 1997-03-31 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: 1997-08-15.

Financial data available through: 1996-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1996-12-31
  • Operating income: 3 of 11 periods available· newest 1996-12-31
  • Net income: 3 of 11 periods available· newest 1996-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1996-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1996-12-31
  • Total assets: 2 of 11 periods available· newest 1996-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 1996-12-31
  • Current liabilities: 2 of 11 periods available· newest 1996-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1996-12-31
  • 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

    -7.2%

    Prior period

    USD 17.37 million

    –

    Current period

    USD 16.12 million

    –

    Exact inputs and evidence

    16120617 − 17373451 = -1252834 USD

    17373451 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    16120617 USD · 1996-01-01 – 1996-12-31

    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 1.67 million

    Prior period

    −USD 2.77 million

    –

    Current period

    −USD 4.45 million

    –

    Exact inputs and evidence

    -4446937 − -2773321 = -1673616 USD

    -2773321 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    -4446937 USD · 1996-01-01 – 1996-12-31

    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

    -155.5%

    Prior period

    USD 565,863

    –

    Current period

    −USD 314,044

    –

    Exact inputs and evidence

    -314044 − 565863 = -879907 USD

    565863 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    -314044 USD · 1996-01-01 – 1996-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +74.5%

    Prior period

    USD 830,842

    –

    Current period

    USD 1.45 million

    –

    Exact inputs and evidence

    1449593 − 830842 = 618751 USD

    830842 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    1449593 USD · 1996-01-01 – 1996-12-31

    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.

1996 1996-01-01 – 1996-12-31

  • Revenue USD 16.12 million 100% of revenue
  • Operating costs Derived USD 20.53 million 127% of revenue
  • Operating income −USD 4.4 million −27% of revenue
  • Tax, interest and other Derived USD 42,501 0.3% of revenue
  • Net income −USD 4.45 million −28% of revenue

Cash

  • Operating cash flow −USD 314,044 −1.9% of revenue
  • Capital expenditure USD 1.45 million 9% of revenue
  • Free cash flow Derived −USD 1.76 million −11% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Net income was higher than operating income, so the split is not drawn.
  • 1995 Operating loss: operating costs were 118% of revenue.
  • 1996 Operating loss: operating costs were 127% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3113643139 13580965 Derived 62174 -3454 Derived 65628 -4024983 Derived
Source
1995 1995-01-01 – 1995-12-3117373451 20460968 Derived -3087517 -314196 Derived -2773321 -264979 Derived
Source
1996 1996-01-01 – 1996-12-3116120617 20525053 Derived -4404436 42501 Derived -4446937 -1763637 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 16.1M 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.18.8M14.1M9.4M4.7M0.0199419951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue13643139
1995Revenue17373451
1996Revenue16120617

Revenue growth

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

-7.2% 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.30%20%10%0%-10%199419951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year27.3%
1996Year over year-7.2%

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 -27.3% 1996
Net margin -27.6% 1996
Free cash flow margin -10.9% 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.2.9%-5.8%-14.5%-23.2%-31.9%199419951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin0.5%
1995Operating margin-17.8%
1996Operating margin-27.3%
1994Net margin0.5%
1995Net margin-16%
1996Net margin-27.6%
1994Free cash flow margin-29.5%
1995Free cash flow margin-1.5%
1996Free cash flow margin-10.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -314K 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.636.3K381.1K125.9K-129.3K-384.4K199419951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow48894
1995Operating cash flow565863
1996Operating cash flow-314044

Free cash flow

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

USD -1.8M 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.322.0K-845.2K-2.0M-3.2M-4.3M199419951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-4024983
1995Free cash flow-264979
1996Free cash flow-1763637

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
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.53× 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.2.53×1.90×1.27×0.63×0.00×1994-12-3119951996
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 liabilities2.35×
1996Current assets / current liabilities1.53×

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 65,628
Exact value

Exact value: 65628 USD

1994-01-01 – 1994-12-31: 65628 USD Inspect Net Income Open source
Share or cite

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

USD 48,894
Exact value

Exact value: 48894 USD

1994-01-01 – 1994-12-31: 48894 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 4.07 million
Exact value

Exact value: 4073877 USD

1994-01-01 – 1994-12-31: 4073877 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.02 million
Calculation and evidence

48894 − 4073877 USD

Exact free cash flow: -4024983 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 2.77 million
Exact value

Exact value: -2773321 USD

1995-01-01 – 1995-12-31: -2773321 USD Inspect Net Income Open source
Share or cite

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

USD 565,863
Exact value

Exact value: 565863 USD

1995-01-01 – 1995-12-31: 565863 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 830,842
Exact value

Exact value: 830842 USD

1995-01-01 – 1995-12-31: 830842 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 264,979
Calculation and evidence

565863 − 830842 USD

Exact free cash flow: -264979 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 4.45 million
Exact value

Exact value: -4446937 USD

1996-01-01 – 1996-12-31: -4446937 USD Inspect Net Income Open source
Share or cite

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

−USD 314,044
Exact value

Exact value: -314044 USD

1996-01-01 – 1996-12-31: -314044 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 1.45 million
Exact value

Exact value: 1449593 USD

1996-01-01 – 1996-12-31: 1449593 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.76 million
Calculation and evidence

-314044 − 1449593 USD

Exact free cash flow: -1763637 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: 0000910568, 910568, edgar:910568