MALIBU ENTERTAINMENT WORLDWIDE INC

EDGAR

23 filing records in this dataset, filed from 1996-05-15 to 2001-11-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

6.88 million USD

1996-12-31 · USD

Exact inputs and evidence

Operating margin

-447.63%

1996-12-31 · %

Exact inputs and evidence
  • Operating Income: -39808569 USD Source
  • Operating Income: -9030801 USD Source
  • Revenue: 37430123 USD Source
  • Revenue: 30554387 USD Source
Cash and cash equivalents
3.17 million USD Source
Exact value

3172144 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

37.4 million USD

1996-01-01 – 1996-12-31

Exact inputs and evidence
  • Revenue: 6996729 USD · 1996-01-01 – 1996-03-31 Source
  • Revenue: 11157497 USD · 1996-04-01 – 1996-06-30 Source
  • Revenue: 12400161 USD · 1996-07-01 – 1996-09-30 Source
  • Revenue: 37430123 USD · 1996-01-01 – 1996-12-31 Source
  • Revenue: 30554387 USD · 1996-01-01 – 1996-09-30 Source

Net income

-11.1 million USD

2000-10-01 – 2001-09-30

Exact inputs and evidence
  • Net income: -10012830 USD · 2000-01-01 – 2000-12-31 Source
  • Net income: -2355308 USD · 2000-01-01 – 2000-09-30 Source
  • Net income: -2498558 USD · 2001-01-01 – 2001-03-31 Source
  • Net income: -455111 USD · 2001-04-01 – 2001-06-30 Source
  • Net income: -509967 USD · 2001-07-01 – 2001-09-30 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: 2001-11-13.

Financial data available through: 2000-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2000-12-31
  • Operating income: 7 of 11 periods available· newest 2000-12-31
  • Net income: 7 of 11 periods available· newest 2000-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2000-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2000-12-31
  • Total assets: 4 of 11 periods available· newest 1998-12-31
  • Total liabilities: 6 of 11 periods available· newest 2000-12-31
  • Current assets: 6 of 11 periods available· newest 2000-12-31
  • Current liabilities: 6 of 11 periods available· newest 2000-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2000-12-31
  • 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

    -0.2%

    Prior period

    USD 42.29 million

    –

    Current period

    USD 42.21 million

    –

    Exact inputs and evidence

    42205686 − 42286431 = -80745 USD

    42286431 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    42205686 USD · 2000-01-01 – 2000-12-31

    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 48.8 million

    Prior period

    −USD 58.81 million

    –

    Current period

    −USD 10.01 million

    –

    Exact inputs and evidence

    -10012830 − -58809940 = 48797110 USD

    -58809940 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    -10012830 USD · 2000-01-01 – 2000-12-31

    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 3.44 million

    Prior period

    −USD 4.53 million

    –

    Current period

    −USD 1.09 million

    –

    Exact inputs and evidence

    -1087088 − -4527208 = 3440120 USD

    -4527208 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    -1087088 USD · 2000-01-01 – 2000-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -83.7%

    Prior period

    USD 5.97 million

    –

    Current period

    USD 975,073

    –

    Exact inputs and evidence

    975073 − 5968456 = -4993383 USD

    5968456 USD · 1999-01-01 – 1999-12-31

    Inspect prior input Prior source

    975073 USD · 2000-01-01 – 2000-12-31

    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.

2000 2000-01-01 – 2000-12-31

  • Revenue USD 42.21 million 100% of revenue
  • Operating costs Derived USD 48.58 million 115% of revenue
  • Operating income −USD 6.38 million −15% of revenue
  • Tax, interest and other Derived USD 3.64 million 8.6% of revenue
  • Net income −USD 10.01 million −24% of revenue

Cash

  • Operating cash flow −USD 1.09 million −2.6% of revenue
  • Capital expenditure USD 975,073 2.3% of revenue
  • Free cash flow Derived −USD 2.06 million −4.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 90%
  • 1995 Operating loss: operating costs were 154% of revenue.
  • 1996 Operating loss: operating costs were 206% of revenue.
  • 1997 Operating loss: operating costs were 213% of revenue.
  • 1998 Operating loss: operating costs were 141% of revenue.
  • 1999 Operating loss: operating costs were 222% of revenue.
  • 2000 Operating loss: operating costs were 115% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3128177105 25293124 Derived 2883981 1651902 Derived 1232079 -1206880 Derived
Source
1995 1995-01-01 – 1995-12-316754378 10417265 Derived -3662887 830774 Derived -4493661 -4340762 Derived
Source
1996 1996-01-01 – 1996-12-3137430123 77238692 Derived -39808569 7824324 Derived -47632893 -28755764 Derived
Source
1997 1997-01-01 – 1997-12-3144607478 95089241 Derived -50481763 8820748 Derived -59302511 -82593381 Derived
Source
1998 1998-01-01 – 1998-12-3145456339 64014171 Derived -18557832 15828415 Derived -34386247 -21264032 Derived
Source
1999 1999-01-01 – 1999-12-3142286431 93786422 Derived -51499991 7309949 Derived -58809940 -10495664 Derived
Source
2000 2000-01-01 – 2000-12-3142205686 48583314 Derived -6377628 3635202 Derived -10012830 -2062161 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 42.2M 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.49.1M36.8M24.5M12.3M0.0199419972000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue28177105
1995Revenue6754378
1996Revenue37430123
1997Revenue44607478
1998Revenue45456339
1999Revenue42286431
2000Revenue42205686

Revenue growth

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

-0.2% 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.497%343%189%35%-118%199419972000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year-76%
1996Year over year454.2%
1997Year over year19.2%
1998Year over year1.9%
1999Year over year-7%
2000Year over year-0.2%

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 -15.1% 2000
Net margin -23.7% 2000
Free cash flow margin -4.9% 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.26%-31%-87%-144%-201%199419972000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin10.2%
1995Operating margin-54.2%
1996Operating margin-106.4%
1997Operating margin-113.2%
1998Operating margin-40.8%
1999Operating margin-121.8%
2000Operating margin-15.1%
1994Net margin4.4%
1995Net margin-66.5%
1996Net margin-127.3%
1997Net margin-132.9%
1998Net margin-75.6%
1999Net margin-139.1%
2000Net margin-23.7%
1994Free cash flow margin-4.3%
1995Free cash flow margin-64.3%
1996Free cash flow margin-76.8%
1997Free cash flow margin-185.2%
1998Free cash flow margin-46.8%
1999Free cash flow margin-24.8%
2000Free cash flow margin-4.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.1M 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.2.9M-3.1M-9.1M-15.1M-21.0M199419972000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow1231557
1995Operating cash flow-3114563
1996Operating cash flow-14308061
1997Operating cash flow-19382554
1998Operating cash flow-13199851
1999Operating cash flow-4527208
2000Operating cash flow-1087088

Free cash flow

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

USD -2.1M 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.6.6M-17.3M-41.3M-65.2M-89.2M199419972000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-1206880
1995Free cash flow-4340762
1996Free cash flow-28755764
1997Free cash flow-82593381
1998Free cash flow-21264032
1999Free cash flow-10495664
2000Free cash flow-2062161

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.

110.8% 1998
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.120%90%60%30%0%1994-12-3119972000
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets51.2%
1996Liabilities / assets46.8%
1997Liabilities / assets84.7%
1998Liabilities / assets110.8%
1999Liabilities / assetsNot reported
2000Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.53× 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.2.47×1.85×1.24×0.62×0.00×1994-12-3119972000
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 liabilities0.35×
1996Current assets / current liabilities2.29×
1997Current assets / current liabilities0.87×
1998Current assets / current liabilities0.12×
1999Current assets / current liabilities1.04×
2000Current assets / current liabilities0.53×

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 1.23 million
Exact value

Exact value: 1232079 USD

1994-01-01 – 1994-12-31: 1232079 USD Inspect Net Income Open source
Share or cite

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

USD 1.23 million
Exact value

Exact value: 1231557 USD

1994-01-01 – 1994-12-31: 1231557 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 2.44 million
Exact value

Exact value: 2438437 USD

1994-01-01 – 1994-12-31: 2438437 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.21 million
Calculation and evidence

1231557 − 2438437 USD

Exact free cash flow: -1206880 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 4.49 million
Exact value

Exact value: -4493661 USD

1995-01-01 – 1995-12-31: -4493661 USD Inspect Net Income Open source
Share or cite

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

−USD 3.11 million
Exact value

Exact value: -3114563 USD

1995-01-01 – 1995-12-31: -3114563 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 1.23 million
Exact value

Exact value: 1226199 USD

1995-01-01 – 1995-12-31: 1226199 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.34 million
Calculation and evidence

-3114563 − 1226199 USD

Exact free cash flow: -4340762 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 47.63 million
Exact value

Exact value: -47632893 USD

1996-01-01 – 1996-12-31: -47632893 USD Inspect Net Income Open source
Share or cite

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

−USD 14.31 million
Exact value

Exact value: -14308061 USD

1996-01-01 – 1996-12-31: -14308061 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 14.45 million
Exact value

Exact value: 14447703 USD

1996-01-01 – 1996-12-31: 14447703 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 28.76 million
Calculation and evidence

-14308061 − 14447703 USD

Exact free cash flow: -28755764 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 59.3 million
Exact value

Exact value: -59302511 USD

1997-01-01 – 1997-12-31: -59302511 USD Inspect Net Income Open source
Share or cite

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

−USD 19.38 million
Exact value

Exact value: -19382554 USD

1997-01-01 – 1997-12-31: -19382554 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 63.21 million
Exact value

Exact value: 63210827 USD

1997-01-01 – 1997-12-31: 63210827 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 82.59 million
Calculation and evidence

-19382554 − 63210827 USD

Exact free cash flow: -82593381 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 34.39 million
Exact value

Exact value: -34386247 USD

1998-01-01 – 1998-12-31: -34386247 USD Inspect Net Income Open source
Share or cite

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

−USD 13.2 million
Exact value

Exact value: -13199851 USD

1998-01-01 – 1998-12-31: -13199851 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 8.06 million
Exact value

Exact value: 8064181 USD

1998-01-01 – 1998-12-31: 8064181 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 21.26 million
Calculation and evidence

-13199851 − 8064181 USD

Exact free cash flow: -21264032 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 58.81 million
Exact value

Exact value: -58809940 USD

1999-01-01 – 1999-12-31: -58809940 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: -4527208 USD

1999-01-01 – 1999-12-31: -4527208 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 5.97 million
Exact value

Exact value: 5968456 USD

1999-01-01 – 1999-12-31: 5968456 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.5 million
Calculation and evidence

-4527208 − 5968456 USD

Exact free cash flow: -10495664 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 10.01 million
Exact value

Exact value: -10012830 USD

2000-01-01 – 2000-12-31: -10012830 USD Inspect Net Income Open source
Share or cite

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

−USD 1.09 million
Exact value

Exact value: -1087088 USD

2000-01-01 – 2000-12-31: -1087088 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 975,073
Exact value

Exact value: 975073 USD

2000-01-01 – 2000-12-31: 975073 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.06 million
Calculation and evidence

-1087088 − 975073 USD

Exact free cash flow: -2062161 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.

23 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000912027, 912027, edgar:912027

Also known as MOUNTASIA ENTERTAINMENT INTERNATIONAL INC