KOALA CORP /CO/

EDGAR

30 filing records in this dataset, filed from 1996-07-25 to 2003-04-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

-954 thousand USD

2002-12-31 · USD

Exact inputs and evidence

Operating margin

82.35%

2002-12-31 · %

Exact inputs and evidence
  • Operating Income: -3955130 USD Source
  • Operating Income: -3169594 USD Source
  • Revenue: 36454255 USD Source
  • Revenue: 37408172 USD Source

Operating cash flow

1.07 million USD

2002-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 4409363 USD Source
  • Operating Cash Flow: 3339150 USD Source
Cash and cash equivalents
319 thousand USD Source
Exact value

318986 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

36.5 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Revenue: 12259823 USD · 2002-01-01 – 2002-03-31 Source
  • Revenue: 12153179 USD · 2002-04-01 – 2002-06-30 Source
  • Revenue: 12995171 USD · 2002-07-01 – 2002-09-30 Source
  • Revenue: 36454255 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 37408172 USD · 2002-01-01 – 2002-09-30 Source

Net income

-33.5 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Net income: 6638 USD · 2002-01-01 – 2002-03-31 Source
  • Net income: -24901535 USD · 2002-04-01 – 2002-06-30 Source
  • Net income: -1245634 USD · 2002-07-01 – 2002-09-30 Source
  • Net income: -33548770 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -26140528 USD · 2002-01-01 – 2002-09-30 Source

Operating cash flow

4.41 million USD

2002-01-01 – 2002-12-31

Exact inputs and evidence
  • Operating cash flow: 1455760 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: 2622300 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: 1455760 USD · 2002-01-01 – 2002-03-31 Source
  • Operating cash flow: 3339150 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: 2622300 USD · 2002-01-01 – 2002-06-30 Source
  • Operating cash flow: 4409363 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: 3339150 USD · 2002-01-01 – 2002-09-30 Source

Capital expenditure

513 thousand USD

2001-10-01 – 2002-09-30

Exact inputs and evidence
  • Capital expenditure: 692247 USD · 2001-01-01 – 2001-12-31 Source
  • Capital expenditure: 630293 USD · 2001-01-01 – 2001-09-30 Source
  • Capital expenditure: 203595 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 270297 USD · 2002-01-01 – 2002-06-30 Source
  • Capital expenditure: 203595 USD · 2002-01-01 – 2002-03-31 Source
  • Capital expenditure: 450603 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 270297 USD · 2002-01-01 – 2002-06-30 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: 2003-04-15.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2002-12-31
  • Operating income: 7 of 11 periods available· newest 2002-12-31
  • Net income: 7 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2002-12-31
  • Total assets: 7 of 11 periods available· newest 2002-12-31
  • Total liabilities: 6 of 11 periods available· newest 2002-12-31
  • Current assets: 7 of 11 periods available· newest 2002-12-31
  • Current liabilities: 7 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 7 of 11 periods available· newest 2002-12-31
  • 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

    -16%

    Prior period

    USD 43.41 million

    –

    Current period

    USD 36.45 million

    –

    Exact inputs and evidence

    36454255 − 43406770 = -6952515 USD

    43406770 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    36454255 USD · 2002-01-01 – 2002-12-31

    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 31.56 million

    Prior period

    −USD 1.99 million

    –

    Current period

    −USD 33.55 million

    –

    Exact inputs and evidence

    -33548770 − -1990073 = -31558697 USD

    -1990073 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    -33548770 USD · 2002-01-01 – 2002-12-31

    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

    +65.5%

    Prior period

    USD 2.66 million

    –

    Current period

    USD 4.41 million

    –

    Exact inputs and evidence

    4409363 − 2664483 = 1744880 USD

    2664483 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    4409363 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -39.1%

    Prior period

    USD 692,247

    –

    Current period

    USD 421,350

    –

    Exact inputs and evidence

    421350 − 692247 = -270897 USD

    692247 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    421350 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 36.45 million 100% of revenue
  • Operating costs Derived USD 40.41 million 111% of revenue
  • Operating income −USD 3.96 million −11% of revenue
  • Tax, interest and other Derived USD 29.59 million 81% of revenue
  • Net income −USD 33.55 million −92% of revenue

Cash

  • Operating cash flow USD 4.41 million 12% of revenue
  • Capital expenditure USD 421,350 1.2% of revenue
  • Free cash flow Derived USD 3.99 million 11% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 21%10%69%
  • 1997 18%73%
  • 1998 16%75%
  • 1999 13%9.3%77%
  • 2000 84%
  • 2001 Operating loss: operating costs were 100% of revenue.
  • 2002 Operating loss: operating costs were 111% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-318938282 6133423 Derived 2804859 909319 Derived 1895540 Unavailable
Source
1997 1997-01-01 – 1997-12-3113621292 9960391 Derived 3660901 1224989 Derived 2435912 Unavailable
Source
1998 1998-01-01 – 1998-12-3119100765 14410777 Derived 4689988 1590332 Derived 3099656 1165702 Derived
Source
1999 1999-01-01 – 1999-12-3137863770 29247380 Derived 8616390 3525266 Derived 5091124 2610868 Derived
Source
2000 2000-01-01 – 2000-12-3146566956 38939528 Derived 7627428 3595024 Derived 4032404 -968278 Derived
Source
2001 2001-01-01 – 2001-12-3143406770 43463805 Derived -57035 1933038 Derived -1990073 1972236 Derived
Source
2002 2002-01-01 – 2002-12-3136454255 40409385 Derived -3955130 29593640 Derived -33548770 3988013 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 36.5M 2002
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.50.3M37.7M25.1M12.6M0.0199619992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue8938282
1997Revenue13621292
1998Revenue19100765
1999Revenue37863770
2000Revenue46566956
2001Revenue43406770
2002Revenue36454255

Revenue growth

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

-16% 2002
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.107%74%41%8%-25%199619992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year52.4%
1998Year over year40.2%
1999Year over year98.2%
2000Year over year23%
2001Year over year-6.8%
2002Year over year-16%

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 -10.8% 2002
Net margin -92% 2002
Free cash flow margin 10.9% 2002
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.41%5%-30%-66%-102%199619992002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin31.4%
1997Operating margin26.9%
1998Operating margin24.6%
1999Operating margin22.8%
2000Operating margin16.4%
2001Operating margin-0.1%
2002Operating margin-10.8%
1996Net margin21.2%
1997Net margin17.9%
1998Net margin16.2%
1999Net margin13.4%
2000Net margin8.7%
2001Net margin-4.6%
2002Net margin-92%
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow margin6.1%
1999Free cash flow margin6.9%
2000Free cash flow margin-2.1%
2001Free cash flow margin4.5%
2002Free cash flow margin10.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 4.4M 2002
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.4.8M3.4M2.0M624.3K-765.1K199619992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow1323426
1997Operating cash flow3535712
1998Operating cash flow1685620
1999Operating cash flow3717604
2000Operating cash flow-381836
2001Operating cash flow2664483
2002Operating cash flow4409363

Free cash flow

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

USD 4M 2002
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.4.4M2.9M1.5M72.5K-1.4M199619992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flow1165702
1999Free cash flow2610868
2000Free cash flow-968278
2001Free cash flow1972236
2002Free cash flow3988013

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.

90.2% 2002
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%1996-12-3119992002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reported
1997Liabilities / assets14.1%
1998Liabilities / assets48.3%
1999Liabilities / assets37.5%
2000Liabilities / assets56.5%
2001Liabilities / assets54.7%
2002Liabilities / assets90.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.35× 2002
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.19.53×14.65×9.76×4.88×0.00×199619992002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities18.08×
1997Current assets / current liabilities3.31×
1998Current assets / current liabilities2.1×
1999Current assets / current liabilities4.99×
2000Current assets / current liabilities2.72×
2001Current assets / current liabilities2.27×
2002Current assets / current liabilities0.35×

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 1.9 million
Exact value

Exact value: 1895540 USD

1996-01-01 – 1996-12-31: 1895540 USD Inspect Net Income Open source
Share or cite

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

USD 1.32 million
Exact value

Exact value: 1323426 USD

1996-01-01 – 1996-12-31: 1323426 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1997 1997-01-01 – 1997-12-31
USD 2.44 million
Exact value

Exact value: 2435912 USD

1997-01-01 – 1997-12-31: 2435912 USD Inspect Net Income Open source
Share or cite

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

USD 3.54 million
Exact value

Exact value: 3535712 USD

1997-01-01 – 1997-12-31: 3535712 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1998 1998-01-01 – 1998-12-31
USD 3.1 million
Exact value

Exact value: 3099656 USD

1998-01-01 – 1998-12-31: 3099656 USD Inspect Net Income Open source
Share or cite

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

USD 1.69 million
Exact value

Exact value: 1685620 USD

1998-01-01 – 1998-12-31: 1685620 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 519,918
Exact value

Exact value: 519918 USD

1998-01-01 – 1998-12-31: 519918 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.17 million
Calculation and evidence

1685620 − 519918 USD

Exact free cash flow: 1165702 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 5.09 million
Exact value

Exact value: 5091124 USD

1999-01-01 – 1999-12-31: 5091124 USD Inspect Net Income Open source
Share or cite

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

USD 3.72 million
Exact value

Exact value: 3717604 USD

1999-01-01 – 1999-12-31: 3717604 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 1.11 million
Exact value

Exact value: 1106736 USD

1999-01-01 – 1999-12-31: 1106736 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.61 million
Calculation and evidence

3717604 − 1106736 USD

Exact free cash flow: 2610868 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 4.03 million
Exact value

Exact value: 4032404 USD

2000-01-01 – 2000-12-31: 4032404 USD Inspect Net Income Open source
Share or cite

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

−USD 381,836
Exact value

Exact value: -381836 USD

2000-01-01 – 2000-12-31: -381836 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 586,442
Exact value

Exact value: 586442 USD

2000-01-01 – 2000-12-31: 586442 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 968,278
Calculation and evidence

-381836 − 586442 USD

Exact free cash flow: -968278 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
−USD 1.99 million
Exact value

Exact value: -1990073 USD

2001-01-01 – 2001-12-31: -1990073 USD Inspect Net Income Open source
Share or cite

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

USD 2.66 million
Exact value

Exact value: 2664483 USD

2001-01-01 – 2001-12-31: 2664483 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 692,247
Exact value

Exact value: 692247 USD

2001-01-01 – 2001-12-31: 692247 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.97 million
Calculation and evidence

2664483 − 692247 USD

Exact free cash flow: 1972236 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 33.55 million
Exact value

Exact value: -33548770 USD

2002-01-01 – 2002-12-31: -33548770 USD Inspect Net Income Open source
Share or cite

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

USD 4.41 million
Exact value

Exact value: 4409363 USD

2002-01-01 – 2002-12-31: 4409363 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 421,350
Exact value

Exact value: 421350 USD

2002-01-01 – 2002-12-31: 421350 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.99 million
Calculation and evidence

4409363 − 421350 USD

Exact free cash flow: 3988013 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: 0000913285, 913285, edgar:913285