FULL LINE DISTRIBUTORS INC

EDGAR

21 filing records in this dataset, filed from 1996-05-14 to 2001-05-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

20 million USD

2001-03-31 · USD

Exact inputs and evidence

Operating margin

2.61%

2001-03-31 · %

Exact inputs and evidence
  • Operating Income: 522000 USD Source
  • Revenue: 20008000 USD Source

Operating cash flow

188 thousand USD

2001-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 188000 USD Source

Free cash flow

-48 thousand USD

2001-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 188000 USD Source
  • Capital Expenditure: 236000 USD Source
Cash and cash equivalents
857 thousand USD Source
Exact value

857000 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: 2001-05-08.

Financial data available through: 2000-12-30.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 2000-12-30
  • Operating income: 5 of 11 periods available· newest 2000-12-30
  • Net income: 5 of 11 periods available· newest 2000-12-30
  • Operating cash flow: 5 of 11 periods available· newest 2000-12-30
  • Capital expenditure: 5 of 11 periods available· newest 2000-12-30
  • Total assets: 3 of 11 periods available· newest 2000-12-30
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 2000-12-30
  • Current liabilities: 3 of 11 periods available· newest 2000-12-30
  • Cash and cash equivalents: 3 of 11 periods available· newest 2000-12-30
  • 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

    +16.3%

    Prior period

    USD 81.87 million

    –

    Current period

    USD 95.23 million

    –

    Exact inputs and evidence

    95232000 − 81874000 = 13358000 USD

    81874000 USD · 1999-01-02 – 2000-01-01

    Inspect prior input Prior source

    95232000 USD · 1999-12-31 – 2000-12-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -13.6%

    Prior period

    USD 1.21 million

    –

    Current period

    USD 1.04 million

    –

    Exact inputs and evidence

    1044000 − 1209000 = -165000 USD

    1209000 USD · 1999-01-02 – 2000-01-01

    Inspect prior input Prior source

    1044000 USD · 1999-12-31 – 2000-12-30

    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

    +70.2%

    Prior period

    USD 1.88 million

    –

    Current period

    USD 3.2 million

    –

    Exact inputs and evidence

    3196000 − 1878000 = 1318000 USD

    1878000 USD · 1999-01-02 – 2000-01-01

    Inspect prior input Prior source

    3196000 USD · 1999-12-31 – 2000-12-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +190.7%

    Prior period

    USD 108,000

    –

    Current period

    USD 314,000

    –

    Exact inputs and evidence

    314000 − 108000 = 206000 USD

    108000 USD · 1999-01-02 – 2000-01-01

    Inspect prior input Prior source

    314000 USD · 1999-12-31 – 2000-12-30

    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 1999-12-31 – 2000-12-30

  • Revenue USD 95.23 million 100% of revenue
  • Cost of revenue USD 78.5 million 82% of revenue
  • Operating expenses USD 13.85 million 15% of revenue
  • Operating income USD 2.88 million 3% of revenue
  • Tax, interest and other Derived USD 1.83 million 1.9% of revenue
  • Net income USD 1.04 million 1.1% of revenue

Cash

  • Operating cash flow USD 3.2 million 3.4% of revenue
  • Capital expenditure USD 314,000 0.3% of revenue
  • Free cash flow Derived USD 2.88 million 3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Operating loss: operating costs were 100% of revenue.
  • 1997 Net loss: net income was −1% of revenue.
  • 1999 97%
  • 2000 97%
  • 2000 97%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-01-03 – 1996-01-0294834000 95283000 Derived -449000 2215000 Derived -2664000 10332000 Derived
Source
1997 1996-01-03 – 1997-01-0272608000 71770000 Derived 838000 1584000 Derived -746000 6390000 Derived
Source
1999 1998-01-03 – 1999-01-0281874000 79354000 Derived 2520000 1311000 Derived 1209000 1770000 Derived
Source
2000 1999-01-02 – 2000-01-0181874000 79354000 Derived 2520000 1311000 Derived 1209000 1770000 Derived
Source
2000 1999-12-31 – 2000-12-3095232000 92355000 Derived 2877000 1833000 Derived 1044000 2882000 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 95.2M 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.102.9M77.1M51.4M25.7M0.019961997199920002000
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue94834000
1997Revenue72608000
1999Revenue81874000
2000Revenue81874000
2000Revenue95232000

Revenue growth

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

16.3% 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.19%8%-4%-15%-27%19961997199920002000
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year-23.4%
1999Year over yearNo prior comparable period
2000Year over year0%
2000Year over year16.3%

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 3% 2000
Net margin 1.1% 2000
Free cash flow margin 3% 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.12.0%8.0%4.0%0.1%-3.9%19961997199920002000
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-0.5%
1997Operating margin1.2%
1999Operating margin3.1%
2000Operating margin3.1%
2000Operating margin3%
1996Net margin-2.8%
1997Net margin-1%
1999Net margin1.5%
2000Net margin1.5%
2000Net margin1.1%
1996Free cash flow margin10.9%
1997Free cash flow margin8.8%
1999Free cash flow margin2.2%
2000Free cash flow margin2.2%
2000Free cash flow margin3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 3.2M 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.11.4M8.5M5.7M2.8M0.019961997199920002000
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow10525000
1997Operating cash flow6476000
1999Operating cash flow1878000
2000Operating cash flow1878000
2000Operating cash flow3196000

Free cash flow

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

USD 2.9M 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.11.2M8.4M5.6M2.8M0.019961997199920002000
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow10332000
1997Free cash flow6390000
1999Free cash flow1770000
2000Free cash flow1770000
2000Free cash flow2882000

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
1996-01-02Liabilities / assetsNot reportedNo source recorded
1997-01-02Liabilities / assetsNot reportedNo source recorded
1999-01-02Liabilities / assetsNot reported
2000-01-01Liabilities / assetsNot reported
2000-12-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.28× 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.4.79×3.59×2.40×1.20×0.00×1996-01-021997-01-02199920002000
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-01-02Current assets / current liabilitiesNot reportedNo source recorded
1997-01-02Current assets / current liabilitiesNot reportedNo source recorded
1999Current assets / current liabilities2.49×
2000Current assets / current liabilities4.44×
2000Current assets / current liabilities3.28×

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 1995-01-03 – 1996-01-02
−USD 2.66 million
Exact value

Exact value: -2664000 USD

1995-01-03 – 1996-01-02: -2664000 USD Inspect Net Income Open source
Share or cite

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

USD 10.53 million
Exact value

Exact value: 10525000 USD

1995-01-03 – 1996-01-02: 10525000 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 193,000
Exact value

Exact value: 193000 USD

1995-01-03 – 1996-01-02: 193000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 10.33 million
Calculation and evidence

10525000 − 193000 USD

Exact free cash flow: 10332000 USD

Share or cite

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

1997 1996-01-03 – 1997-01-02
−USD 746,000
Exact value

Exact value: -746000 USD

1996-01-03 – 1997-01-02: -746000 USD Inspect Net Income Open source
Share or cite

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

USD 6.48 million
Exact value

Exact value: 6476000 USD

1996-01-03 – 1997-01-02: 6476000 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 86,000
Exact value

Exact value: 86000 USD

1996-01-03 – 1997-01-02: 86000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.39 million
Calculation and evidence

6476000 − 86000 USD

Exact free cash flow: 6390000 USD

Share or cite

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

1999 1998-01-03 – 1999-01-02
USD 1.21 million
Exact value

Exact value: 1209000 USD

1998-01-03 – 1999-01-02: 1209000 USD Inspect Net Income Open source
Share or cite

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

USD 1.88 million
Exact value

Exact value: 1878000 USD

1998-01-03 – 1999-01-02: 1878000 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 108,000
Exact value

Exact value: 108000 USD

1998-01-03 – 1999-01-02: 108000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.77 million
Calculation and evidence

1878000 − 108000 USD

Exact free cash flow: 1770000 USD

Share or cite

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

2000 1999-01-02 – 2000-01-01
USD 1.21 million
Exact value

Exact value: 1209000 USD

1999-01-02 – 2000-01-01: 1209000 USD Inspect Net Income Open source
Share or cite

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

USD 1.88 million
Exact value

Exact value: 1878000 USD

1999-01-02 – 2000-01-01: 1878000 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 108,000
Exact value

Exact value: 108000 USD

1999-01-02 – 2000-01-01: 108000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.77 million
Calculation and evidence

1878000 − 108000 USD

Exact free cash flow: 1770000 USD

Share or cite

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

2000 1999-12-31 – 2000-12-30
USD 1.04 million
Exact value

Exact value: 1044000 USD

1999-12-31 – 2000-12-30: 1044000 USD Inspect Net Income Open source
Share or cite

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

USD 3.2 million
Exact value

Exact value: 3196000 USD

1999-12-31 – 2000-12-30: 3196000 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 314,000
Exact value

Exact value: 314000 USD

1999-12-31 – 2000-12-30: 314000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.88 million
Calculation and evidence

3196000 − 314000 USD

Exact free cash flow: 2882000 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.

21 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000913950, 913950, edgar:913950

Also known as LA T SPORTSWEAR INC /