CORRECTIONAL SERVICES CORPORATION, LLC

EDGAR

53 filing records in this dataset, filed from 1996-05-15 to 2024-05-31. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

34.2 million USD

2005-06-30 · USD

Exact inputs and evidence

Operating margin

0.42%

2005-06-30 · %

Exact inputs and evidence
  • Operating Income: 145000 USD Source
  • Revenue: 34225000 USD Source
Cash and cash equivalents
1.14 million USD Source
Exact value

1137000 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

135 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Revenue: 34302000 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 133719000 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 99578000 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 32066000 USD · 2005-01-01 – 2005-03-31 Source
  • Revenue: 34225000 USD · 2005-04-01 – 2005-06-30 Source

Net income

-2.45 million USD

2004-07-01 – 2005-06-30

Exact inputs and evidence
  • Net income: -559000 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: -3248000 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: -2670000 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: -509000 USD · 2005-01-01 – 2005-03-31 Source
  • Net income: -804000 USD · 2005-04-01 – 2005-06-30 Source

Operating cash flow

295 thousand USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Operating cash flow: -1826000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -1258000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -1826000 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -1902000 USD · 2004-01-01 – 2004-09-30 Source
  • Operating cash flow: -1258000 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: 295000 USD · 2004-01-01 – 2004-12-31 Source
  • Operating cash flow: -1902000 USD · 2004-01-01 – 2004-09-30 Source

Capital expenditure

28.5 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Capital expenditure: 41707000 USD · 2003-01-01 – 2003-12-31 Source
  • Capital expenditure: 26875000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 6870000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 10182000 USD · 2004-01-01 – 2004-06-30 Source
  • Capital expenditure: 6870000 USD · 2004-01-01 – 2004-03-31 Source
  • Capital expenditure: 13647000 USD · 2004-01-01 – 2004-09-30 Source
  • Capital expenditure: 10182000 USD · 2004-01-01 – 2004-06-30 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: 2024-05-31.

Financial data available through: 2004-12-31.

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: 10 of 11 periods available· newest 2004-12-31
  • Operating income: 10 of 11 periods available· newest 2004-12-31
  • Net income: 10 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2003-12-31
  • Total assets: 10 of 11 periods available· newest 2004-12-31
  • Total liabilities: 1 of 11 periods available· newest 1998-12-31
  • Current assets: 10 of 11 periods available· newest 2004-12-31
  • Current liabilities: 10 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2004-12-31
  • 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

    +5.7%

    Prior period

    USD 126.53 million

    –

    Current period

    USD 133.72 million

    –

    Exact inputs and evidence

    133719000 − 126531000 = 7188000 USD

    126531000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    133719000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -343.5%

    Prior period

    USD 1.33 million

    –

    Current period

    −USD 3.25 million

    –

    Exact inputs and evidence

    -3248000 − 1334000 = -4582000 USD

    1334000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -3248000 USD · 2004-01-01 – 2004-12-31

    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

    -95.8%

    Prior period

    USD 7.09 million

    –

    Current period

    USD 295,000

    –

    Exact inputs and evidence

    295000 − 7090000 = -6795000 USD

    7090000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    295000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Capital expenditure.

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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 133.72 million 100% of revenue
  • Operating costs Derived USD 128.79 million 96% of revenue
  • Operating income USD 4.93 million 3.7% of revenue
  • Tax, interest and other Derived USD 8.18 million 6.1% of revenue
  • Net income −USD 3.25 million −2.4% of revenue

Cash

  • Operating cash flow USD 295,000 0.2% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 107% of revenue.
  • 1996 Operating loss: operating costs were 108% of revenue.
  • 1997 Operating loss: operating costs were 107% of revenue.
  • 1998 Operating loss: operating costs were 106% of revenue.
  • 1999 Operating loss: operating costs were 100% of revenue.
  • 2000 94%
  • 2001 Operating loss: operating costs were 104% of revenue.
  • 2002 95%
  • 2003 96%
  • 2004 Net loss: net income was −2.4% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-3131490026 33579841 Derived -2089815 -350424 Derived -1739391 -2884555 Derived
Source
1996 1996-01-01 – 1996-12-3131501658 33912957 Derived -2411299 -543272 Derived -1868027 -4995436 Derived
Source
1997 1997-01-01 – 1997-12-31175933000 188665000 Derived -12732000 1319000 Derived -14051000 -16506000 Derived
Source
1998 1998-01-01 – 1998-12-31188454000 199169000 Derived -10715000 5881000 Derived -16596000 -19340000 Derived
Source
1999 1999-01-01 – 1999-12-31233918000 234320000 Derived -402000 3126000 Derived -3528000 2032000 Derived
Source
2000 2000-01-01 – 2000-12-31210812000 197831000 Derived 12981000 7193000 Derived 5788000 6075000 Derived
Source
2001 2001-01-01 – 2001-12-31167696000 174524000 Derived -6828000 -948000 Derived -5880000 3787000 Derived
Source
2002 2002-01-01 – 2002-12-31144502000 136596000 Derived 7906000 5543000 Derived 2363000 51000 Derived
Source
2003 2003-01-01 – 2003-12-31126531000 121914000 Derived 4617000 3283000 Derived 1334000 -34617000 Derived
Source
2004 2004-01-01 – 2004-12-31133719000 128791000 Derived 4928000 8176000 Derived -3248000 Unavailable
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 133.7M 2004
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.252.6M189.5M126.3M63.2M0.0199520002004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue31490026
1996Revenue31501658
1997Revenue175933000
1998Revenue188454000
1999Revenue233918000
2000Revenue210812000
2001Revenue167696000
2002Revenue144502000
2003Revenue126531000
2004Revenue133719000

Revenue growth

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

5.7% 2004
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%358%219%80%-59%199520002004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year0%
1997Year over year458.5%
1998Year over year7.1%
1999Year over year24.1%
2000Year over year-9.9%
2001Year over year-20.5%
2002Year over year-13.8%
2003Year over year-12.4%
2004Year over year5.7%

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 3.7% 2004
Net margin -2.4% 2004
Free cash flow margin -27.4% 2003
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.8.8%-0.9%-10.6%-20.3%-30.0%199520002004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-6.6%
1996Operating margin-7.7%
1997Operating margin-7.2%
1998Operating margin-5.7%
1999Operating margin-0.2%
2000Operating margin6.2%
2001Operating margin-4.1%
2002Operating margin5.5%
2003Operating margin3.6%
2004Operating margin3.7%
1995Net margin-5.5%
1996Net margin-5.9%
1997Net margin-8%
1998Net margin-8.8%
1999Net margin-1.5%
2000Net margin2.7%
2001Net margin-3.5%
2002Net margin1.6%
2003Net margin1.1%
2004Net margin-2.4%
1995Free cash flow margin-9.2%
1996Free cash flow margin-15.9%
1997Free cash flow margin-9.4%
1998Free cash flow margin-10.3%
1999Free cash flow margin0.9%
2000Free cash flow margin2.9%
2001Free cash flow margin2.3%
2002Free cash flow margin0%
2003Free cash flow margin-27.4%
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 295K 2004
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.14.1M8.6M3.1M-2.4M-7.9M199520002004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow3226138
1996Operating cash flow1022759
1997Operating cash flow8234000
1998Operating cash flow-6398000
1999Operating cash flow6169000
2000Operating cash flow9731000
2001Operating cash flow12582000
2002Operating cash flow2851000
2003Operating cash flow7090000
2004Operating cash flow295000

Free cash flow

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

USD -34.6M 2003
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.9.3M-2.5M-14.3M-26.1M-37.9M199520002004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-2884555
1996Free cash flow-4995436
1997Free cash flow-16506000
1998Free cash flow-19340000
1999Free cash flow2032000
2000Free cash flow6075000
2001Free cash flow3787000
2002Free cash flow51000
2003Free cash flow-34617000
2004Free cash flowUnavailable

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.

59.3% 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.64%48%32%16%0%1995-12-312000-12-312004-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998Liabilities / assets59.3%
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.38× 2004
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.6.30×4.73×3.15×1.58×0.00×199520002004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities1.95×
1996Current assets / current liabilities5.83×
1997Current assets / current liabilities1.58×
1998Current assets / current liabilities1.77×
1999Current assets / current liabilities1.83×
2000Current assets / current liabilities1.71×
2001Current assets / current liabilities0.79×
2002Current assets / current liabilities1.96×
2003Current assets / current liabilities1.68×
2004Current assets / current liabilities1.38×

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
1995 1995-01-01 – 1995-12-31
−USD 1.74 million
Exact value

Exact value: -1739391 USD

1995-01-01 – 1995-12-31: -1739391 USD Inspect Net Income Open source
Share or cite

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

USD 3.23 million
Exact value

Exact value: 3226138 USD

1995-01-01 – 1995-12-31: 3226138 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 6.11 million
Exact value

Exact value: 6110693 USD

1995-01-01 – 1995-12-31: 6110693 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

3226138 − 6110693 USD

Exact free cash flow: -2884555 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 1.87 million
Exact value

Exact value: -1868027 USD

1996-01-01 – 1996-12-31: -1868027 USD Inspect Net Income Open source
Share or cite

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

USD 1.02 million
Exact value

Exact value: 1022759 USD

1996-01-01 – 1996-12-31: 1022759 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 6.02 million
Exact value

Exact value: 6018195 USD

1996-01-01 – 1996-12-31: 6018195 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5 million
Calculation and evidence

1022759 − 6018195 USD

Exact free cash flow: -4995436 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 14.05 million
Exact value

Exact value: -14051000 USD

1997-01-01 – 1997-12-31: -14051000 USD Inspect Net Income Open source
Share or cite

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

USD 8.23 million
Exact value

Exact value: 8234000 USD

1997-01-01 – 1997-12-31: 8234000 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 24.74 million
Exact value

Exact value: 24740000 USD

1997-01-01 – 1997-12-31: 24740000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.51 million
Calculation and evidence

8234000 − 24740000 USD

Exact free cash flow: -16506000 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 16.6 million
Exact value

Exact value: -16596000 USD

1998-01-01 – 1998-12-31: -16596000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.4 million
Exact value

Exact value: -6398000 USD

1998-01-01 – 1998-12-31: -6398000 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 12.94 million
Exact value

Exact value: 12942000 USD

1998-01-01 – 1998-12-31: 12942000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.34 million
Calculation and evidence

-6398000 − 12942000 USD

Exact free cash flow: -19340000 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 3.53 million
Exact value

Exact value: -3528000 USD

1999-01-01 – 1999-12-31: -3528000 USD Inspect Net Income Open source
Share or cite

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

USD 6.17 million
Exact value

Exact value: 6169000 USD

1999-01-01 – 1999-12-31: 6169000 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 4.14 million
Exact value

Exact value: 4137000 USD

1999-01-01 – 1999-12-31: 4137000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.03 million
Calculation and evidence

6169000 − 4137000 USD

Exact free cash flow: 2032000 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 5.79 million
Exact value

Exact value: 5788000 USD

2000-01-01 – 2000-12-31: 5788000 USD Inspect Net Income Open source
Share or cite

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

USD 9.73 million
Exact value

Exact value: 9731000 USD

2000-01-01 – 2000-12-31: 9731000 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 3.66 million
Exact value

Exact value: 3656000 USD

2000-01-01 – 2000-12-31: 3656000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.08 million
Calculation and evidence

9731000 − 3656000 USD

Exact free cash flow: 6075000 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 5.88 million
Exact value

Exact value: -5880000 USD

2001-01-01 – 2001-12-31: -5880000 USD Inspect Net Income Open source
Share or cite

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

USD 12.58 million
Exact value

Exact value: 12582000 USD

2001-01-01 – 2001-12-31: 12582000 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 8.8 million
Exact value

Exact value: 8795000 USD

2001-01-01 – 2001-12-31: 8795000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.79 million
Calculation and evidence

12582000 − 8795000 USD

Exact free cash flow: 3787000 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 2.36 million
Exact value

Exact value: 2363000 USD

2002-01-01 – 2002-12-31: 2363000 USD Inspect Net Income Open source
Share or cite

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

USD 2.85 million
Exact value

Exact value: 2851000 USD

2002-01-01 – 2002-12-31: 2851000 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 2.8 million
Exact value

Exact value: 2800000 USD

2002-01-01 – 2002-12-31: 2800000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 51,000
Calculation and evidence

2851000 − 2800000 USD

Exact free cash flow: 51000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
USD 1.33 million
Exact value

Exact value: 1334000 USD

2003-01-01 – 2003-12-31: 1334000 USD Inspect Net Income Open source
Share or cite

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

USD 7.09 million
Exact value

Exact value: 7090000 USD

2003-01-01 – 2003-12-31: 7090000 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 41.71 million
Exact value

Exact value: 41707000 USD

2003-01-01 – 2003-12-31: 41707000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 34.62 million
Calculation and evidence

7090000 − 41707000 USD

Exact free cash flow: -34617000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 3.25 million
Exact value

Exact value: -3248000 USD

2004-01-01 – 2004-12-31: -3248000 USD Inspect Net Income Open source
Share or cite

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

USD 295,000
Exact value

Exact value: 295000 USD

2004-01-01 – 2004-12-31: 295000 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.

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.

53 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000914670, 914670, edgar:914670

Also known as CORRECTIONAL SERVICES CORP, ESMOR CORRECTIONAL SERVICES INC