CAMBRIDGE SOUNDWORKS INC

EDGAR

7 filing records in this dataset, filed from 1996-05-13 to 1997-11-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

11.1 million USD

1996-09-29 · USD

Exact inputs and evidence

Operating margin

1.17%

1996-09-29 · %

Exact inputs and evidence
  • Operating Income: 130759 USD Source
  • Revenue: 11130289 USD Source

Operating cash flow

1.36 million USD

1996-09-29 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1356135 USD Source

Free cash flow

-2.4 thousand USD

1996-09-29 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1356135 USD Source
  • Capital Expenditure: 1358535 USD Source
Cash and cash equivalents
65.9 thousand USD Source
Exact value

65946 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: 1997-11-12.

Financial data available through: 1997-06-29.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 1997-06-29
  • Operating income: 6 of 11 periods available· newest 1997-06-29
  • Net income: 6 of 11 periods available· newest 1997-06-29
  • Operating cash flow: 6 of 11 periods available· newest 1997-06-29
  • Capital expenditure: 6 of 11 periods available· newest 1997-06-29
  • Total assets: 2 of 11 periods available· newest 1997-06-29
  • liabilities: No compatible figures in this window
  • Current assets: 2 of 11 periods available· newest 1997-06-29
  • Current liabilities: 2 of 11 periods available· newest 1997-06-29
  • Cash and cash equivalents: 4 of 11 periods available· newest 1997-06-29
  • 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

    +17.7%

    Prior period

    USD 43.59 million

    –

    Current period

    USD 51.29 million

    –

    Exact inputs and evidence

    51285380 − 43585017 = 7700363 USD

    43585017 USD · 1995-07-01 – 1996-06-30

    Inspect prior input Prior source

    51285380 USD · 1996-06-30 – 1997-06-29

    Inspect current input Current source
    Share or cite

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

  • Net income

    -345.1%

    Prior period

    USD 250,835

    –

    Current period

    −USD 614,698

    –

    Exact inputs and evidence

    -614698 − 250835 = -865533 USD

    250835 USD · 1995-07-01 – 1996-06-30

    Inspect prior input Prior source

    -614698 USD · 1996-06-30 – 1997-06-29

    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 642,957

    Prior period

    −USD 1.88 million

    –

    Current period

    −USD 1.24 million

    –

    Exact inputs and evidence

    -1235505 − -1878462 = 642957 USD

    -1878462 USD · 1995-07-01 – 1996-06-30

    Inspect prior input Prior source

    -1235505 USD · 1996-06-30 – 1997-06-29

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +70.7%

    Prior period

    USD 1.22 million

    –

    Current period

    USD 2.09 million

    –

    Exact inputs and evidence

    2090766 − 1224649 = 866117 USD

    1224649 USD · 1995-07-01 – 1996-06-30

    Inspect prior input Prior source

    2090766 USD · 1996-06-30 – 1997-06-29

    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.

1997 1996-06-30 – 1997-06-29

  • Revenue USD 51.29 million 100% of revenue
  • Operating costs Derived USD 52.09 million 102% of revenue
  • Operating income −USD 805,120 −1.6% of revenue
  • Tax, interest and other Derived −USD 190,422 −0.4% of revenue
  • Net income −USD 614,698 −1.2% of revenue

Cash

  • Operating cash flow −USD 1.24 million −2.4% of revenue
  • Capital expenditure USD 2.09 million 4.1% of revenue
  • Free cash flow Derived −USD 3.33 million −6.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 92%
  • 1994 Net income was higher than operating income, so the split is not drawn.
  • 1995 Operating loss: operating costs were 105% of revenue.
  • 1995 Operating loss: operating costs were 105% of revenue.
  • 1996 98%
  • 1997 Operating loss: operating costs were 102% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1992-07-01 – 1993-06-3014266862 13174749 Derived 1092113 439251 Derived 652862 -128383 Derived
Source
1994 1993-07-01 – 1994-06-3019431892 19308757 Derived 123135 -84016 Derived 207151 -6629971 Derived
Source
1995 1994-06-30 – 1995-06-2926927699 28406509 Derived -1478810 -707392 Derived -771418 -8596010 Derived
Source
1995 1994-07-01 – 1995-06-3026927699 28406509 Derived -1478810 -707392 Derived -771418 -8596010 Derived
Source
1996 1995-07-01 – 1996-06-3043585017 42866312 Derived 718705 467870 Derived 250835 -3103111 Derived
Source
1997 1996-06-30 – 1997-06-2951285380 52090500 Derived -805120 -190422 Derived -614698 -3326271 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 51.3M 1997
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.55.4M41.5M27.7M13.8M0.0199319951997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue14266862
1994Revenue19431892
1995Revenue26927699
1995Revenue26927699
1996Revenue43585017
1997Revenue51285380

Revenue growth

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

17.7% 1997
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.67%50%33%17%0%199319951997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year36.2%
1995Year over year38.6%
1995Year over year38.6%
1996Year over year61.9%
1997Year over year17.7%

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 -1.6% 1997
Net margin -1.2% 1997
Free cash flow margin -6.5% 1997
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.11%-1%-13%-25%-37%199319951997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin7.7%
1994Operating margin0.6%
1995Operating margin-5.5%
1995Operating margin-5.5%
1996Operating margin1.6%
1997Operating margin-1.6%
1993Net margin4.6%
1994Net margin1.1%
1995Net margin-2.9%
1995Net margin-2.9%
1996Net margin0.6%
1997Net margin-1.2%
1993Free cash flow margin-0.9%
1994Free cash flow margin-34.1%
1995Free cash flow margin-31.9%
1995Free cash flow margin-31.9%
1996Free cash flow margin-7.1%
1997Free cash flow margin-6.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.2M 1997
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.527.9K-1.2M-2.9M-4.6M-6.4M199319951997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow51945
1994Operating cash flow-4493229
1995Operating cash flow-5897962
1995Operating cash flow-5897962
1996Operating cash flow-1878462
1997Operating cash flow-1235505

Free cash flow

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

USD -3.3M 1997
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.687.7K-1.8M-4.3M-6.8M-9.3M199319951997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-128383
1994Free cash flow-6629971
1995Free cash flow-8596010
1995Free cash flow-8596010
1996Free cash flow-3103111
1997Free cash flow-3326271

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
1993-06-30Liabilities / assetsNot reportedNo source recorded
1994-06-30Liabilities / assetsNot reportedNo source recorded
1995-06-29Liabilities / assetsNot reportedNo source recorded
1995-06-30Liabilities / assetsNot reportedNo source recorded
1996-06-30Liabilities / assetsNot reported
1997-06-29Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.94× 1997
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.3.17×2.38×1.59×0.79×0.00×1993-06-301995-06-301997
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-06-30Current assets / current liabilitiesNot reportedNo source recorded
1994-06-30Current assets / current liabilitiesNot reportedNo source recorded
1995-06-29Current assets / current liabilitiesNot reportedNo source recorded
1995-06-30Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities2.17×
1997Current assets / current liabilities2.94×

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
1993 1992-07-01 – 1993-06-30
USD 652,862
Exact value

Exact value: 652862 USD

1992-07-01 – 1993-06-30: 652862 USD Inspect Net Income Open source
Share or cite

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

USD 51,945
Exact value

Exact value: 51945 USD

1992-07-01 – 1993-06-30: 51945 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 180,328
Exact value

Exact value: 180328 USD

1992-07-01 – 1993-06-30: 180328 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 128,383
Calculation and evidence

51945 − 180328 USD

Exact free cash flow: -128383 USD

Share or cite

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

1994 1993-07-01 – 1994-06-30
USD 207,151
Exact value

Exact value: 207151 USD

1993-07-01 – 1994-06-30: 207151 USD Inspect Net Income Open source
Share or cite

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

−USD 4.49 million
Exact value

Exact value: -4493229 USD

1993-07-01 – 1994-06-30: -4493229 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 2.14 million
Exact value

Exact value: 2136742 USD

1993-07-01 – 1994-06-30: 2136742 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.63 million
Calculation and evidence

-4493229 − 2136742 USD

Exact free cash flow: -6629971 USD

Share or cite

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

1995 1994-06-30 – 1995-06-29
−USD 771,418
Exact value

Exact value: -771418 USD

1994-06-30 – 1995-06-29: -771418 USD Inspect Net Income Open source
Share or cite

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

−USD 5.9 million
Exact value

Exact value: -5897962 USD

1994-06-30 – 1995-06-29: -5897962 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 2.7 million
Exact value

Exact value: 2698048 USD

1994-06-30 – 1995-06-29: 2698048 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.6 million
Calculation and evidence

-5897962 − 2698048 USD

Exact free cash flow: -8596010 USD

Share or cite

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

1995 1994-07-01 – 1995-06-30
−USD 771,418
Exact value

Exact value: -771418 USD

1994-07-01 – 1995-06-30: -771418 USD Inspect Net Income Open source
Share or cite

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

−USD 5.9 million
Exact value

Exact value: -5897962 USD

1994-07-01 – 1995-06-30: -5897962 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 2.7 million
Exact value

Exact value: 2698048 USD

1994-07-01 – 1995-06-30: 2698048 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.6 million
Calculation and evidence

-5897962 − 2698048 USD

Exact free cash flow: -8596010 USD

Share or cite

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

1996 1995-07-01 – 1996-06-30
USD 250,835
Exact value

Exact value: 250835 USD

1995-07-01 – 1996-06-30: 250835 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: -1878462 USD

1995-07-01 – 1996-06-30: -1878462 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 1.22 million
Exact value

Exact value: 1224649 USD

1995-07-01 – 1996-06-30: 1224649 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.1 million
Calculation and evidence

-1878462 − 1224649 USD

Exact free cash flow: -3103111 USD

Share or cite

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

1997 1996-06-30 – 1997-06-29
−USD 614,698
Exact value

Exact value: -614698 USD

1996-06-30 – 1997-06-29: -614698 USD Inspect Net Income Open source
Share or cite

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

−USD 1.24 million
Exact value

Exact value: -1235505 USD

1996-06-30 – 1997-06-29: -1235505 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 2.09 million
Exact value

Exact value: 2090766 USD

1996-06-30 – 1997-06-29: 2090766 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.33 million
Calculation and evidence

-1235505 − 2090766 USD

Exact free cash flow: -3326271 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.

7 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000919234, 919234, edgar:919234