USTEL INC

EDGAR

14 filing records in this dataset, filed from 1996-08-20 to 1998-11-19. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

7.3 million USD

1998-06-30 · USD

Exact inputs and evidence

Operating margin

-12.99%

1998-06-30 · %

Exact inputs and evidence
  • Operating Income: -947514 USD Source
  • Revenue: 7295668 USD Source
Cash and cash equivalents
3.72 million USD Source
Exact value

3724358 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

28.2 million USD

1997-07-01 – 1998-06-30

Exact inputs and evidence
  • Revenue: 6533388 USD · 1997-07-01 – 1997-09-30 Source
  • Revenue: 25425213 USD · 1997-01-01 – 1997-12-31 Source
  • Revenue: 18101835 USD · 1997-01-01 – 1997-09-30 Source
  • Revenue: 7051642 USD · 1998-01-01 – 1998-03-31 Source
  • Revenue: 7295668 USD · 1998-04-01 – 1998-06-30 Source

Net income

-10.3 million USD

1997-10-01 – 1998-09-30

Exact inputs and evidence
  • Net income: -4869814 USD · 1997-01-01 – 1997-12-31 Source
  • Net income: -3475080 USD · 1997-01-01 – 1997-09-30 Source
  • Net income: -804902 USD · 1998-01-01 – 1998-03-31 Source
  • Net income: -1384127 USD · 1998-04-01 – 1998-06-30 Source
  • Net income: -8890029 USD · 1998-01-01 – 1998-09-30 Source
  • Net income: -2189030 USD · 1998-01-01 – 1998-06-30 Source

Operating cash flow

-968 thousand USD

1997-04-01 – 1998-03-31

Exact inputs and evidence
  • Operating cash flow: -1312518 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: -821779 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: -116826 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -1312518 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: -1270310 USD · 1997-01-01 – 1997-12-31 Source
  • Operating cash flow: -116826 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -519590 USD · 1998-01-01 – 1998-03-31 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: 1998-11-19.

Financial data available through: 1997-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 1997-12-31
  • Operating income: 4 of 11 periods available· newest 1997-12-31
  • Net income: 4 of 11 periods available· newest 1997-12-31
  • Operating cash flow: 4 of 11 periods available· newest 1997-12-31
  • Capital expenditure: 4 of 11 periods available· newest 1997-12-31
  • Total assets: 3 of 11 periods available· newest 1997-12-31
  • Total liabilities: 3 of 11 periods available· newest 1997-12-31
  • Current assets: 3 of 11 periods available· newest 1997-12-31
  • Current liabilities: 3 of 11 periods available· newest 1997-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 1997-12-31
  • 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

    +15.4%

    Prior period

    USD 22.03 million

    –

    Current period

    USD 25.43 million

    –

    Exact inputs and evidence

    25425213 − 22026857 = 3398356 USD

    22026857 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    25425213 USD · 1997-01-01 – 1997-12-31

    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 1.9 million

    Prior period

    −USD 2.97 million

    –

    Current period

    −USD 4.87 million

    –

    Exact inputs and evidence

    -4869814 − -2973194 = -1896620 USD

    -2973194 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -4869814 USD · 1997-01-01 – 1997-12-31

    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 4.8 million

    Prior period

    −USD 6.07 million

    –

    Current period

    −USD 1.27 million

    –

    Exact inputs and evidence

    -1270310 − -6068175 = 4797865 USD

    -6068175 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -1270310 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +71.3%

    Prior period

    USD 410,766

    –

    Current period

    USD 703,788

    –

    Exact inputs and evidence

    703788 − 410766 = 293022 USD

    410766 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    703788 USD · 1997-01-01 – 1997-12-31

    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.

1997 1997-01-01 – 1997-12-31

  • Revenue USD 25.43 million 100% of revenue
  • Operating costs Derived USD 29.72 million 117% of revenue
  • Operating income −USD 4.3 million −17% of revenue
  • Tax, interest and other Derived USD 573,893 2.3% of revenue
  • Net income −USD 4.87 million −19% of revenue

Cash

  • Operating cash flow −USD 1.27 million −5% of revenue
  • Capital expenditure USD 703,788 2.8% of revenue
  • Free cash flow Derived −USD 1.97 million −7.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 114% of revenue.
  • 1995 Operating loss: operating costs were 101% of revenue.
  • 1996 Operating loss: operating costs were 111% of revenue.
  • 1997 Operating loss: operating costs were 117% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-316118480 6982051 Derived -863571 211871 Derived -1075442 -2175240 Derived
Source
1995 1995-01-01 – 1995-12-3116127575 16252143 Derived -124568 247143 Derived -371711 -3869498 Derived
Source
1996 1996-01-01 – 1996-12-3122026857 24550065 Derived -2523208 449986 Derived -2973194 -6478941 Derived
Source
1997 1997-01-01 – 1997-12-3125425213 29721134 Derived -4295921 573893 Derived -4869814 -1974098 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 25.4M 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.27.5M20.6M13.7M6.9M0.01994199519961997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue6118480
1995Revenue16127575
1996Revenue22026857
1997Revenue25425213

Revenue growth

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

15.4% 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.177%133%88%44%0%1994199519961997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year163.6%
1996Year over year36.6%
1997Year over year15.4%

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 -16.9% 1997
Net margin -19.2% 1997
Free cash flow margin -7.8% 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.3%-7%-18%-28%-38%1994199519961997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-14.1%
1995Operating margin-0.8%
1996Operating margin-11.5%
1997Operating margin-16.9%
1994Net margin-17.6%
1995Net margin-2.3%
1996Net margin-13.5%
1997Net margin-19.2%
1994Free cash flow margin-35.6%
1995Free cash flow margin-24%
1996Free cash flow margin-29.4%
1997Free cash flow margin-7.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.3M 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.485.5K-1.3M-3.0M-4.8M-6.6M1994199519961997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-1646777
1995Operating cash flow-3089313
1996Operating cash flow-6068175
1997Operating cash flow-1270310

Free cash flow

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

USD -2M 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.518.3K-1.4M-3.2M-5.1M-7.0M1994199519961997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-2175240
1995Free cash flow-3869498
1996Free cash flow-6478941
1997Free cash flow-1974098

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.

54.8% 1997
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.87%65%43%22%0%1994-12-31199519961997
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets68.4%
1996Liabilities / assets80.3%
1997Liabilities / assets54.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.93× 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.1.26×0.94×0.63×0.31×0.00×1994-12-31199519961997
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 liabilities1.16×
1996Current assets / current liabilities0.87×
1997Current assets / current liabilities0.93×

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 1.08 million
Exact value

Exact value: -1075442 USD

1994-01-01 – 1994-12-31: -1075442 USD Inspect Net Income Open source
Share or cite

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

−USD 1.65 million
Exact value

Exact value: -1646777 USD

1994-01-01 – 1994-12-31: -1646777 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 528,463
Exact value

Exact value: 528463 USD

1994-01-01 – 1994-12-31: 528463 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.18 million
Calculation and evidence

-1646777 − 528463 USD

Exact free cash flow: -2175240 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 371,711
Exact value

Exact value: -371711 USD

1995-01-01 – 1995-12-31: -371711 USD Inspect Net Income Open source
Share or cite

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

−USD 3.09 million
Exact value

Exact value: -3089313 USD

1995-01-01 – 1995-12-31: -3089313 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 780,185
Exact value

Exact value: 780185 USD

1995-01-01 – 1995-12-31: 780185 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.87 million
Calculation and evidence

-3089313 − 780185 USD

Exact free cash flow: -3869498 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 2.97 million
Exact value

Exact value: -2973194 USD

1996-01-01 – 1996-12-31: -2973194 USD Inspect Net Income Open source
Share or cite

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

−USD 6.07 million
Exact value

Exact value: -6068175 USD

1996-01-01 – 1996-12-31: -6068175 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 410,766
Exact value

Exact value: 410766 USD

1996-01-01 – 1996-12-31: 410766 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.48 million
Calculation and evidence

-6068175 − 410766 USD

Exact free cash flow: -6478941 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 4.87 million
Exact value

Exact value: -4869814 USD

1997-01-01 – 1997-12-31: -4869814 USD Inspect Net Income Open source
Share or cite

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

−USD 1.27 million
Exact value

Exact value: -1270310 USD

1997-01-01 – 1997-12-31: -1270310 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 703,788
Exact value

Exact value: 703788 USD

1997-01-01 – 1997-12-31: 703788 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

-1270310 − 703788 USD

Exact free cash flow: -1974098 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.

14 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000919274, 919274, edgar:919274