U.S. Dry Cleaning Services Corp

EDGAR

48 filing records in this dataset, filed from 1998-06-10 to 2014-09-02. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

5.13 million USD

2008-06-30 · USD

Exact inputs and evidence

Operating margin

-20.04%

2008-06-30 · %

Exact inputs and evidence
  • Operating Income: -1028227 USD Source
  • Revenue: 5131563 USD Source
Cash and cash equivalents
4.13 million USD Source
Exact value

4127852 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: 2014-09-02.

Financial data available through: 2003-12-31.

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: 8 of 11 periods available· newest 2003-12-31
  • Operating income: 8 of 11 periods available· newest 2003-12-31
  • Net income: 8 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2003-12-31
  • Total assets: 7 of 11 periods available· newest 2003-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 7 of 11 periods available· newest 2003-12-31
  • Current liabilities: 7 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2003-12-31
  • 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

    -12.7%

    Prior period

    USD 24.41 million

    –

    Current period

    USD 21.32 million

    –

    Exact inputs and evidence

    21323000 − 24414000 = -3091000 USD

    24414000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    21323000 USD · 2003-01-01 – 2003-12-31

    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 14.35 million

    Prior period

    −USD 24.32 million

    –

    Current period

    −USD 9.97 million

    –

    Exact inputs and evidence

    -9974000 − -24322000 = 14348000 USD

    -24322000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -9974000 USD · 2003-01-01 – 2003-12-31

    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 2.91 million

    Prior period

    −USD 4.89 million

    –

    Current period

    −USD 7.8 million

    –

    Exact inputs and evidence

    -7795000 − -4885000 = -2910000 USD

    -4885000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -7795000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -15.9%

    Prior period

    USD 566,000

    –

    Current period

    USD 476,000

    –

    Exact inputs and evidence

    476000 − 566000 = -90000 USD

    566000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    476000 USD · 2003-01-01 – 2003-12-31

    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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 21.32 million 100% of revenue
  • Cost of revenue USD 3.58 million 17% of revenue
  • Operating expenses USD 27.63 million 130% of revenue
  • Operating income −USD 9.88 million −46% of revenue
  • Tax, interest and other Derived USD 92,000 0.4% of revenue
  • Net income −USD 9.97 million −47% of revenue

Cash

  • Operating cash flow −USD 7.8 million −37% of revenue
  • Capital expenditure USD 476,000 2.2% of revenue
  • Free cash flow Derived −USD 8.27 million −39% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Operating loss: operating costs were 119% of revenue.
  • 1997 Operating loss: operating costs were 122% of revenue.
  • 1998 Operating loss: operating costs were 121% of revenue.
  • 1999 Operating loss: operating costs were 133% of revenue.
  • 2000 Operating loss: operating costs were 150% of revenue.
  • 2001 Operating loss: operating costs were 218% of revenue.
  • 2002 Operating loss: operating costs were 200% of revenue.
  • 2003 Operating loss: operating costs were 146% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-3112093000 14363000 Derived -2270000 -27000 Derived -2243000 -4901000 Derived
Source
1997 1997-01-01 – 1997-12-3118771000 22883000 Derived -4112000 216000 Derived -4328000 -3053000 Derived
Source
1998 1998-01-01 – 1998-12-3137251000 45225000 Derived -7974000 42000 Derived -8016000 -8956000 Derived
Source
1999 1999-01-01 – 1999-12-3145700000 60654000 Derived -14954000 -626000 Derived -14328000 -18502000 Derived
Source
2000 2000-01-01 – 2000-12-3140011000 59855000 Derived -19844000 -1057000 Derived -18787000 -11991000 Derived
Source
2001 2001-01-01 – 2001-12-3127661000 60201000 Derived -32540000 -939000 Derived -31601000 -22082000 Derived
Source
2002 2002-01-01 – 2002-12-3124414000 48851000 Derived -24437000 -115000 Derived -24322000 -5451000 Derived
Source
2003 2003-01-01 – 2003-12-3121323000 31205000 Derived -9882000 92000 Derived -9974000 -8271000 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 21.3M 2003
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.49.4M37.0M24.7M12.3M0.0199620002003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue12093000
1997Revenue18771000
1998Revenue37251000
1999Revenue45700000
2000Revenue40011000
2001Revenue27661000
2002Revenue24414000
2003Revenue21323000

Revenue growth

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

-12.7% 2003
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.109%71%34%-4%-41%199620002003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year55.2%
1998Year over year98.4%
1999Year over year22.7%
2000Year over year-12.4%
2001Year over year-30.9%
2002Year over year-11.7%
2003Year over year-12.7%

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 -46.3% 2003
Net margin -46.8% 2003
Free cash flow margin -38.8% 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.9%-25%-59%-93%-127%199620002003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-18.8%
1997Operating margin-21.9%
1998Operating margin-21.4%
1999Operating margin-32.7%
2000Operating margin-49.6%
2001Operating margin-117.6%
2002Operating margin-100.1%
2003Operating margin-46.3%
1996Net margin-18.5%
1997Net margin-23.1%
1998Net margin-21.5%
1999Net margin-31.4%
2000Net margin-47%
2001Net margin-114.2%
2002Net margin-99.6%
2003Net margin-46.8%
1996Free cash flow margin-40.5%
1997Free cash flow margin-16.3%
1998Free cash flow margin-24%
1999Free cash flow margin-40.5%
2000Free cash flow margin-30%
2001Free cash flow margin-79.8%
2002Free cash flow margin-22.3%
2003Free cash flow margin-38.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -7.8M 2003
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.1.7M-4.3M-10.3M-16.3M-22.3M199620002003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-4397000
1997Operating cash flow-2602000
1998Operating cash flow-6969000
1999Operating cash flow-16502000
2000Operating cash flow-10620000
2001Operating cash flow-20666000
2002Operating cash flow-4885000
2003Operating cash flow-7795000

Free cash flow

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

USD -8.3M 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.1.8M-4.6M-11.0M-17.4M-23.8M199620002003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-4901000
1997Free cash flow-3053000
1998Free cash flow-8956000
1999Free cash flow-18502000
2000Free cash flow-11991000
2001Free cash flow-22082000
2002Free cash flow-5451000
2003Free cash flow-8271000

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
1996-12-31Liabilities / assetsNot reportedNo source recorded
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
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

Current assets to current liabilities

Current assets divided by current liabilities.

1.47× 2003
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.4.53×3.40×2.27×1.13×0.00×1996-12-3120002003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities1.24×
1998Current assets / current liabilities3.67×
1999Current assets / current liabilities2.83×
2000Current assets / current liabilities4.2×
2001Current assets / current liabilities1.71×
2002Current assets / current liabilities1.04×
2003Current assets / current liabilities1.47×

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 2.24 million
Exact value

Exact value: -2243000 USD

1996-01-01 – 1996-12-31: -2243000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.4 million
Exact value

Exact value: -4397000 USD

1996-01-01 – 1996-12-31: -4397000 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 504,000
Exact value

Exact value: 504000 USD

1996-01-01 – 1996-12-31: 504000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.9 million
Calculation and evidence

-4397000 − 504000 USD

Exact free cash flow: -4901000 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 4.33 million
Exact value

Exact value: -4328000 USD

1997-01-01 – 1997-12-31: -4328000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.6 million
Exact value

Exact value: -2602000 USD

1997-01-01 – 1997-12-31: -2602000 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 451,000
Exact value

Exact value: 451000 USD

1997-01-01 – 1997-12-31: 451000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.05 million
Calculation and evidence

-2602000 − 451000 USD

Exact free cash flow: -3053000 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 8.02 million
Exact value

Exact value: -8016000 USD

1998-01-01 – 1998-12-31: -8016000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.97 million
Exact value

Exact value: -6969000 USD

1998-01-01 – 1998-12-31: -6969000 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 1.99 million
Exact value

Exact value: 1987000 USD

1998-01-01 – 1998-12-31: 1987000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.96 million
Calculation and evidence

-6969000 − 1987000 USD

Exact free cash flow: -8956000 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 14.33 million
Exact value

Exact value: -14328000 USD

1999-01-01 – 1999-12-31: -14328000 USD Inspect Net Income Open source
Share or cite

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

−USD 16.5 million
Exact value

Exact value: -16502000 USD

1999-01-01 – 1999-12-31: -16502000 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 million
Exact value

Exact value: 2000000 USD

1999-01-01 – 1999-12-31: 2000000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.5 million
Calculation and evidence

-16502000 − 2000000 USD

Exact free cash flow: -18502000 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 18.79 million
Exact value

Exact value: -18787000 USD

2000-01-01 – 2000-12-31: -18787000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.62 million
Exact value

Exact value: -10620000 USD

2000-01-01 – 2000-12-31: -10620000 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 1.37 million
Exact value

Exact value: 1371000 USD

2000-01-01 – 2000-12-31: 1371000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.99 million
Calculation and evidence

-10620000 − 1371000 USD

Exact free cash flow: -11991000 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 31.6 million
Exact value

Exact value: -31601000 USD

2001-01-01 – 2001-12-31: -31601000 USD Inspect Net Income Open source
Share or cite

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

−USD 20.67 million
Exact value

Exact value: -20666000 USD

2001-01-01 – 2001-12-31: -20666000 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 1.42 million
Exact value

Exact value: 1416000 USD

2001-01-01 – 2001-12-31: 1416000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.08 million
Calculation and evidence

-20666000 − 1416000 USD

Exact free cash flow: -22082000 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 24.32 million
Exact value

Exact value: -24322000 USD

2002-01-01 – 2002-12-31: -24322000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.89 million
Exact value

Exact value: -4885000 USD

2002-01-01 – 2002-12-31: -4885000 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 566,000
Exact value

Exact value: 566000 USD

2002-01-01 – 2002-12-31: 566000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.45 million
Calculation and evidence

-4885000 − 566000 USD

Exact free cash flow: -5451000 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 9.97 million
Exact value

Exact value: -9974000 USD

2003-01-01 – 2003-12-31: -9974000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.8 million
Exact value

Exact value: -7795000 USD

2003-01-01 – 2003-12-31: -7795000 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 476,000
Exact value

Exact value: 476000 USD

2003-01-01 – 2003-12-31: 476000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.27 million
Calculation and evidence

-7795000 − 476000 USD

Exact free cash flow: -8271000 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.

48 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000920317, 920317, edgar:920317

Also known as FIRST VIRTUAL COMMUNICATIONS INC, FIRST VIRTUAL CORP, FVC COM INC, US DRY CLEANING CORP, US Dry Cleaning Services Corp