IOS CAPITAL LLC

EDGAR

42 filing records in this dataset, filed from 1994-08-12 to 2004-02-17. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

102 thousand USD

2003-12-31 · USD

Exact inputs and evidence

Net margin

25.66%

2003-12-31 · %

Exact inputs and evidence

Operating cash flow

49.4 thousand USD

2003-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 49387 USD Source

Free cash flow

38.4 thousand USD

2003-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 49387 USD Source
  • Capital Expenditure: 10961 USD Source
Cash and cash equivalents
0 USD Source
Exact value

0 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

407 thousand USD

2003-01-01 – 2003-12-31

Exact inputs and evidence
  • Revenue: 100199 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 101206 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 405923 USD · 2002-10-01 – 2003-09-30 Source
  • Revenue: 302779 USD · 2002-10-01 – 2003-06-30 Source
  • Revenue: 102477 USD · 2003-10-01 – 2003-12-31 Source

Net income

87.7 thousand USD

2003-01-01 – 2003-12-31

Exact inputs and evidence
  • Net income: 22500 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: 15280 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: 83915 USD · 2002-10-01 – 2003-09-30 Source
  • Net income: 60274 USD · 2002-10-01 – 2003-06-30 Source
  • Net income: 26300 USD · 2003-10-01 – 2003-12-31 Source

Capital expenditure

49.1 thousand USD

2003-01-01 – 2003-12-31

Exact inputs and evidence
  • Capital expenditure: 24434 USD · 2002-10-01 – 2003-03-31 Source
  • Capital expenditure: 11805 USD · 2002-10-01 – 2002-12-31 Source
  • Capital expenditure: 35396 USD · 2002-10-01 – 2003-06-30 Source
  • Capital expenditure: 24434 USD · 2002-10-01 – 2003-03-31 Source
  • Capital expenditure: 49898 USD · 2002-10-01 – 2003-09-30 Source
  • Capital expenditure: 35396 USD · 2002-10-01 – 2003-06-30 Source
  • Capital expenditure: 10961 USD · 2003-10-01 – 2003-12-31 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: 2004-02-17.

Financial data available through: 2003-09-30.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2003-09-30
  • operating income: No compatible figures in this window
  • Net income: 11 of 11 periods available· newest 2003-09-30
  • Operating cash flow: 11 of 11 periods available· newest 2003-09-30
  • Capital expenditure: 11 of 11 periods available· newest 2003-09-30
  • Total assets: 11 of 11 periods available· newest 2003-09-30
  • Total liabilities: 11 of 11 periods available· newest 2003-09-30
  • current assets: No compatible figures in this window
  • current liabilities: No compatible figures in this window
  • Cash and cash equivalents: 5 of 11 periods available· newest 2003-09-30
  • 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

    +1.2%

    Prior period

    USD 400,948

    –

    Current period

    USD 405,923

    –

    Exact inputs and evidence

    405923 − 400948 = 4975 USD

    400948 USD · 2001-10-01 – 2002-09-30

    Inspect prior input Prior source

    405923 USD · 2002-10-01 – 2003-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -18%

    Prior period

    USD 102,389

    –

    Current period

    USD 83,915

    –

    Exact inputs and evidence

    83915 − 102389 = -18474 USD

    102389 USD · 2001-10-01 – 2002-09-30

    Inspect prior input Prior source

    83915 USD · 2002-10-01 – 2003-09-30

    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

    -11.5%

    Prior period

    USD 252,289

    –

    Current period

    USD 223,219

    –

    Exact inputs and evidence

    223219 − 252289 = -29070 USD

    252289 USD · 2001-10-01 – 2002-09-30

    Inspect prior input Prior source

    223219 USD · 2002-10-01 – 2003-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -17.9%

    Prior period

    USD 60,759

    –

    Current period

    USD 49,898

    –

    Exact inputs and evidence

    49898 − 60759 = -10861 USD

    60759 USD · 2001-10-01 – 2002-09-30

    Inspect prior input Prior source

    49898 USD · 2002-10-01 – 2003-09-30

    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.

2003 2002-10-01 – 2003-09-30

  • Revenue USD 405,923 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income USD 83,915 21% of revenue

Cash

  • Operating cash flow USD 223,219 55% of revenue
  • Capital expenditure USD 49,898 12% of revenue
  • Free cash flow Derived USD 173,321 43% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Not shown: operating income or net income is not reported.
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-10-01 – 1994-09-3068111000 UnavailableUnavailableUnavailable15771000 10207000 Derived
Source
1995 1994-10-01 – 1995-09-3094108000 UnavailableUnavailableUnavailable17860000 36078000 Derived
Source
1996 1995-10-01 – 1996-09-30151124000 UnavailableUnavailableUnavailable31512000 64895000 Derived
Source
1997 1996-10-01 – 1997-09-30214289000 UnavailableUnavailableUnavailable42581000 81826000 Derived
Source
1998 1997-10-01 – 1998-09-30289267000 UnavailableUnavailableUnavailable63122000 133031000 Derived
Source
1999 1998-10-01 – 1999-09-30298970000 UnavailableUnavailableUnavailable88327000 135053000 Derived
Source
2000 1999-10-01 – 2000-09-30358424000 UnavailableUnavailableUnavailable79416000 139183956 Derived
Source
2001 2000-10-01 – 2001-09-30377413 UnavailableUnavailableUnavailable84738 122658 Derived
Source
2002 2001-10-01 – 2002-09-30400948 UnavailableUnavailableUnavailable102389 191530 Derived
Source
2003 2002-10-01 – 2003-09-30405923 UnavailableUnavailableUnavailable83915 173321 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 405.9K 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.387.1M290.3M193.5M96.8M0.0199419992003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue68111000
1995Revenue94108000
1996Revenue151124000
1997Revenue214289000
1998Revenue289267000
1999Revenue298970000
2000Revenue358424000
2001Revenue377413
2002Revenue400948
2003Revenue405923

Revenue growth

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

1.2% 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.73%27%-20%-66%-113%199419992003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over year30.5%
1995Year over year38.2%
1996Year over year60.6%
1997Year over year41.8%
1998Year over year35%
1999Year over year3.4%
2000Year over year19.9%
2001Year over year-99.9%
2002Year over year6.2%
2003Year over year1.2%

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.

Net margin 20.7% 2003
Free cash flow margin 42.7% 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.52%39%26%13%0%1994-09-301999-09-302003-09-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994-09-30Operating marginNot reported
1995-09-30Operating marginNot reported
1996-09-30Operating marginNot reported
1997-09-30Operating marginNot reported
1998-09-30Operating marginNot reported
1999-09-30Operating marginNot reported
2000-09-30Operating marginNot reported
2001-09-30Operating marginNot reported
2002-09-30Operating marginNot reported
2003-09-30Operating marginNot reported
1994Net margin23.2%
1995Net margin19%
1996Net margin20.9%
1997Net margin19.9%
1998Net margin21.8%
1999Net margin29.5%
2000Net margin22.2%
2001Net margin22.5%
2002Net margin25.5%
2003Net margin20.7%
1994Free cash flow margin15%
1995Free cash flow margin38.3%
1996Free cash flow margin42.9%
1997Free cash flow margin38.2%
1998Free cash flow margin46%
1999Free cash flow margin45.2%
2000Free cash flow margin38.8%
2001Free cash flow margin32.5%
2002Free cash flow margin47.8%
2003Free cash flow margin42.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 223.2K 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.150.3M112.8M75.2M37.6M0.0199419992003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow13316000
1995Operating cash flow37878000
1996Operating cash flow67791000
1997Operating cash flow88502000
1998Operating cash flow134244000
1999Operating cash flow135866000
2000Operating cash flow139204000
2001Operating cash flow158668
2002Operating cash flow252289
2003Operating cash flow223219

Free cash flow

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

USD 173.3K 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.150.3M112.7M75.2M37.6M0.0199419992003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow10207000
1995Free cash flow36078000
1996Free cash flow64895000
1997Free cash flow81826000
1998Free cash flow133031000
1999Free cash flow135053000
2000Free cash flow139183956
2001Free cash flow122658
2002Free cash flow191530
2003Free cash flow173321

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.

87.4% 2003
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.94%71%47%24%0%199419992003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994Liabilities / assets85.2%
1995Liabilities / assets86.5%
1996Liabilities / assets85.9%
1997Liabilities / assets86.5%
1998Liabilities / assets86.5%
1999Liabilities / assets84.9%
2000Liabilities / assets86.6%
2001Liabilities / assets84.8%
2002Liabilities / assets87%
2003Liabilities / assets87.4%

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-09-30Current assets / current liabilitiesNot reportedNo source recorded
1995-09-30Current assets / current liabilitiesNot reportedNo source recorded
1996-09-30Current assets / current liabilitiesNot reportedNo source recorded
1997-09-30Current assets / current liabilitiesNot reportedNo source recorded
1998-09-30Current assets / current liabilitiesNot reportedNo source recorded
1999-09-30Current assets / current liabilitiesNot reportedNo source recorded
2000-09-30Current assets / current liabilitiesNot reportedNo source recorded
2001-09-30Current assets / current liabilitiesNot reportedNo source recorded
2002-09-30Current assets / current liabilitiesNot reportedNo source recorded
2003-09-30Current assets / current liabilitiesNot reportedNo source recorded

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 1993-10-01 – 1994-09-30
USD 15.77 million
Exact value

Exact value: 15771000 USD

1993-10-01 – 1994-09-30: 15771000 USD Inspect Net Income Open source
Share or cite

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

USD 13.32 million
Exact value

Exact value: 13316000 USD

1993-10-01 – 1994-09-30: 13316000 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 3.11 million
Exact value

Exact value: 3109000 USD

1993-10-01 – 1994-09-30: 3109000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 10.21 million
Calculation and evidence

13316000 − 3109000 USD

Exact free cash flow: 10207000 USD

Share or cite

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

1995 1994-10-01 – 1995-09-30
USD 17.86 million
Exact value

Exact value: 17860000 USD

1994-10-01 – 1995-09-30: 17860000 USD Inspect Net Income Open source
Share or cite

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

USD 37.88 million
Exact value

Exact value: 37878000 USD

1994-10-01 – 1995-09-30: 37878000 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 1.8 million
Exact value

Exact value: 1800000 USD

1994-10-01 – 1995-09-30: 1800000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 36.08 million
Calculation and evidence

37878000 − 1800000 USD

Exact free cash flow: 36078000 USD

Share or cite

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

1996 1995-10-01 – 1996-09-30
USD 31.51 million
Exact value

Exact value: 31512000 USD

1995-10-01 – 1996-09-30: 31512000 USD Inspect Net Income Open source
Share or cite

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

USD 67.79 million
Exact value

Exact value: 67791000 USD

1995-10-01 – 1996-09-30: 67791000 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 2.9 million
Exact value

Exact value: 2896000 USD

1995-10-01 – 1996-09-30: 2896000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 64.9 million
Calculation and evidence

67791000 − 2896000 USD

Exact free cash flow: 64895000 USD

Share or cite

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

1997 1996-10-01 – 1997-09-30
USD 42.58 million
Exact value

Exact value: 42581000 USD

1996-10-01 – 1997-09-30: 42581000 USD Inspect Net Income Open source
Share or cite

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

USD 88.5 million
Exact value

Exact value: 88502000 USD

1996-10-01 – 1997-09-30: 88502000 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 6.68 million
Exact value

Exact value: 6676000 USD

1996-10-01 – 1997-09-30: 6676000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 81.83 million
Calculation and evidence

88502000 − 6676000 USD

Exact free cash flow: 81826000 USD

Share or cite

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

1998 1997-10-01 – 1998-09-30
USD 63.12 million
Exact value

Exact value: 63122000 USD

1997-10-01 – 1998-09-30: 63122000 USD Inspect Net Income Open source
Share or cite

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

USD 134.24 million
Exact value

Exact value: 134244000 USD

1997-10-01 – 1998-09-30: 134244000 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 1.21 million
Exact value

Exact value: 1213000 USD

1997-10-01 – 1998-09-30: 1213000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 133.03 million
Calculation and evidence

134244000 − 1213000 USD

Exact free cash flow: 133031000 USD

Share or cite

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

1999 1998-10-01 – 1999-09-30
USD 88.33 million
Exact value

Exact value: 88327000 USD

1998-10-01 – 1999-09-30: 88327000 USD Inspect Net Income Open source
Share or cite

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

USD 135.87 million
Exact value

Exact value: 135866000 USD

1998-10-01 – 1999-09-30: 135866000 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 813,000
Exact value

Exact value: 813000 USD

1998-10-01 – 1999-09-30: 813000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 135.05 million
Calculation and evidence

135866000 − 813000 USD

Exact free cash flow: 135053000 USD

Share or cite

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

2000 1999-10-01 – 2000-09-30
USD 79.42 million
Exact value

Exact value: 79416000 USD

1999-10-01 – 2000-09-30: 79416000 USD Inspect Net Income Open source
Share or cite

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

USD 139.2 million
Exact value

Exact value: 139204000 USD

1999-10-01 – 2000-09-30: 139204000 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 20,044
Exact value

Exact value: 20044 USD

1999-10-01 – 2000-09-30: 20044 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 139.18 million
Calculation and evidence

139204000 − 20044 USD

Exact free cash flow: 139183956 USD

Share or cite

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

2001 2000-10-01 – 2001-09-30
USD 84,738
Exact value

Exact value: 84738 USD

2000-10-01 – 2001-09-30: 84738 USD Inspect Net Income Open source
Share or cite

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

USD 158,668
Exact value

Exact value: 158668 USD

2000-10-01 – 2001-09-30: 158668 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 36,010
Exact value

Exact value: 36010 USD

2000-10-01 – 2001-09-30: 36010 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 122,658
Calculation and evidence

158668 − 36010 USD

Exact free cash flow: 122658 USD

Share or cite

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

2002 2001-10-01 – 2002-09-30
USD 102,389
Exact value

Exact value: 102389 USD

2001-10-01 – 2002-09-30: 102389 USD Inspect Net Income Open source
Share or cite

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

USD 252,289
Exact value

Exact value: 252289 USD

2001-10-01 – 2002-09-30: 252289 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 60,759
Exact value

Exact value: 60759 USD

2001-10-01 – 2002-09-30: 60759 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 191,530
Calculation and evidence

252289 − 60759 USD

Exact free cash flow: 191530 USD

Share or cite

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

2003 2002-10-01 – 2003-09-30
USD 83,915
Exact value

Exact value: 83915 USD

2002-10-01 – 2003-09-30: 83915 USD Inspect Net Income Open source
Share or cite

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

USD 223,219
Exact value

Exact value: 223219 USD

2002-10-01 – 2003-09-30: 223219 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 49,898
Exact value

Exact value: 49898 USD

2002-10-01 – 2003-09-30: 49898 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 173,321
Calculation and evidence

223219 − 49898 USD

Exact free cash flow: 173321 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.

42 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000922255, 922255, edgar:922255

Also known as ALCO CAPITAL RESOURCE INC, IOS CAPITAL INC