MEDIA ARTS GROUP INC

EDGAR

34 filing records in this dataset, filed from 1996-08-14 to 2003-11-06. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

17.5 million USD

2003-09-30 · USD

Exact inputs and evidence

Operating margin

20.93%

2003-09-30 · %

Exact inputs and evidence
  • Operating Income: 3666000 USD Source
  • Revenue: 17515000 USD Source

Operating cash flow

2.21 million USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1414000 USD Source
  • Operating Cash Flow: -3622000 USD Source

Free cash flow

1.98 million USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1414000 USD Source
  • Operating Cash Flow: -3622000 USD Source
  • Capital Expenditure: 622000 USD Source
  • Capital Expenditure: 396000 USD Source
Cash and cash equivalents
22.6 million USD Source
Exact value

22555000 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

73.8 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Revenue: 103780000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 74533000 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 16232000 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 10795000 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 17515000 USD · 2003-07-01 – 2003-09-30 Source

Net income

-2.49 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Net income: -1116000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: -2546000 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: -2555000 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: -3614000 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: 2254000 USD · 2003-07-01 – 2003-09-30 Source

Operating cash flow

4.13 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: 23553000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: 18012000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -1662000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -3622000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -1662000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -1414000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -3622000 USD · 2003-01-01 – 2003-06-30 Source

Capital expenditure

1.07 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Capital expenditure: 1486000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 1036000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 316000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 396000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 316000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 622000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 396000 USD · 2003-01-01 – 2003-06-30 Source

Free cash flow

3.06 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Operating cash flow: 23553000 USD · 2002-01-01 – 2002-12-31 Source
  • Operating cash flow: 18012000 USD · 2002-01-01 – 2002-09-30 Source
  • Operating cash flow: -1662000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -3622000 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -1662000 USD · 2003-01-01 – 2003-03-31 Source
  • Operating cash flow: -1414000 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -3622000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 1486000 USD · 2002-01-01 – 2002-12-31 Source
  • Capital expenditure: 1036000 USD · 2002-01-01 – 2002-09-30 Source
  • Capital expenditure: 316000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 396000 USD · 2003-01-01 – 2003-06-30 Source
  • Capital expenditure: 316000 USD · 2003-01-01 – 2003-03-31 Source
  • Capital expenditure: 622000 USD · 2003-01-01 – 2003-09-30 Source
  • Capital expenditure: 396000 USD · 2003-01-01 – 2003-06-30 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: 2003-11-06.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2002-12-31
  • Operating income: 8 of 11 periods available· newest 2002-12-31
  • Net income: 8 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2002-12-31
  • Total assets: 7 of 11 periods available· newest 2002-12-31
  • Total liabilities: 7 of 11 periods available· newest 2002-12-31
  • Current assets: 7 of 11 periods available· newest 2002-12-31
  • Current liabilities: 7 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 8 of 11 periods available· newest 2002-12-31
  • 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.

No unambiguous prior-year comparison is available for the latest reporting period.

Comparable inputs unavailable for: Revenue, Net income, Operating cash flow, 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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 103.78 million 100% of revenue
  • Cost of revenue USD 54.2 million 52% of revenue
  • Operating expenses USD 51.82 million 50% of revenue
  • Operating income −USD 2.25 million −2.2% of revenue
  • Tax, interest and other Derived −USD 1.13 million −1.1% of revenue
  • Net income −USD 1.12 million −1.1% of revenue

Cash

  • Operating cash flow USD 23.55 million 23% of revenue
  • Capital expenditure USD 1.49 million 1.4% of revenue
  • Free cash flow Derived USD 22.07 million 21% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 11%81%
  • 1996 Net loss: net income was −1.7% of revenue.
  • 1997 Net loss: net income was −23% of revenue.
  • 1998 13%11%76%
  • 1999 14%77%
  • 2000 10%84%
  • 2001 90%
  • 2002 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
1995 1994-04-01 – 1995-03-3133485000 27088000 Derived 6397000 2608000 Derived 3789000 -2522000 Derived
Source
1996 1995-04-01 – 1996-03-3139752000 34205000 Derived 5547000 6220000 Derived -673000 -7329000 Derived
Source
1997 1996-04-01 – 1997-03-3147018000 40227000 Derived 6791000 17777000 Derived -10986000 2464000 Derived
Source
1998 1997-04-01 – 1998-03-3182650000 62458000 Derived 20192000 9213000 Derived 10979000 8512000 Derived
Source
1999 1998-04-01 – 1999-03-31129204000 99976000 Derived 29228000 10876000 Derived 18352000 -6144000 Derived
Source
2000 1999-04-01 – 2000-03-31141065000 117952000 Derived 23113000 8963000 Derived 14150000 -2094000 Derived
Source
2001 2000-04-01 – 2001-03-31132091000 118408000 Derived 13683000 4779000 Derived 8904000 -1935000 Derived
Source
2002 2002-01-01 – 2002-12-31103780000 106026000 Derived -2246000 -1130000 Derived -1116000 22067000 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 103.8M 2002
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.152.4M114.3M76.2M38.1M0.0199519992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue33485000
1996Revenue39752000
1997Revenue47018000
1998Revenue82650000
1999Revenue129204000
2000Revenue141065000
2001Revenue132091000
2002Revenue103780000

Revenue growth

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

-6.4% 2001
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.82%59%35%11%-13%199519992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year18.7%
1997Year over year18.3%
1998Year over year75.8%
1999Year over year56.3%
2000Year over year9.2%
2001Year over year-6.4%
2002Year over yearNo prior comparable period

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 -2.2% 2002
Net margin -1.1% 2002
Free cash flow margin 21.3% 2002
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.28%14%1%-13%-27%199519992002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin19.1%
1996Operating margin14%
1997Operating margin14.4%
1998Operating margin24.4%
1999Operating margin22.6%
2000Operating margin16.4%
2001Operating margin10.4%
2002Operating margin-2.2%
1995Net margin11.3%
1996Net margin-1.7%
1997Net margin-23.4%
1998Net margin13.3%
1999Net margin14.2%
2000Net margin10%
2001Net margin6.7%
2002Net margin-1.1%
1995Free cash flow margin-7.5%
1996Free cash flow margin-18.4%
1997Free cash flow margin5.2%
1998Free cash flow margin10.3%
1999Free cash flow margin-4.8%
2000Free cash flow margin-1.5%
2001Free cash flow margin-1.5%
2002Free cash flow margin21.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 23.6M 2002
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.26.0M17.2M8.3M-474.1K-9.3M199519992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-1595000
1996Operating cash flow-6861000
1997Operating cash flow3183000
1998Operating cash flow11732000
1999Operating cash flow1849000
2000Operating cash flow10643000
2001Operating cash flow5903000
2002Operating cash flow23553000

Free cash flow

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

USD 22.1M 2002
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.24.4M15.9M7.4M-1.2M-9.7M199519992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-2522000
1996Free cash flow-7329000
1997Free cash flow2464000
1998Free cash flow8512000
1999Free cash flow-6144000
2000Free cash flow-2094000
2001Free cash flow-1935000
2002Free cash flow22067000

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.

22.3% 2002
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.80%60%40%20%0%1995-03-3119992002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-03-31Liabilities / assetsNot reportedNo source recorded
1996Liabilities / assets57.2%
1997Liabilities / assets74.5%
1998Liabilities / assets31.6%
1999Liabilities / assets24%
2000Liabilities / assets25.2%
2001Liabilities / assets19.1%
2002Liabilities / assets22.3%

Current assets to current liabilities

Current assets divided by current liabilities.

3.88× 2002
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.5.73×4.30×2.87×1.43×0.00×1995-03-3119992002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-03-31Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities2.87×
1997Current assets / current liabilities1.69×
1998Current assets / current liabilities3.04×
1999Current assets / current liabilities3.93×
2000Current assets / current liabilities3.61×
2001Current assets / current liabilities5.31×
2002Current assets / current liabilities3.88×

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 1994-04-01 – 1995-03-31
USD 3.79 million
Exact value

Exact value: 3789000 USD

1994-04-01 – 1995-03-31: 3789000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.6 million
Exact value

Exact value: -1595000 USD

1994-04-01 – 1995-03-31: -1595000 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 927,000
Exact value

Exact value: 927000 USD

1994-04-01 – 1995-03-31: 927000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.52 million
Calculation and evidence

-1595000 − 927000 USD

Exact free cash flow: -2522000 USD

Share or cite

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

1996 1995-04-01 – 1996-03-31
−USD 673,000
Exact value

Exact value: -673000 USD

1995-04-01 – 1996-03-31: -673000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.86 million
Exact value

Exact value: -6861000 USD

1995-04-01 – 1996-03-31: -6861000 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 468,000
Exact value

Exact value: 468000 USD

1995-04-01 – 1996-03-31: 468000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.33 million
Calculation and evidence

-6861000 − 468000 USD

Exact free cash flow: -7329000 USD

Share or cite

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

1997 1996-04-01 – 1997-03-31
−USD 10.99 million
Exact value

Exact value: -10986000 USD

1996-04-01 – 1997-03-31: -10986000 USD Inspect Net Income Open source
Share or cite

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

USD 3.18 million
Exact value

Exact value: 3183000 USD

1996-04-01 – 1997-03-31: 3183000 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 719,000
Exact value

Exact value: 719000 USD

1996-04-01 – 1997-03-31: 719000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.46 million
Calculation and evidence

3183000 − 719000 USD

Exact free cash flow: 2464000 USD

Share or cite

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

1998 1997-04-01 – 1998-03-31
USD 10.98 million
Exact value

Exact value: 10979000 USD

1997-04-01 – 1998-03-31: 10979000 USD Inspect Net Income Open source
Share or cite

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

USD 11.73 million
Exact value

Exact value: 11732000 USD

1997-04-01 – 1998-03-31: 11732000 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 3.22 million
Exact value

Exact value: 3220000 USD

1997-04-01 – 1998-03-31: 3220000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.51 million
Calculation and evidence

11732000 − 3220000 USD

Exact free cash flow: 8512000 USD

Share or cite

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

1999 1998-04-01 – 1999-03-31
USD 18.35 million
Exact value

Exact value: 18352000 USD

1998-04-01 – 1999-03-31: 18352000 USD Inspect Net Income Open source
Share or cite

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

USD 1.85 million
Exact value

Exact value: 1849000 USD

1998-04-01 – 1999-03-31: 1849000 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 7.99 million
Exact value

Exact value: 7993000 USD

1998-04-01 – 1999-03-31: 7993000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.14 million
Calculation and evidence

1849000 − 7993000 USD

Exact free cash flow: -6144000 USD

Share or cite

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

2000 1999-04-01 – 2000-03-31
USD 14.15 million
Exact value

Exact value: 14150000 USD

1999-04-01 – 2000-03-31: 14150000 USD Inspect Net Income Open source
Share or cite

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

USD 10.64 million
Exact value

Exact value: 10643000 USD

1999-04-01 – 2000-03-31: 10643000 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 12.74 million
Exact value

Exact value: 12737000 USD

1999-04-01 – 2000-03-31: 12737000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.09 million
Calculation and evidence

10643000 − 12737000 USD

Exact free cash flow: -2094000 USD

Share or cite

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

2001 2000-04-01 – 2001-03-31
USD 8.9 million
Exact value

Exact value: 8904000 USD

2000-04-01 – 2001-03-31: 8904000 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: 5903000 USD

2000-04-01 – 2001-03-31: 5903000 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 7.84 million
Exact value

Exact value: 7838000 USD

2000-04-01 – 2001-03-31: 7838000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.94 million
Calculation and evidence

5903000 − 7838000 USD

Exact free cash flow: -1935000 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 1.12 million
Exact value

Exact value: -1116000 USD

2002-01-01 – 2002-12-31: -1116000 USD Inspect Net Income Open source
Share or cite

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

USD 23.55 million
Exact value

Exact value: 23553000 USD

2002-01-01 – 2002-12-31: 23553000 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 1.49 million
Exact value

Exact value: 1486000 USD

2002-01-01 – 2002-12-31: 1486000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 22.07 million
Calculation and evidence

23553000 − 1486000 USD

Exact free cash flow: 22067000 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.

34 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000924645, 924645, edgar:924645