DETOUR MEDIA GROUP INC

EDGAR

36 filing records in this dataset, filed from 1996-06-21 to 2002-06-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

0 USD

2002-03-31 · USD

Exact inputs and evidence

Operating cash flow

-209 thousand USD

2002-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -208849 USD Source
Cash and cash equivalents
9.68 thousand USD Source
Exact value

9683 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

799 thousand USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Revenue: 299191 USD · 2001-04-01 – 2001-06-30 Source
  • Revenue: 260047 USD · 2001-07-01 – 2001-09-30 Source
  • Revenue: 1197966 USD · 2001-01-01 – 2001-12-31 Source
  • Revenue: 958471 USD · 2001-01-01 – 2001-09-30 Source
  • Revenue: 0 USD · 2002-01-01 – 2002-03-31 Source

Net income

-4.96 million USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Net income: -1960357 USD · 2001-04-01 – 2001-06-30 Source
  • Net income: -1659037 USD · 2001-07-01 – 2001-09-30 Source
  • Net income: -3509419 USD · 2001-01-01 – 2001-12-31 Source
  • Net income: -2651734 USD · 2001-01-01 – 2001-09-30 Source
  • Net income: -484738 USD · 2002-01-01 – 2002-03-31 Source

Operating cash flow

-582 thousand USD

2001-04-01 – 2002-03-31

Exact inputs and evidence
  • Operating cash flow: -2234383 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -1165575 USD · 2001-01-01 – 2001-03-31 Source
  • Operating cash flow: -2435601 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -2234383 USD · 2001-01-01 – 2001-06-30 Source
  • Operating cash flow: -1538799 USD · 2001-01-01 – 2001-12-31 Source
  • Operating cash flow: -2435601 USD · 2001-01-01 – 2001-09-30 Source
  • Operating cash flow: -208849 USD · 2002-01-01 – 2002-03-31 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: 2002-06-13.

Financial data available through: 2001-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2001-12-31
  • Operating income: 6 of 11 periods available· newest 2001-12-31
  • Net income: 6 of 11 periods available· newest 2001-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2001-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2001-12-31
  • Total assets: 6 of 11 periods available· newest 2001-12-31
  • Total liabilities: 2 of 11 periods available· newest 1998-12-31
  • Current assets: 6 of 11 periods available· newest 2001-12-31
  • Current liabilities: 6 of 11 periods available· newest 2001-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2001-12-31
  • 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

    -70%

    Prior period

    USD 4 million

    –

    Current period

    USD 1.2 million

    –

    Exact inputs and evidence

    1197966 − 3995820 = -2797854 USD

    3995820 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    1197966 USD · 2001-01-01 – 2001-12-31

    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 2.59 million

    Prior period

    −USD 6.1 million

    –

    Current period

    −USD 3.51 million

    –

    Exact inputs and evidence

    -3509419 − -6100436 = 2591017 USD

    -6100436 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -3509419 USD · 2001-01-01 – 2001-12-31

    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 681,311

    Prior period

    −USD 2.22 million

    –

    Current period

    −USD 1.54 million

    –

    Exact inputs and evidence

    -1538799 − -2220110 = 681311 USD

    -2220110 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    -1538799 USD · 2001-01-01 – 2001-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 15,656

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 15656 = -15656 USD

    15656 USD · 2000-01-01 – 2000-12-31

    Inspect prior input Prior source

    0 USD · 2001-01-01 – 2001-12-31

    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.

2001 2001-01-01 – 2001-12-31

  • Revenue USD 1.2 million 100% of revenue
  • Operating costs Derived USD 3.78 million 316% of revenue
  • Operating income −USD 2.58 million −216% of revenue
  • Tax, interest and other Derived USD 924,563 77% of revenue
  • Net income −USD 3.51 million −293% of revenue

Cash

  • Operating cash flow −USD 1.54 million −128% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived −USD 1.54 million −128% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Operating loss: operating costs were 126% of revenue.
  • 1997 Operating loss: operating costs were 133% of revenue.
  • 1998 Operating loss: operating costs were 168% of revenue.
  • 1999 Operating loss: operating costs were 130% of revenue.
  • 2000 Operating loss: operating costs were 224% of revenue.
  • 2001 Operating loss: operating costs were 316% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-312736207 3441470 Derived -705263 120565 Derived -825828 -566934 Derived
Source
1997 1997-01-01 – 1997-12-313938828 5251547 Derived -1312719 181549 Derived -1494268 -906670 Derived
Source
1998 1998-01-01 – 1998-12-314368656 7319882 Derived -2951226 582117 Derived -3533343 -2197820 Derived
Source
1999 1999-01-01 – 1999-12-313335912 4338024 Derived -1002112 295846 Derived -1297958 Unavailable
Source
2000 2000-01-01 – 2000-12-313995820 8945466 Derived -4949646 1150790 Derived -6100436 -2235766 Derived
Source
2001 2001-01-01 – 2001-12-311197966 3782822 Derived -2584856 924563 Derived -3509419 -1538799 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 1.2M 2001
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.4.7M3.5M2.4M1.2M0.0199619992001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue2736207
1997Revenue3938828
1998Revenue4368656
1999Revenue3335912
2000Revenue3995820
2001Revenue1197966

Revenue growth

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

-70% 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.53%20%-13%-46%-79%199619992001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year44%
1998Year over year10.9%
1999Year over year-23.6%
2000Year over year19.8%
2001Year over year-70%

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 -215.8% 2001
Net margin -292.9% 2001
Free cash flow margin -128.5% 2001
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.23%-62%-146%-231%-316%199619992001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-25.8%
1997Operating margin-33.3%
1998Operating margin-67.6%
1999Operating margin-30%
2000Operating margin-123.9%
2001Operating margin-215.8%
1996Net margin-30.2%
1997Net margin-37.9%
1998Net margin-80.9%
1999Net margin-38.9%
2000Net margin-152.7%
2001Net margin-292.9%
1996Free cash flow margin-20.7%
1997Free cash flow margin-23%
1998Free cash flow margin-50.3%
1999Free cash flow marginNot reported
2000Free cash flow margin-56%
2001Free cash flow margin-128.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -1.5M 2001
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.177.6K-466.2K-1.1M-1.8M-2.4M199619992001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-543640
1997Operating cash flow-887324
1998Operating cash flow-2172112
1999Operating cash flow-1410717
2000Operating cash flow-2220110
2001Operating cash flow-1538799

Free cash flow

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

USD -1.5M 2001
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.178.9K-469.5K-1.1M-1.8M-2.4M199619992001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-566934
1997Free cash flow-906670
1998Free cash flow-2197820
1999Free cash flowUnavailable
2000Free cash flow-2235766
2001Free cash flow-1538799

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.

815.4% 1998
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.881%660%440%220%0%1996-12-311999-12-312001-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-12-31Liabilities / assetsNot reported
1997Liabilities / assets655.4%
1998Liabilities / assets815.4%
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.01× 2001
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.0.13×0.10×0.06×0.03×0.00×199619992001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities0.12×
1997Current assets / current liabilities0.11×
1998Current assets / current liabilities0.09×
1999Current assets / current liabilities0.05×
2000Current assets / current liabilities0.05×
2001Current assets / current liabilities0.01×

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 825,828
Exact value

Exact value: -825828 USD

1996-01-01 – 1996-12-31: -825828 USD Inspect Net Income Open source
Share or cite

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

−USD 543,640
Exact value

Exact value: -543640 USD

1996-01-01 – 1996-12-31: -543640 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 23,294
Exact value

Exact value: 23294 USD

1996-01-01 – 1996-12-31: 23294 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 566,934
Calculation and evidence

-543640 − 23294 USD

Exact free cash flow: -566934 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 1.49 million
Exact value

Exact value: -1494268 USD

1997-01-01 – 1997-12-31: -1494268 USD Inspect Net Income Open source
Share or cite

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

−USD 887,324
Exact value

Exact value: -887324 USD

1997-01-01 – 1997-12-31: -887324 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 19,346
Exact value

Exact value: 19346 USD

1997-01-01 – 1997-12-31: 19346 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 906,670
Calculation and evidence

-887324 − 19346 USD

Exact free cash flow: -906670 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 3.53 million
Exact value

Exact value: -3533343 USD

1998-01-01 – 1998-12-31: -3533343 USD Inspect Net Income Open source
Share or cite

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

−USD 2.17 million
Exact value

Exact value: -2172112 USD

1998-01-01 – 1998-12-31: -2172112 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 25,708
Exact value

Exact value: 25708 USD

1998-01-01 – 1998-12-31: 25708 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.2 million
Calculation and evidence

-2172112 − 25708 USD

Exact free cash flow: -2197820 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 1.3 million
Exact value

Exact value: -1297958 USD

1999-01-01 – 1999-12-31: -1297958 USD Inspect Net Income Open source
Share or cite

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

−USD 1.41 million
Exact value

Exact value: -1410717 USD

1999-01-01 – 1999-12-31: -1410717 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2000 2000-01-01 – 2000-12-31
−USD 6.1 million
Exact value

Exact value: -6100436 USD

2000-01-01 – 2000-12-31: -6100436 USD Inspect Net Income Open source
Share or cite

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

−USD 2.22 million
Exact value

Exact value: -2220110 USD

2000-01-01 – 2000-12-31: -2220110 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 15,656
Exact value

Exact value: 15656 USD

2000-01-01 – 2000-12-31: 15656 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.24 million
Calculation and evidence

-2220110 − 15656 USD

Exact free cash flow: -2235766 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 3.51 million
Exact value

Exact value: -3509419 USD

2001-01-01 – 2001-12-31: -3509419 USD Inspect Net Income Open source
Share or cite

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

−USD 1.54 million
Exact value

Exact value: -1538799 USD

2001-01-01 – 2001-12-31: -1538799 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 0
Exact value

Exact value: 0 USD

2001-01-01 – 2001-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.54 million
Calculation and evidence

-1538799 − 0 USD

Exact free cash flow: -1538799 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.

36 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000935730, 935730, edgar:935730

Also known as DETOUR MAGAZINE INC, ICHI-BON INVESTMENT CORP