INTRAV INC

EDGAR

13 filing records in this dataset, filed from 1996-08-02 to 1999-08-04. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

26.7 million USD

1999-06-30 · USD

Exact inputs and evidence

Operating margin

7%

1999-06-30 · %

Exact inputs and evidence
  • Operating Income: 1868000 USD Source
  • Revenue: 26696000 USD Source

Operating cash flow

17.2 million USD

1999-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 24202000 USD Source
  • Operating Cash Flow: 6975000 USD Source

Free cash flow

16.7 million USD

1999-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 24202000 USD Source
  • Operating Cash Flow: 6975000 USD Source
  • Capital Expenditure: 795000 USD Source
  • Capital Expenditure: 268000 USD Source
Cash and cash equivalents
5.37 million USD Source
Exact value

5374000 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.

Net income

6.71 million USD

1998-07-01 – 1999-06-30

Exact inputs and evidence
  • Net income: 2475000 USD · 1998-07-01 – 1998-09-30 Source
  • Net income: 6784000 USD · 1998-01-01 – 1998-12-31 Source
  • Net income: 4403000 USD · 1998-01-01 – 1998-09-30 Source
  • Net income: 666000 USD · 1999-01-01 – 1999-03-31 Source
  • Net income: 1191000 USD · 1999-04-01 – 1999-06-30 Source

Operating cash flow

25.7 million USD

1998-07-01 – 1999-06-30

Exact inputs and evidence
  • Operating cash flow: 9400000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 6058000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: 7509000 USD · 1998-01-01 – 1998-12-31 Source
  • Operating cash flow: 9400000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 6975000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: 24202000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: 6975000 USD · 1999-01-01 – 1999-03-31 Source

Capital expenditure

14.9 million USD

1998-07-01 – 1999-06-30

Exact inputs and evidence
  • Capital expenditure: 11987000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 10953000 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 25015000 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 11987000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 268000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 795000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 268000 USD · 1999-01-01 – 1999-03-31 Source

Free cash flow

10.8 million USD

1998-07-01 – 1999-06-30

Exact inputs and evidence
  • Operating cash flow: 9400000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 6058000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: 7509000 USD · 1998-01-01 – 1998-12-31 Source
  • Operating cash flow: 9400000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 6975000 USD · 1999-01-01 – 1999-03-31 Source
  • Operating cash flow: 24202000 USD · 1999-01-01 – 1999-06-30 Source
  • Operating cash flow: 6975000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 11987000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 10953000 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 25015000 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 11987000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 268000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 795000 USD · 1999-01-01 – 1999-06-30 Source
  • Capital expenditure: 268000 USD · 1999-01-01 – 1999-03-31 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: 1999-08-04.

Financial data available through: 1998-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1998-12-31
  • Operating income: 5 of 11 periods available· newest 1998-12-31
  • Net income: 5 of 11 periods available· newest 1998-12-31
  • Operating cash flow: 5 of 11 periods available· newest 1998-12-31
  • Capital expenditure: 5 of 11 periods available· newest 1998-12-31
  • Total assets: 3 of 11 periods available· newest 1998-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 3 of 11 periods available· newest 1998-12-31
  • Current liabilities: 3 of 11 periods available· newest 1998-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1998-12-31
  • 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

    +2.8%

    Prior period

    USD 122.52 million

    –

    Current period

    USD 126 million

    –

    Exact inputs and evidence

    125997000 − 122523000 = 3474000 USD

    122523000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    125997000 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +37.3%

    Prior period

    USD 4.94 million

    –

    Current period

    USD 6.78 million

    –

    Exact inputs and evidence

    6784000 − 4940000 = 1844000 USD

    4940000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    6784000 USD · 1998-01-01 – 1998-12-31

    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

    -1.7%

    Prior period

    USD 7.64 million

    –

    Current period

    USD 7.51 million

    –

    Exact inputs and evidence

    7509000 − 7635000 = -126000 USD

    7635000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    7509000 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +151%

    Prior period

    USD 9.97 million

    –

    Current period

    USD 25.02 million

    –

    Exact inputs and evidence

    25015000 − 9965000 = 15050000 USD

    9965000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    25015000 USD · 1998-01-01 – 1998-12-31

    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.

1998 1998-01-01 – 1998-12-31

  • Revenue USD 126 million 100% of revenue
  • Operating costs Derived USD 115.74 million 92% of revenue
  • Operating income USD 10.26 million 8.1% of revenue
  • Tax, interest and other Derived USD 3.48 million 2.8% of revenue
  • Net income USD 6.78 million 5.4% of revenue

Cash

  • Operating cash flow USD 7.51 million 6% of revenue
  • Capital expenditure USD 25.02 million 20% of revenue
  • Free cash flow Derived −USD 17.51 million −14% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 96%
  • 1997 94%
  • 1998 92%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-31126081000 120424000 Derived 5657000 2492000 Derived 3165000 688000 Derived
Source
1997 1997-01-01 – 1997-12-31122523000 115696000 Derived 6827000 1887000 Derived 4940000 -2330000 Derived
Source
1998 1998-01-01 – 1998-12-31125997000 115735000 Derived 10262000 3478000 Derived 6784000 -17506000 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 126M 1998
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.136.2M102.1M68.1M34.0M0.0199619971998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue126081000
1997Revenue122523000
1998Revenue125997000

Revenue growth

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

2.8% 1998
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.3.3%1.6%0.0%-1.6%-3.3%199619971998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year-2.8%
1998Year over year2.8%

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 8.1% 1998
Net margin 5.4% 1998
Free cash flow margin -13.9% 1998
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.9.9%3.5%-2.9%-9.3%-15.7%199619971998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin4.5%
1997Operating margin5.6%
1998Operating margin8.1%
1996Net margin2.5%
1997Net margin4%
1998Net margin5.4%
1996Free cash flow margin0.5%
1997Free cash flow margin-1.9%
1998Free cash flow margin-13.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 7.5M 1998
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.8.2M6.2M4.1M2.1M0.0199619971998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow1808000
1997Operating cash flow7635000
1998Operating cash flow7509000

Free cash flow

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

USD -17.5M 1998
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.2.1M-3.1M-8.4M-13.7M-19.0M199619971998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow688000
1997Free cash flow-2330000
1998Free cash flow-17506000

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 reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

0.56× 1998
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.0.74×0.56×0.37×0.19×0.00×199619971998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities0.66×
1997Current assets / current liabilities0.69×
1998Current assets / current liabilities0.56×

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 4.38 million
Exact value

Exact value: 4379000 USD

1994-01-01 – 1994-12-31: 4379000 USD Inspect Net Income Open source
Share or cite

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

USD 16.22 million
Exact value

Exact value: 16217000 USD

1994-01-01 – 1994-12-31: 16217000 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 530,000
Exact value

Exact value: 530000 USD

1994-01-01 – 1994-12-31: 530000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 15.69 million
Calculation and evidence

16217000 − 530000 USD

Exact free cash flow: 15687000 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 4.15 million
Exact value

Exact value: 4147000 USD

1995-01-01 – 1995-12-31: 4147000 USD Inspect Net Income Open source
Share or cite

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

USD 5.24 million
Exact value

Exact value: 5236000 USD

1995-01-01 – 1995-12-31: 5236000 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 944,000
Exact value

Exact value: 944000 USD

1995-01-01 – 1995-12-31: 944000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.29 million
Calculation and evidence

5236000 − 944000 USD

Exact free cash flow: 4292000 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 3.17 million
Exact value

Exact value: 3165000 USD

1996-01-01 – 1996-12-31: 3165000 USD Inspect Net Income Open source
Share or cite

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

USD 1.81 million
Exact value

Exact value: 1808000 USD

1996-01-01 – 1996-12-31: 1808000 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 1.12 million
Exact value

Exact value: 1120000 USD

1996-01-01 – 1996-12-31: 1120000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 688,000
Calculation and evidence

1808000 − 1120000 USD

Exact free cash flow: 688000 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 4.94 million
Exact value

Exact value: 4940000 USD

1997-01-01 – 1997-12-31: 4940000 USD Inspect Net Income Open source
Share or cite

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

USD 7.64 million
Exact value

Exact value: 7635000 USD

1997-01-01 – 1997-12-31: 7635000 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 9.97 million
Exact value

Exact value: 9965000 USD

1997-01-01 – 1997-12-31: 9965000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.33 million
Calculation and evidence

7635000 − 9965000 USD

Exact free cash flow: -2330000 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 6.78 million
Exact value

Exact value: 6784000 USD

1998-01-01 – 1998-12-31: 6784000 USD Inspect Net Income Open source
Share or cite

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

USD 7.51 million
Exact value

Exact value: 7509000 USD

1998-01-01 – 1998-12-31: 7509000 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 25.02 million
Exact value

Exact value: 25015000 USD

1998-01-01 – 1998-12-31: 25015000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.51 million
Calculation and evidence

7509000 − 25015000 USD

Exact free cash flow: -17506000 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.

13 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000942317, 942317, edgar:942317