IDEON GROUP INC

EDGAR

9 filing records in this dataset, filed from 1995-05-15 to 1996-06-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

70.7 million USD

1996-03-31 · USD

Exact inputs and evidence

Net margin

8.3%

1996-03-31 · %

Exact inputs and evidence

Operating cash flow

-5.6 million USD

1996-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5601000 USD Source
Cash and cash equivalents
19.4 million USD Source
Exact value

19449000 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.

Operating cash flow

-58.2 million USD

1995-04-01 – 1996-03-31

Exact inputs and evidence
  • Operating cash flow: -39855000 USD · 1995-01-01 – 1995-06-30 Source
  • Operating cash flow: -2874000 USD · 1995-01-01 – 1995-03-31 Source
  • Operating cash flow: -53304000 USD · 1995-01-01 – 1995-09-30 Source
  • Operating cash flow: -39855000 USD · 1995-01-01 – 1995-06-30 Source
  • Operating cash flow: -55519000 USD · 1995-01-01 – 1995-12-31 Source
  • Operating cash flow: -53304000 USD · 1995-01-01 – 1995-09-30 Source
  • Operating cash flow: -5601000 USD · 1996-01-01 – 1996-03-31 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: 1996-06-20.

Financial data available through: 1995-12-31.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 1995-12-31
  • operating income: No compatible figures in this window
  • Net income: 3 of 11 periods available· newest 1995-12-31
  • Operating cash flow: 3 of 11 periods available· newest 1995-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1995-12-31
  • Total assets: 2 of 11 periods available· newest 1995-12-31
  • Total liabilities: 2 of 11 periods available· newest 1995-12-31
  • Current assets: 2 of 11 periods available· newest 1995-12-31
  • Current liabilities: 2 of 11 periods available· newest 1995-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 1995-12-31
  • 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

    +574.3%

    Prior period

    USD 34.7 million

    –

    Current period

    USD 233.97 million

    –

    Exact inputs and evidence

    233968000 − 34698000 = 199270000 USD

    34698000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    233968000 USD · 1995-01-01 – 1995-12-31

    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 503,000

    Prior period

    −USD 49.94 million

    –

    Current period

    −USD 49.44 million

    –

    Exact inputs and evidence

    -49441000 − -49944000 = 503000 USD

    -49944000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    -49441000 USD · 1995-01-01 – 1995-12-31

    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 50.77 million

    Prior period

    −USD 4.75 million

    –

    Current period

    −USD 55.52 million

    –

    Exact inputs and evidence

    -55519000 − -4752000 = -50767000 USD

    -4752000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    -55519000 USD · 1995-01-01 – 1995-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +122%

    Prior period

    USD 7.41 million

    –

    Current period

    USD 16.44 million

    –

    Exact inputs and evidence

    16443000 − 7406000 = 9037000 USD

    7406000 USD · 1994-01-01 – 1994-12-31

    Inspect prior input Prior source

    16443000 USD · 1995-01-01 – 1995-12-31

    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.

1995 1995-01-01 – 1995-12-31

  • Revenue USD 233.97 million 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 49.44 million −21% of revenue

Cash

  • Operating cash flow −USD 55.52 million −24% of revenue
  • Capital expenditure USD 16.44 million 7% of revenue
  • Free cash flow Derived −USD 71.96 million −31% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Not shown: operating income or net income is not reported.
  • 1994 Not shown: operating income or net income is not reported.
  • 1995 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
1993 1993-01-01 – 1993-12-31167126000 UnavailableUnavailableUnavailable31477000 28126000 Derived
Source
1994 1994-01-01 – 1994-12-3134698000 UnavailableUnavailableUnavailable-49944000 -12158000 Derived
Source
1995 1995-01-01 – 1995-12-31233968000 UnavailableUnavailableUnavailable-49441000 -71962000 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 234M 1995
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.252.7M189.5M126.3M63.2M0.0199319941995
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue167126000
1994Revenue34698000
1995Revenue233968000

Revenue growth

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

574.3% 1995
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.627%437%248%58%-132%199319941995
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year-79.2%
1995Year over year574.3%

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 -21.1% 1995
Free cash flow margin -30.8% 1995
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.32%-15%-63%-110%-157%1993-12-311994-12-311995-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Operating marginNot reported
1994-12-31Operating marginNot reported
1995-12-31Operating marginNot reported
1993Net margin18.8%
1994Net margin-143.9%
1995Net margin-21.1%
1993Free cash flow margin16.8%
1994Free cash flow margin-35%
1995Free cash flow margin-30.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -55.5M 1995
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.35.6M11.1M-13.3M-37.8M-62.3M199319941995
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow28845000
1994Operating cash flow-4752000
1995Operating cash flow-55519000

Free cash flow

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

USD -72M 1995
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.36.1M7.1M-21.9M-50.9M-80.0M199319941995
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow28126000
1994Free cash flow-12158000
1995Free cash flow-71962000

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.

73.3% 1995
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.79%59%40%20%0%1993-12-3119941995
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994Liabilities / assets61.1%
1995Liabilities / assets73.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.05× 1995
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.1.13×0.85×0.57×0.28×0.00×1993-12-3119941995
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities1.05×
1995Current assets / current liabilities1.05×

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
1993 1993-01-01 – 1993-12-31
USD 31.48 million
Exact value

Exact value: 31477000 USD

1993-01-01 – 1993-12-31: 31477000 USD Inspect Net Income Open source
Share or cite

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

USD 28.85 million
Exact value

Exact value: 28845000 USD

1993-01-01 – 1993-12-31: 28845000 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

1993-01-01 – 1993-12-31: 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 28.13 million
Calculation and evidence

28845000 − 719000 USD

Exact free cash flow: 28126000 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
−USD 49.94 million
Exact value

Exact value: -49944000 USD

1994-01-01 – 1994-12-31: -49944000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.75 million
Exact value

Exact value: -4752000 USD

1994-01-01 – 1994-12-31: -4752000 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 7.41 million
Exact value

Exact value: 7406000 USD

1994-01-01 – 1994-12-31: 7406000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12.16 million
Calculation and evidence

-4752000 − 7406000 USD

Exact free cash flow: -12158000 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 49.44 million
Exact value

Exact value: -49441000 USD

1995-01-01 – 1995-12-31: -49441000 USD Inspect Net Income Open source
Share or cite

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

−USD 55.52 million
Exact value

Exact value: -55519000 USD

1995-01-01 – 1995-12-31: -55519000 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 16.44 million
Exact value

Exact value: 16443000 USD

1995-01-01 – 1995-12-31: 16443000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 71.96 million
Calculation and evidence

-55519000 − 16443000 USD

Exact free cash flow: -71962000 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.

9 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000943097, 943097, edgar:943097