AMBASSADORS INTERNATIONAL INC

EDGAR

69 filing records in this dataset, filed from 1996-05-16 to 2011-12-30. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

19.8 million USD

2010-09-30 · USD

Exact inputs and evidence

Operating margin

3.1%

2010-09-30 · %

Exact inputs and evidence
  • Operating Income: 613000 USD Source
  • Revenue: 19784000 USD Source

Operating cash flow

2.52 million USD

2010-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -5077000 USD Source
  • Operating Cash Flow: -7593000 USD Source
Cash and cash equivalents
4.88 million USD Source
Exact value

4878000 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

5.45 million USD

2009-10-01 – 2010-09-30

Exact inputs and evidence
  • Net income: -51644000 USD · 2009-01-01 – 2009-12-31 Source
  • Net income: -68693000 USD · 2009-01-01 – 2009-09-30 Source
  • Net income: -5779000 USD · 2010-01-01 – 2010-03-31 Source
  • Net income: -5238000 USD · 2010-04-01 – 2010-06-30 Source
  • Net income: -587000 USD · 2010-07-01 – 2010-09-30 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: 2011-12-30.

Financial data available through: 2011-04-22.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2011-04-22
  • Operating income: 11 of 11 periods available· newest 2011-04-22
  • Net income: 11 of 11 periods available· newest 2011-04-22
  • Operating cash flow: 11 of 11 periods available· newest 2011-04-22
  • Capital expenditure: 8 of 11 periods available· newest 2008-12-31
  • Total assets: 10 of 11 periods available· newest 2011-04-22
  • Total liabilities: 10 of 11 periods available· newest 2011-04-22
  • Current assets: 10 of 11 periods available· newest 2011-04-22
  • Current liabilities: 10 of 11 periods available· newest 2011-04-22
  • Cash and cash equivalents: 11 of 11 periods available· newest 2011-04-22
  • 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

    -3.5%

    Prior period

    USD 61.28 million

    –

    Current period

    USD 59.11 million

    –

    Exact inputs and evidence

    59105000 − 61277000 = -2172000 USD

    61277000 USD · 2009-04-23 – 2010-04-22

    Inspect prior input Prior source

    59105000 USD · 2010-04-23 – 2011-04-22

    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 27.62 million

    Prior period

    −USD 51.64 million

    –

    Current period

    −USD 24.03 million

    –

    Exact inputs and evidence

    -24027000 − -51644000 = 27617000 USD

    -51644000 USD · 2009-04-23 – 2010-04-22

    Inspect prior input Prior source

    -24027000 USD · 2010-04-23 – 2011-04-22

    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 4.07 million

    Prior period

    −USD 10.94 million

    –

    Current period

    −USD 6.87 million

    –

    Exact inputs and evidence

    -6874000 − -10943000 = 4069000 USD

    -10943000 USD · 2009-04-23 – 2010-04-22

    Inspect prior input Prior source

    -6874000 USD · 2010-04-23 – 2011-04-22

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: 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.

2011 2010-04-23 – 2011-04-22

  • Revenue USD 59.11 million 100% of revenue
  • Operating costs Derived USD 79.79 million 135% of revenue
  • Operating income −USD 20.69 million −35% of revenue
  • Tax, interest and other Derived USD 3.34 million 5.6% of revenue
  • Net income −USD 24.03 million −41% of revenue

Cash

  • Operating cash flow −USD 6.87 million −12% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Net income was higher than operating income, so the split is not drawn.
  • 2003 Operating loss: operating costs were 129% of revenue.
  • 2004 Operating loss: operating costs were 113% of revenue.
  • 2005 Net income was higher than operating income, so the split is not drawn.
  • 2006 Net income was higher than operating income, so the split is not drawn.
  • 2007 Operating loss: operating costs were 107% of revenue.
  • 2008 Operating loss: operating costs were 115% of revenue.
  • 2009 Operating loss: operating costs were 208% of revenue.
  • 2010 Operating loss: operating costs were 208% of revenue.
  • 2011 Operating loss: operating costs were 135% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-3114695000 14357000 Derived 338000 -1228000 Derived 1566000 164000 Derived
Source
2003 2003-01-01 – 2003-12-3113679000 17586000 Derived -3907000 -2890000 Derived -1017000 901000 Derived
Source
2004 2004-01-01 – 2004-12-3118736000 21237000 Derived -2501000 -564000 Derived -1937000 322000 Derived
Source
2005 2005-01-01 – 2005-12-3126940000 26816000 Derived 124000 -3018000 Derived 3142000 3964000 Derived
Source
2006 2006-01-01 – 2006-12-31144272000 143006000 Derived 1266000 -4361000 Derived 5627000 -3591000 Derived
Source
2007 2007-01-01 – 2007-12-31292708000 313140000 Derived -20432000 6447000 Derived -26879000 -17757000 Derived
Source
2008 2008-01-01 – 2008-12-31153660000 176355000 Derived -22695000 15487000 Derived -38182000 -22731000 Derived
Source
2009 2009-01-01 – 2009-12-3161277000 127649000 Derived -66372000 -14728000 Derived -51644000 Unavailable
Source
2010 2009-04-23 – 2010-04-2261277000 127649000 Derived -66372000 -14728000 Derived -51644000 Unavailable
Source
2011 2010-04-23 – 2011-04-2259105000 79793000 Derived -20688000 3339000 Derived -24027000 Unavailable
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 59.1M 2011
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.316.1M237.1M158.1M79.0M0.0200220072011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue14695000
2003Revenue13679000
2004Revenue18736000
2005Revenue26940000
2006Revenue144272000
2007Revenue292708000
2008Revenue153660000
2009Revenue61277000
2010Revenue61277000
2011Revenue59105000

Revenue growth

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

-3.5% 2011
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.475%331%188%44%-100%200220072011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over year-13.8%
2003Year over year-6.9%
2004Year over year37%
2005Year over year43.8%
2006Year over year435.5%
2007Year over year102.9%
2008Year over year-47.5%
2009Year over year-60.1%
2010Year over yearNo prior comparable period
2011Year over year-3.5%

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 -35% 2011
Net margin -40.7% 2011
Free cash flow margin -14.8% 2008
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.25%-11%-47%-82%-118%200220072011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin2.3%
2003Operating margin-28.6%
2004Operating margin-13.3%
2005Operating margin0.5%
2006Operating margin0.9%
2007Operating margin-7%
2008Operating margin-14.8%
2009Operating margin-108.3%
2010Operating margin-108.3%
2011Operating margin-35%
2002Net margin10.7%
2003Net margin-7.4%
2004Net margin-10.3%
2005Net margin11.7%
2006Net margin3.9%
2007Net margin-9.2%
2008Net margin-24.8%
2009Net margin-84.3%
2010Net margin-84.3%
2011Net margin-40.7%
2002Free cash flow margin1.1%
2003Free cash flow margin6.6%
2004Free cash flow margin1.7%
2005Free cash flow margin14.7%
2006Free cash flow margin-2.5%
2007Free cash flow margin-6.1%
2008Free cash flow margin-14.8%
2009Free cash flow marginNot reported
2010Free cash flow marginNot reported
2011Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -6.9M 2011
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.6.6M-173.3K-6.9M-13.7M-20.4M200220072011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow568000
2003Operating cash flow1249000
2004Operating cash flow471000
2005Operating cash flow4114000
2006Operating cash flow-955000
2007Operating cash flow4721000
2008Operating cash flow-18585000
2009Operating cash flow-16298000
2010Operating cash flow-10943000
2011Operating cash flow-6874000

Free cash flow

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

USD -22.7M 2008
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.6.1M-1.6M-9.4M-17.1M-24.9M200220072011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow164000
2003Free cash flow901000
2004Free cash flow322000
2005Free cash flow3964000
2006Free cash flow-3591000
2007Free cash flow-17757000
2008Free cash flow-22731000
2009Free cash flowUnavailable
2010Free cash flowUnavailable
2011Free cash flowUnavailable

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.

109.2% 2011
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.118%88%59%29%0%200220072011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002Liabilities / assets10.3%
2003Liabilities / assets9.9%
2004Liabilities / assets19.2%
2005Liabilities / assets19%
2006Liabilities / assets54.8%
2007Liabilities / assets76.6%
2008Liabilities / assets70.8%
2009Liabilities / assets82%
2010-04-22Liabilities / assetsNot reportedNo source recorded
2011Liabilities / assets109.2%

Current assets to current liabilities

Current assets divided by current liabilities.

0.25× 2011
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.10.07×7.56×5.04×2.52×0.00×200220072011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities8.63×
2003Current assets / current liabilities9.33×
2004Current assets / current liabilities4.92×
2005Current assets / current liabilities4.66×
2006Current assets / current liabilities1.76×
2007Current assets / current liabilities1.05×
2008Current assets / current liabilities1.04×
2009Current assets / current liabilities1.06×
2010-04-22Current assets / current liabilitiesNot reportedNo source recorded
2011Current assets / current liabilities0.25×

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
2002 2002-01-01 – 2002-12-31
USD 1.57 million
Exact value

Exact value: 1566000 USD

2002-01-01 – 2002-12-31: 1566000 USD Inspect Net Income Open source
Share or cite

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

USD 568,000
Exact value

Exact value: 568000 USD

2002-01-01 – 2002-12-31: 568000 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 404,000
Exact value

Exact value: 404000 USD

2002-01-01 – 2002-12-31: 404000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 164,000
Calculation and evidence

568000 − 404000 USD

Exact free cash flow: 164000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 1.02 million
Exact value

Exact value: -1017000 USD

2003-01-01 – 2003-12-31: -1017000 USD Inspect Net Income Open source
Share or cite

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

USD 1.25 million
Exact value

Exact value: 1249000 USD

2003-01-01 – 2003-12-31: 1249000 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 348,000
Exact value

Exact value: 348000 USD

2003-01-01 – 2003-12-31: 348000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 901,000
Calculation and evidence

1249000 − 348000 USD

Exact free cash flow: 901000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 1.94 million
Exact value

Exact value: -1937000 USD

2004-01-01 – 2004-12-31: -1937000 USD Inspect Net Income Open source
Share or cite

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

USD 471,000
Exact value

Exact value: 471000 USD

2004-01-01 – 2004-12-31: 471000 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 149,000
Exact value

Exact value: 149000 USD

2004-01-01 – 2004-12-31: 149000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 322,000
Calculation and evidence

471000 − 149000 USD

Exact free cash flow: 322000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
USD 3.14 million
Exact value

Exact value: 3142000 USD

2005-01-01 – 2005-12-31: 3142000 USD Inspect Net Income Open source
Share or cite

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

USD 4.11 million
Exact value

Exact value: 4114000 USD

2005-01-01 – 2005-12-31: 4114000 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 150,000
Exact value

Exact value: 150000 USD

2005-01-01 – 2005-12-31: 150000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.96 million
Calculation and evidence

4114000 − 150000 USD

Exact free cash flow: 3964000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
USD 5.63 million
Exact value

Exact value: 5627000 USD

2006-01-01 – 2006-12-31: 5627000 USD Inspect Net Income Open source
Share or cite

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

−USD 955,000
Exact value

Exact value: -955000 USD

2006-01-01 – 2006-12-31: -955000 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 2.64 million
Exact value

Exact value: 2636000 USD

2006-01-01 – 2006-12-31: 2636000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.59 million
Calculation and evidence

-955000 − 2636000 USD

Exact free cash flow: -3591000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 26.88 million
Exact value

Exact value: -26879000 USD

2007-01-01 – 2007-12-31: -26879000 USD Inspect Net Income Open source
Share or cite

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

USD 4.72 million
Exact value

Exact value: 4721000 USD

2007-01-01 – 2007-12-31: 4721000 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 22.48 million
Exact value

Exact value: 22478000 USD

2007-01-01 – 2007-12-31: 22478000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.76 million
Calculation and evidence

4721000 − 22478000 USD

Exact free cash flow: -17757000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 38.18 million
Exact value

Exact value: -38182000 USD

2008-01-01 – 2008-12-31: -38182000 USD Inspect Net Income Open source
Share or cite

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

−USD 18.59 million
Exact value

Exact value: -18585000 USD

2008-01-01 – 2008-12-31: -18585000 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 4.15 million
Exact value

Exact value: 4146000 USD

2008-01-01 – 2008-12-31: 4146000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 22.73 million
Calculation and evidence

-18585000 − 4146000 USD

Exact free cash flow: -22731000 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 51.64 million
Exact value

Exact value: -51644000 USD

2009-01-01 – 2009-12-31: -51644000 USD Inspect Net Income Open source
Share or cite

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

−USD 16.3 million
Exact value

Exact value: -16298000 USD

2009-01-01 – 2009-12-31: -16298000 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.

2010 2009-04-23 – 2010-04-22
−USD 51.64 million
Exact value

Exact value: -51644000 USD

2009-04-23 – 2010-04-22: -51644000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.94 million
Exact value

Exact value: -10943000 USD

2009-04-23 – 2010-04-22: -10943000 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.

2011 2010-04-23 – 2011-04-22
−USD 24.03 million
Exact value

Exact value: -24027000 USD

2010-04-23 – 2011-04-22: -24027000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.87 million
Exact value

Exact value: -6874000 USD

2010-04-23 – 2011-04-22: -6874000 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.

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.

69 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000946842, 946842, edgar:946842