TECHNOLOGY FLAVORS & FRAGRANCES INC

EDGAR

40 filing records in this dataset, filed from 1996-05-15 to 2005-05-10. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.54 million USD

2005-03-31 · USD

Exact inputs and evidence

Operating margin

5.07%

2005-03-31 · %

Exact inputs and evidence
  • Operating Income: 229949 USD Source
  • Revenue: 4538370 USD Source
Cash and cash equivalents
300 thousand USD Source
Exact value

299915 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

16 million USD

2004-04-01 – 2005-03-31

Exact inputs and evidence
  • Revenue: 4382889 USD · 2004-04-01 – 2004-06-30 Source
  • Revenue: 4072990 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 16047233 USD · 2004-01-01 – 2004-12-31 Source
  • Revenue: 13005049 USD · 2004-01-01 – 2004-09-30 Source
  • Revenue: 4538370 USD · 2005-01-01 – 2005-03-31 Source

Net income

-1.21 million USD

2004-04-01 – 2005-03-31

Exact inputs and evidence
  • Net income: -78607 USD · 2004-04-01 – 2004-06-30 Source
  • Net income: -389845 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: -1266164 USD · 2004-01-01 – 2004-12-31 Source
  • Net income: -345282 USD · 2004-01-01 – 2004-09-30 Source
  • Net income: 176776 USD · 2005-01-01 – 2005-03-31 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: 2005-05-10.

Financial data available through: 2004-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2004-12-31
  • Operating income: 10 of 11 periods available· newest 2004-12-31
  • Net income: 10 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2004-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 10 of 11 periods available· newest 2004-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 10 of 11 periods available· newest 2004-12-31
  • Current liabilities: 10 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2004-12-31
  • 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

    +3%

    Prior period

    USD 15.59 million

    –

    Current period

    USD 16.05 million

    –

    Exact inputs and evidence

    16047233 − 15587285 = 459948 USD

    15587285 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    16047233 USD · 2004-01-01 – 2004-12-31

    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 720,166

    Prior period

    −USD 545,998

    –

    Current period

    −USD 1.27 million

    –

    Exact inputs and evidence

    -1266164 − -545998 = -720166 USD

    -545998 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -1266164 USD · 2004-01-01 – 2004-12-31

    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 19,279

    Prior period

    −USD 572,425

    –

    Current period

    −USD 591,704

    –

    Exact inputs and evidence

    -591704 − -572425 = -19279 USD

    -572425 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -591704 USD · 2004-01-01 – 2004-12-31

    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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 16.05 million 100% of revenue
  • Cost of revenue USD 9.71 million 61% of revenue
  • Operating expenses USD 7.41 million 46% of revenue
  • Operating income −USD 1.08 million −6.7% of revenue
  • Tax, interest and other Derived USD 187,779 1.2% of revenue
  • Net income −USD 1.27 million −7.9% of revenue

Cash

  • Operating cash flow −USD 591,704 −3.7% 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
  • 1995 Operating loss: operating costs were 102% of revenue.
  • 1996 Operating loss: operating costs were 109% of revenue.
  • 1997 Operating loss: operating costs were 100% of revenue.
  • 1998 Operating loss: operating costs were 121% of revenue.
  • 1999 94%
  • 2000 Net income was higher than operating income, so the split is not drawn.
  • 2001 Operating loss: operating costs were 104% of revenue.
  • 2002 95%
  • 2003 Operating loss: operating costs were 102% of revenue.
  • 2004 Operating loss: operating costs were 107% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-3115191848 15423815 Derived -231967 134562 Derived -366529 Unavailable
Source
1996 1996-01-01 – 1996-12-3121017960 22995039 Derived -1977079 560534 Derived -2537613 Unavailable
Source
1997 1997-01-01 – 1997-12-3118022348 18083890 Derived -61542 586616 Derived -648158 Unavailable
Source
1998 1998-01-01 – 1998-12-3113888242 16790275 Derived -2902033 -865759 Derived -2036274 Unavailable
Source
1999 1999-01-01 – 1999-12-3114769130 13924367 Derived 844763 187942 Derived 656821 Unavailable
Source
2000 2000-01-01 – 2000-12-3115333888 15113887 Derived 220001 -51476 Derived 271477 Unavailable
Source
2001 2001-01-01 – 2001-12-3115721401 16301908 Derived -580507 195078 Derived -775585 Unavailable
Source
2002 2002-01-01 – 2002-12-3116766678 15935255 Derived 831423 165431 Derived 665992 Unavailable
Source
2003 2003-01-01 – 2003-12-3115587285 15919323 Derived -332038 213960 Derived -545998 Unavailable
Source
2004 2004-01-01 – 2004-12-3116047233 17125618 Derived -1078385 187779 Derived -1266164 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 16M 2004
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.22.7M17.0M11.3M5.7M0.0199520002004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue15191848
1996Revenue21017960
1997Revenue18022348
1998Revenue13888242
1999Revenue14769130
2000Revenue15333888
2001Revenue15721401
2002Revenue16766678
2003Revenue15587285
2004Revenue16047233

Revenue growth

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

3% 2004
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.43%25%8%-10%-28%199520002004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year38.4%
1997Year over year-14.3%
1998Year over year-22.9%
1999Year over year6.3%
2000Year over year3.8%
2001Year over year2.5%
2002Year over year6.6%
2003Year over year-7%
2004Year over year3%

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 -6.7% 2004
Net margin -7.9% 2004
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.7.8%0.1%-7.6%-15.3%-23.0%199520002004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-1.5%
1996Operating margin-9.4%
1997Operating margin-0.3%
1998Operating margin-20.9%
1999Operating margin5.7%
2000Operating margin1.4%
2001Operating margin-3.7%
2002Operating margin5%
2003Operating margin-2.1%
2004Operating margin-6.7%
1995Net margin-2.4%
1996Net margin-12.1%
1997Net margin-3.6%
1998Net margin-14.7%
1999Net margin4.4%
2000Net margin1.8%
2001Net margin-4.9%
2002Net margin4%
2003Net margin-3.5%
2004Net margin-7.9%
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -591.7K 2004
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.662.7K51.0K-560.7K-1.2M-1.8M199520002004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flowNot reportedNo source recorded
1996Operating cash flow-1615280
1997Operating cash flow-242176
1998Operating cash flow147207
1999Operating cash flow-21876
2000Operating cash flow74212
2001Operating cash flow493970
2002Operating cash flow95258
2003Operating cash flow-572425
2004Operating cash flow-591704

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flowUnavailableNo source recorded
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable
2003Free cash flowUnavailable
2004Free 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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.34× 2004
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.3.67×2.75×1.83×0.92×0.00×199520002004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities1.79×
1996Current assets / current liabilities2.04×
1997Current assets / current liabilities3.4×
1998Current assets / current liabilities1.46×
1999Current assets / current liabilities1.77×
2000Current assets / current liabilities2.32×
2001Current assets / current liabilities1.77×
2002Current assets / current liabilities2.04×
2003Current assets / current liabilities1.7×
2004Current assets / current liabilities1.34×

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 1995-01-01 – 1995-12-31
−USD 366,529
Exact value

Exact value: -366529 USD

1995-01-01 – 1995-12-31: -366529 USD Inspect Net Income 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 Not reported for this period.
Unavailable

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

1996 1996-01-01 – 1996-12-31
−USD 2.54 million
Exact value

Exact value: -2537613 USD

1996-01-01 – 1996-12-31: -2537613 USD Inspect Net Income Open source
Share or cite

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

−USD 1.62 million
Exact value

Exact value: -1615280 USD

1996-01-01 – 1996-12-31: -1615280 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.

1997 1997-01-01 – 1997-12-31
−USD 648,158
Exact value

Exact value: -648158 USD

1997-01-01 – 1997-12-31: -648158 USD Inspect Net Income Open source
Share or cite

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

−USD 242,176
Exact value

Exact value: -242176 USD

1997-01-01 – 1997-12-31: -242176 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.

1998 1998-01-01 – 1998-12-31
−USD 2.04 million
Exact value

Exact value: -2036274 USD

1998-01-01 – 1998-12-31: -2036274 USD Inspect Net Income Open source
Share or cite

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

USD 147,207
Exact value

Exact value: 147207 USD

1998-01-01 – 1998-12-31: 147207 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.

1999 1999-01-01 – 1999-12-31
USD 656,821
Exact value

Exact value: 656821 USD

1999-01-01 – 1999-12-31: 656821 USD Inspect Net Income Open source
Share or cite

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

−USD 21,876
Exact value

Exact value: -21876 USD

1999-01-01 – 1999-12-31: -21876 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 271,477
Exact value

Exact value: 271477 USD

2000-01-01 – 2000-12-31: 271477 USD Inspect Net Income Open source
Share or cite

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

USD 74,212
Exact value

Exact value: 74212 USD

2000-01-01 – 2000-12-31: 74212 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.

2001 2001-01-01 – 2001-12-31
−USD 775,585
Exact value

Exact value: -775585 USD

2001-01-01 – 2001-12-31: -775585 USD Inspect Net Income Open source
Share or cite

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

USD 493,970
Exact value

Exact value: 493970 USD

2001-01-01 – 2001-12-31: 493970 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.

2002 2002-01-01 – 2002-12-31
USD 665,992
Exact value

Exact value: 665992 USD

2002-01-01 – 2002-12-31: 665992 USD Inspect Net Income Open source
Share or cite

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

USD 95,258
Exact value

Exact value: 95258 USD

2002-01-01 – 2002-12-31: 95258 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.

2003 2003-01-01 – 2003-12-31
−USD 545,998
Exact value

Exact value: -545998 USD

2003-01-01 – 2003-12-31: -545998 USD Inspect Net Income Open source
Share or cite

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

−USD 572,425
Exact value

Exact value: -572425 USD

2003-01-01 – 2003-12-31: -572425 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.

2004 2004-01-01 – 2004-12-31
−USD 1.27 million
Exact value

Exact value: -1266164 USD

2004-01-01 – 2004-12-31: -1266164 USD Inspect Net Income Open source
Share or cite

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

−USD 591,704
Exact value

Exact value: -591704 USD

2004-01-01 – 2004-12-31: -591704 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.

40 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001000048, 1000048, edgar:1000048