CRAIN INDUSTRIES INC

EDGAR

8 filing records in this dataset, filed from 1996-05-15 to 1997-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

87.4 million USD

1997-09-30 · USD

Exact inputs and evidence

Operating margin

5.63%

1997-09-30 · %

Exact inputs and evidence
  • Operating Income: 4922000 USD Source
  • Revenue: 87413000 USD Source

Operating cash flow

-2.93 million USD

1997-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6064000 USD Source
  • Operating Cash Flow: -3134000 USD Source

Free cash flow

-4.8 million USD

1997-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -6064000 USD Source
  • Operating Cash Flow: -3134000 USD Source
  • Capital Expenditure: 4325000 USD Source
  • Capital Expenditure: 2456000 USD Source
Cash and cash equivalents
2.4 million USD Source
Exact value

2395000 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

318 million USD

1996-10-01 – 1997-09-30

Exact inputs and evidence
  • Revenue: 306093000 USD · 1996-01-01 – 1996-12-31 Source
  • Revenue: 226191000 USD · 1996-01-01 – 1996-09-30 Source
  • Revenue: 73180000 USD · 1997-01-01 – 1997-03-31 Source
  • Revenue: 77297000 USD · 1997-04-01 – 1997-06-30 Source
  • Revenue: 87413000 USD · 1997-07-01 – 1997-09-30 Source

Net income

-1.19 million USD

1996-10-01 – 1997-09-30

Exact inputs and evidence
  • Net income: 596000 USD · 1996-01-01 – 1996-12-31 Source
  • Net income: 1274000 USD · 1996-01-01 – 1996-09-30 Source
  • Net income: -906000 USD · 1997-01-01 – 1997-03-31 Source
  • Net income: 50000 USD · 1997-04-01 – 1997-06-30 Source
  • Net income: 346000 USD · 1997-07-01 – 1997-09-30 Source

Operating cash flow

1.97 million USD

1996-10-01 – 1997-09-30

Exact inputs and evidence
  • Operating cash flow: 15220000 USD · 1996-01-01 – 1996-12-31 Source
  • Operating cash flow: 7183000 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -7656000 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: -3134000 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: -7656000 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: -6064000 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -3134000 USD · 1997-01-01 – 1997-06-30 Source

Capital expenditure

6.47 million USD

1996-10-01 – 1997-09-30

Exact inputs and evidence
  • Capital expenditure: 11030000 USD · 1996-01-01 – 1996-12-31 Source
  • Capital expenditure: 8887000 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 1279000 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 2456000 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 1279000 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 4325000 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 2456000 USD · 1997-01-01 – 1997-06-30 Source

Free cash flow

-4.5 million USD

1996-10-01 – 1997-09-30

Exact inputs and evidence
  • Operating cash flow: 15220000 USD · 1996-01-01 – 1996-12-31 Source
  • Operating cash flow: 7183000 USD · 1996-01-01 – 1996-09-30 Source
  • Operating cash flow: -7656000 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: -3134000 USD · 1997-01-01 – 1997-06-30 Source
  • Operating cash flow: -7656000 USD · 1997-01-01 – 1997-03-31 Source
  • Operating cash flow: -6064000 USD · 1997-01-01 – 1997-09-30 Source
  • Operating cash flow: -3134000 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 11030000 USD · 1996-01-01 – 1996-12-31 Source
  • Capital expenditure: 8887000 USD · 1996-01-01 – 1996-09-30 Source
  • Capital expenditure: 1279000 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 2456000 USD · 1997-01-01 – 1997-06-30 Source
  • Capital expenditure: 1279000 USD · 1997-01-01 – 1997-03-31 Source
  • Capital expenditure: 4325000 USD · 1997-01-01 – 1997-09-30 Source
  • Capital expenditure: 2456000 USD · 1997-01-01 – 1997-06-30 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: 1997-11-14.

Financial data available through: 1996-12-31.

Coverage by financial measure
  • Revenue: 2 of 11 periods available· newest 1996-12-31
  • Operating income: 2 of 11 periods available· newest 1996-12-31
  • Net income: 2 of 11 periods available· newest 1996-12-31
  • Operating cash flow: 2 of 11 periods available· newest 1996-12-31
  • Capital expenditure: 2 of 11 periods available· newest 1996-12-31
  • Total assets: 2 of 11 periods available· newest 1996-12-31
  • Total liabilities: 2 of 11 periods available· newest 1996-12-31
  • Current assets: 2 of 11 periods available· newest 1996-12-31
  • Current liabilities: 2 of 11 periods available· newest 1996-12-31
  • Cash and cash equivalents: 2 of 11 periods available· newest 1996-12-31
  • 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

    +217.3%

    Prior period

    USD 96.46 million

    –

    Current period

    USD 306.09 million

    –

    Exact inputs and evidence

    306093000 − 96463000 = 209630000 USD

    96463000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    306093000 USD · 1996-01-01 – 1996-12-31

    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 842,000

    Prior period

    −USD 246,000

    –

    Current period

    USD 596,000

    –

    Exact inputs and evidence

    596000 − -246000 = 842000 USD

    -246000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    596000 USD · 1996-01-01 – 1996-12-31

    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

    +390.7%

    Prior period

    USD 3.1 million

    –

    Current period

    USD 15.22 million

    –

    Exact inputs and evidence

    15220000 − 3102000 = 12118000 USD

    3102000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    15220000 USD · 1996-01-01 – 1996-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +415.2%

    Prior period

    USD 2.14 million

    –

    Current period

    USD 11.03 million

    –

    Exact inputs and evidence

    11030000 − 2141000 = 8889000 USD

    2141000 USD · 1995-01-01 – 1995-12-31

    Inspect prior input Prior source

    11030000 USD · 1996-01-01 – 1996-12-31

    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.

1996 1996-01-01 – 1996-12-31

  • Revenue USD 306.09 million 100% of revenue
  • Operating costs Derived USD 288.34 million 94% of revenue
  • Operating income USD 17.75 million 5.8% of revenue
  • Tax, interest and other Derived USD 17.16 million 5.6% of revenue
  • Net income USD 596,000 0.2% of revenue

Cash

  • Operating cash flow USD 15.22 million 5% of revenue
  • Capital expenditure USD 11.03 million 3.6% of revenue
  • Free cash flow Derived USD 4.19 million 1.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Net loss: net income was −0.3% of revenue.
  • 1996 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-3196463000 90762000 Derived 5701000 5947000 Derived -246000 961000 Derived
Source
1996 1996-01-01 – 1996-12-31306093000 288339000 Derived 17754000 17158000 Derived 596000 4190000 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 306.1M 1996
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.330.6M247.9M165.3M82.6M0.019951996
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue96463000
1996Revenue306093000

Revenue growth

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

217.3% 1996
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.235%176%117%59%0%19951996
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year217.3%

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.

Operating margin 5.8% 1996
Net margin 0.2% 1996
Free cash flow margin 1.4% 1996
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.6.4%4.6%2.8%1.0%-0.7%19951996
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin5.9%
1996Operating margin5.8%
1995Net margin-0.3%
1996Net margin0.2%
1995Free cash flow margin1%
1996Free cash flow margin1.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 15.2M 1996
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.16.4M12.3M8.2M4.1M0.019951996
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow3102000
1996Operating cash flow15220000

Free cash flow

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

USD 4.2M 1996
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.4.5M3.4M2.3M1.1M0.019951996
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow961000
1996Free cash flow4190000

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.

85% 1996
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.94%70%47%23%0%19951996
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assets86.8%
1996Liabilities / assets85%

Current assets to current liabilities

Current assets divided by current liabilities.

1.76× 1996
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.1.92×1.44×0.96×0.48×0.00×19951996
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities1.78×
1996Current assets / current liabilities1.76×

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 246,000
Exact value

Exact value: -246000 USD

1995-01-01 – 1995-12-31: -246000 USD Inspect Net Income Open source
Share or cite

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

USD 3.1 million
Exact value

Exact value: 3102000 USD

1995-01-01 – 1995-12-31: 3102000 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 2.14 million
Exact value

Exact value: 2141000 USD

1995-01-01 – 1995-12-31: 2141000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 961,000
Calculation and evidence

3102000 − 2141000 USD

Exact free cash flow: 961000 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 596,000
Exact value

Exact value: 596000 USD

1996-01-01 – 1996-12-31: 596000 USD Inspect Net Income Open source
Share or cite

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

USD 15.22 million
Exact value

Exact value: 15220000 USD

1996-01-01 – 1996-12-31: 15220000 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 11.03 million
Exact value

Exact value: 11030000 USD

1996-01-01 – 1996-12-31: 11030000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.19 million
Calculation and evidence

15220000 − 11030000 USD

Exact free cash flow: 4190000 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.

8 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001000458, 1000458, edgar:1000458