KSW INC

EDGAR

71 filing records in this dataset, filed from 1996-05-15 to 2012-08-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

25.3 million USD

2012 Q2 · USD

Exact inputs and evidence

Operating margin

4.34%

2012 Q2 · %

Exact inputs and evidence
  • Operating Income: 1099000 USD Source
  • Revenue: 25341000 USD Source

Operating cash flow

1.03 million USD

2012 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1242000 USD Source
  • Operating Cash Flow: 208000 USD Source

Free cash flow

1.03 million USD

2012 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1242000 USD Source
  • Operating Cash Flow: 208000 USD Source
  • Capital Expenditure: 55000 USD Source
  • Capital Expenditure: 51000 USD Source
Cash and cash equivalents
14.2 million USD Source
Exact value

14195000 USD

Long-term debt including current maturities
Not available
Shares outstanding
6.39 million shares Source
Exact value

6386625 shares

Reported share-count change

0.31% · 20 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 6366625 shares · 2011-06-30· Source
  • 6386625 shares · 2012-06-30· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

82.1 million USD

2011-07-01 – 2012-06-30

Exact inputs and evidence
  • Revenue: 16169000 USD · 2011-07-01 – 2011-09-30 Source
  • Revenue: 69281000 USD · 2011-01-01 – 2011-12-31 Source
  • Revenue: 50149000 USD · 2011-01-01 – 2011-09-30 Source
  • Revenue: 21462000 USD · 2012-01-01 – 2012-03-31 Source
  • Revenue: 25341000 USD · 2012-04-01 – 2012-06-30 Source

Net income

2.12 million USD

2011-07-01 – 2012-06-30

Exact inputs and evidence
  • Net income: 230000 USD · 2011-07-01 – 2011-09-30 Source
  • Net income: 1550000 USD · 2011-01-01 – 2011-12-31 Source
  • Net income: 966000 USD · 2011-01-01 – 2011-09-30 Source
  • Net income: 684000 USD · 2012-01-01 – 2012-03-31 Source
  • Net income: 619000 USD · 2012-04-01 – 2012-06-30 Source

Operating cash flow

1.01 million USD

2011-07-01 – 2012-06-30

Exact inputs and evidence
  • Operating cash flow: 2395000 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 1863000 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: 1628000 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: 2395000 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 208000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: 1242000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: 208000 USD · 2012-01-01 – 2012-03-31 Source

Capital expenditure

55 thousand USD

2011-07-01 – 2012-06-30

Exact inputs and evidence
  • Capital expenditure: 1000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 1000 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 1000 USD · 2011-01-01 – 2011-12-31 Source
  • Capital expenditure: 1000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 51000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 55000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 51000 USD · 2012-01-01 – 2012-03-31 Source

Free cash flow

952 thousand USD

2011-07-01 – 2012-06-30

Exact inputs and evidence
  • Operating cash flow: 2395000 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 1863000 USD · 2011-01-01 – 2011-06-30 Source
  • Operating cash flow: 1628000 USD · 2011-01-01 – 2011-12-31 Source
  • Operating cash flow: 2395000 USD · 2011-01-01 – 2011-09-30 Source
  • Operating cash flow: 208000 USD · 2012-01-01 – 2012-03-31 Source
  • Operating cash flow: 1242000 USD · 2012-01-01 – 2012-06-30 Source
  • Operating cash flow: 208000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 1000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 1000 USD · 2011-01-01 – 2011-06-30 Source
  • Capital expenditure: 1000 USD · 2011-01-01 – 2011-12-31 Source
  • Capital expenditure: 1000 USD · 2011-01-01 – 2011-09-30 Source
  • Capital expenditure: 51000 USD · 2012-01-01 – 2012-03-31 Source
  • Capital expenditure: 55000 USD · 2012-01-01 – 2012-06-30 Source
  • Capital expenditure: 51000 USD · 2012-01-01 – 2012-03-31 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: 2012-08-14.

Financial data available through: 2011-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2011-12-31
  • Operating income: 9 of 11 periods available· newest 2011-12-31
  • Net income: 9 of 11 periods available· newest 2011-12-31
  • Operating cash flow: 5 of 11 periods available· newest 2011-12-31
  • Capital expenditure: 5 of 11 periods available· newest 2011-12-31
  • Total assets: 9 of 11 periods available· newest 2011-12-31
  • Total liabilities: 5 of 11 periods available· newest 2011-12-31
  • Current assets: 9 of 11 periods available· newest 2011-12-31
  • Current liabilities: 9 of 11 periods available· newest 2011-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2011-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2011-12-31

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

    -9.2%

    Prior period

    USD 76.29 million

    –

    Current period

    USD 69.28 million

    –

    Exact inputs and evidence

    69281000 − 76294000 = -7013000 USD

    76294000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    69281000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -21.2%

    Prior period

    USD 1.97 million

    –

    Current period

    USD 1.55 million

    –

    Exact inputs and evidence

    1550000 − 1968000 = -418000 USD

    1968000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    1550000 USD · 2011-01-01 – 2011-12-31

    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

    +49.1%

    Prior period

    USD 1.09 million

    –

    Current period

    USD 1.63 million

    –

    Exact inputs and evidence

    1628000 − 1092000 = 536000 USD

    1092000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    1628000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -98.9%

    Prior period

    USD 89,000

    –

    Current period

    USD 1,000

    –

    Exact inputs and evidence

    1000 − 89000 = -88000 USD

    89000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    1000 USD · 2011-01-01 – 2011-12-31

    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.

2011 2011-01-01 – 2011-12-31

  • Revenue USD 69.28 million 100% of revenue
  • Operating costs Derived USD 66.65 million 96% of revenue
  • Operating income USD 2.63 million 3.8% of revenue
  • Tax, interest and other Derived USD 1.08 million 1.6% of revenue
  • Net income USD 1.55 million 2.2% of revenue

Cash

  • Operating cash flow USD 1.63 million 2.3% of revenue
  • Capital expenditure USD 1,000 0% of revenue
  • Free cash flow Derived USD 1.63 million 2.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 Operating loss: operating costs were 105% of revenue.
  • 2002 Net loss: net income was −4.9% of revenue.
  • 2003 98%
  • 2004 Operating loss: operating costs were 105% of revenue.
  • 2005 95%
  • 2006 93%
  • 2007 92%
  • 2010 95%
  • 2011 96%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2001-01-01 – 2001-12-3151012000 53652000 Derived -2640000 -1163000 Derived -1477000 Unavailable
Source
2002 2002-01-01 – 2002-12-3146448000 45004000 Derived 1444000 3709000 Derived -2265000 Unavailable
Source
2003 2003-01-01 – 2003-12-3135002000 34158000 Derived 844000 29000 Derived 815000 Unavailable
Source
2004 2004-01-01 – 2004-12-3126281000 27591000 Derived -1310000 -30000 Derived -1280000 Unavailable
Source
2005 2005-01-01 – 2005-12-3153378000 50554000 Derived 2824000 113000 Derived 2711000 2249000 Derived
Source
2006 2006-01-01 – 2006-12-3177128000 71666000 Derived 5462000 2354000 Derived 3108000 8300000 Derived
Source
2007 2007-01-01 – 2007-12-3177266000 71198000 Derived 6068000 2406000 Derived 3662000 2730000 Derived
Source
2010 2010-01-01 – 2010-12-3176294000 72790000 Derived 3504000 1536000 Derived 1968000 1003000 Derived
Source
2011 2011-01-01 – 2011-12-3169281000 66649000 Derived 2632000 1082000 Derived 1550000 1627000 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 69.3M 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.83.4M62.6M41.7M20.9M0.0200120052011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue51012000
2002Revenue46448000
2003Revenue35002000
2004Revenue26281000
2005Revenue53378000
2006Revenue77128000
2007Revenue77266000
2010Revenue76294000
2011Revenue69281000

Revenue growth

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

-9.2% 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.113%76%39%2%-35%200120052011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over year-8.9%
2003Year over year-24.6%
2004Year over year-24.9%
2005Year over year103.1%
2006Year over year44.5%
2007Year over year0.2%
2010Year over yearNo prior comparable period
2011Year over year-9.2%

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 3.8% 2011
Net margin 2.2% 2011
Free cash flow margin 2.3% 2011
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.12.0%7.4%2.8%-1.8%-6.5%200120052011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin-5.2%
2002Operating margin3.1%
2003Operating margin2.4%
2004Operating margin-5%
2005Operating margin5.3%
2006Operating margin7.1%
2007Operating margin7.9%
2010Operating margin4.6%
2011Operating margin3.8%
2001Net margin-2.9%
2002Net margin-4.9%
2003Net margin2.3%
2004Net margin-4.9%
2005Net margin5.1%
2006Net margin4%
2007Net margin4.7%
2010Net margin2.6%
2011Net margin2.2%
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow margin4.2%
2006Free cash flow margin10.8%
2007Free cash flow margin3.5%
2010Free cash flow margin1.3%
2011Free cash flow margin2.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.6M 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.9.2M6.9M4.6M2.3M0.0200120052011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flow2325000
2006Operating cash flow8510000
2007Operating cash flow2804000
2010Operating cash flow1092000
2011Operating cash flow1628000

Free cash flow

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

USD 1.6M 2011
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.9.0M6.7M4.5M2.2M0.0200120052011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flowUnavailableNo source recorded
2002Free cash flowUnavailableNo source recorded
2003Free cash flowUnavailableNo source recorded
2004Free cash flowUnavailableNo source recorded
2005Free cash flow2249000
2006Free cash flow8300000
2007Free cash flow2730000
2010Free cash flow1003000
2011Free cash flow1627000

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.

45.4% 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.71%53%36%18%0%20012005-12-312011
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001Liabilities / assets65.8%
2002Liabilities / assets58.4%
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007Liabilities / assets57.5%
2010Liabilities / assets46.9%
2011Liabilities / assets45.4%

Current assets to current liabilities

Current assets divided by current liabilities.

2.17× 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.2.35×1.76×1.17×0.59×0.00×200120052011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001Current assets / current liabilities1.29×
2002Current assets / current liabilities1.35×
2003Current assets / current liabilities1.51×
2004Current assets / current liabilities1.45×
2005Current assets / current liabilities1.61×
2006Current assets / current liabilities1.55×
2007Current assets / current liabilities1.71×
2010Current assets / current liabilities2.1×
2011Current assets / current liabilities2.17×

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
2001 2001-01-01 – 2001-12-31
−USD 1.48 million
Exact value

Exact value: -1477000 USD

2001-01-01 – 2001-12-31: -1477000 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.

2002 2002-01-01 – 2002-12-31
−USD 2.27 million
Exact value

Exact value: -2265000 USD

2002-01-01 – 2002-12-31: -2265000 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.

2003 2003-01-01 – 2003-12-31
USD 815,000
Exact value

Exact value: 815000 USD

2003-01-01 – 2003-12-31: 815000 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.

2004 2004-01-01 – 2004-12-31
−USD 1.28 million
Exact value

Exact value: -1280000 USD

2004-01-01 – 2004-12-31: -1280000 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.

2005 2005-01-01 – 2005-12-31
USD 2.71 million
Exact value

Exact value: 2711000 USD

2005-01-01 – 2005-12-31: 2711000 USD Inspect Net Income Open source
Share or cite

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

USD 2.33 million
Exact value

Exact value: 2325000 USD

2005-01-01 – 2005-12-31: 2325000 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 76,000
Exact value

Exact value: 76000 USD

2005-01-01 – 2005-12-31: 76000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.25 million
Calculation and evidence

2325000 − 76000 USD

Exact free cash flow: 2249000 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 3.11 million
Exact value

Exact value: 3108000 USD

2006-01-01 – 2006-12-31: 3108000 USD Inspect Net Income Open source
Share or cite

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

USD 8.51 million
Exact value

Exact value: 8510000 USD

2006-01-01 – 2006-12-31: 8510000 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 210,000
Exact value

Exact value: 210000 USD

2006-01-01 – 2006-12-31: 210000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.3 million
Calculation and evidence

8510000 − 210000 USD

Exact free cash flow: 8300000 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 3.66 million
Exact value

Exact value: 3662000 USD

2007-01-01 – 2007-12-31: 3662000 USD Inspect Net Income Open source
Share or cite

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

USD 2.8 million
Exact value

Exact value: 2804000 USD

2007-01-01 – 2007-12-31: 2804000 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 74,000
Exact value

Exact value: 74000 USD

2007-01-01 – 2007-12-31: 74000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.73 million
Calculation and evidence

2804000 − 74000 USD

Exact free cash flow: 2730000 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
USD 1.97 million
Exact value

Exact value: 1968000 USD

2010-01-01 – 2010-12-31: 1968000 USD Inspect Net Income Open source
Share or cite

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

USD 1.09 million
Exact value

Exact value: 1092000 USD

2010-01-01 – 2010-12-31: 1092000 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 89,000
Exact value

Exact value: 89000 USD

2010-01-01 – 2010-12-31: 89000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1 million
Calculation and evidence

1092000 − 89000 USD

Exact free cash flow: 1003000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 1.55 million
Exact value

Exact value: 1550000 USD

2011-01-01 – 2011-12-31: 1550000 USD Inspect Net Income Open source
Share or cite

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

USD 1.63 million
Exact value

Exact value: 1628000 USD

2011-01-01 – 2011-12-31: 1628000 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 1,000
Exact value

Exact value: 1000 USD

2011-01-01 – 2011-12-31: 1000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.63 million
Calculation and evidence

1628000 − 1000 USD

Exact free cash flow: 1627000 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.

71 filings · 595 latest values · 595 originally reported values

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

Identifiers: 0001004125, 1004125, edgar:1004125, ksw

Also known as KSW INC