SIPEX CORP

EDGAR

55 filing records in this dataset, filed from 1996-08-13 to 2007-08-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

18.4 million USD

2007-06-30 · USD

Exact inputs and evidence

Operating margin

-38.5%

2007-06-30 · %

Exact inputs and evidence
  • Operating Income: -7092000 USD Source
  • Revenue: 18419000 USD Source

Operating cash flow

-6.17 million USD

2007-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -12942000 USD Source
  • Operating Cash Flow: -6772000 USD Source

Free cash flow

-6.6 million USD

2007-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -12942000 USD Source
  • Operating Cash Flow: -6772000 USD Source
  • Capital Expenditure: 1324000 USD Source
  • Capital Expenditure: 891000 USD Source
Cash and cash equivalents
2.85 million USD Source
Exact value

2845000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2007-08-14.

Financial data available through: 2006-12-30.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2006-12-30
  • Operating income: 11 of 11 periods available· newest 2006-12-30
  • Net income: 11 of 11 periods available· newest 2006-12-30
  • Operating cash flow: 11 of 11 periods available· newest 2006-12-30
  • Capital expenditure: 11 of 11 periods available· newest 2006-12-30
  • Total assets: 9 of 11 periods available· newest 2006-12-30
  • Total liabilities: 9 of 11 periods available· newest 2006-12-30
  • Current assets: 9 of 11 periods available· newest 2006-12-30
  • Current liabilities: 9 of 11 periods available· newest 2006-12-30
  • Cash and cash equivalents: 8 of 11 periods available· newest 2006-12-30
  • 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

    +8.4%

    Prior period

    USD 72.67 million

    –

    Current period

    USD 78.75 million

    –

    Exact inputs and evidence

    78750000 − 72674000 = 6076000 USD

    72674000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    78750000 USD · 2005-12-31 – 2006-12-30

    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 3.13 million

    Prior period

    −USD 38.11 million

    –

    Current period

    −USD 41.23 million

    –

    Exact inputs and evidence

    -41234000 − -38107000 = -3127000 USD

    -38107000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -41234000 USD · 2005-12-31 – 2006-12-30

    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 10.49 million

    Prior period

    −USD 17.45 million

    –

    Current period

    −USD 27.94 million

    –

    Exact inputs and evidence

    -27940000 − -17446000 = -10494000 USD

    -17446000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -27940000 USD · 2005-12-31 – 2006-12-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +332.7%

    Prior period

    USD 878,000

    –

    Current period

    USD 3.8 million

    –

    Exact inputs and evidence

    3799000 − 878000 = 2921000 USD

    878000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    3799000 USD · 2005-12-31 – 2006-12-30

    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.

2006 2005-12-31 – 2006-12-30

  • Revenue USD 78.75 million 100% of revenue
  • Cost of revenue USD 69.4 million 88% of revenue
  • Operating expenses USD 48.22 million 61% of revenue
  • Operating income −USD 38.87 million −49% of revenue
  • Tax, interest and other Derived USD 2.37 million 3% of revenue
  • Net income −USD 41.23 million −52% of revenue

Cash

  • Operating cash flow −USD 27.94 million −35% of revenue
  • Capital expenditure USD 3.8 million 4.8% of revenue
  • Free cash flow Derived −USD 31.74 million −40% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2000 Net income was higher than operating income, so the split is not drawn.
  • 2000 Net income was higher than operating income, so the split is not drawn.
  • 2001 Operating loss: operating costs were 144% of revenue.
  • 2001 Operating loss: operating costs were 146% of revenue.
  • 2002 Operating loss: operating costs were 170% of revenue.
  • 2002 Operating loss: operating costs were 172% of revenue.
  • 2003 Operating loss: operating costs were 205% of revenue.
  • 2005 Operating loss: operating costs were 131% of revenue.
  • 2005 Operating loss: operating costs were 153% of revenue.
  • 2006 Operating loss: operating costs were 149% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2000 1999-04-01 – 2000-03-31114620000 111147000 Derived 3473000 -444000 Derived 3917000 -20514000 Derived
Source
2000 2000-01-01 – 2000-12-31114620000 111147000 Derived 3473000 -444000 Derived 3917000 Unavailable
Source
2001 2000-04-01 – 2001-03-3172062000 103950000 Derived -31888000 -12196000 Derived -19692000 Unavailable
Source
2001 2001-01-01 – 2001-12-3172062000 104990000 Derived -32928000 -13236000 Derived -19692000 -56930000 Derived
Source
2002 2001-04-01 – 2002-03-3166260000 112549000 Derived -46289000 32987000 Derived -79276000 -19342000 Derived
Source
2002 2002-01-01 – 2002-12-3166260000 113715000 Derived -47455000 31821000 Derived -79276000 -19342000 Derived
Source
2003 2003-01-01 – 2003-12-3136535000 75030000 Derived -38495000 1312000 Derived -39807000 -10196000 Derived
Source
2005 2004-01-02 – 2005-01-0175453000 98519000 Derived -23066000 -318000 Derived -22748000 -10788000 Derived
Source
2005 2005-01-01 – 2005-12-3172674000 111189000 Derived -38515000 -408000 Derived -38107000 -18324000 Derived
Source
2006 2005-12-31 – 2006-12-3078750000 117616000 Derived -38866000 2368000 Derived -41234000 -31739000 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 78.8M 2006
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.123.8M92.8M61.9M30.9M0.0200020022006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Revenue114620000
2000Revenue114620000
2001Revenue72062000
2001Revenue72062000
2002Revenue66260000
2002Revenue66260000
2003Revenue36535000
2005Revenue75453000
2005Revenue72674000
2006Revenue78750000

Revenue growth

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

8.4% 2006
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.119%75%31%-13%-57%200020022006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2000Year over yearNo prior comparable period
2000Year over year27.6%
2001Year over year-37.1%
2001Year over year-37.1%
2002Year over year-8.1%
2002Year over year-8.1%
2003Year over year-44.9%
2005Year over year106.5%
2005Year over year-3.7%
2006Year over year8.4%

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 -49.4% 2006
Net margin -52.4% 2006
Free cash flow margin -40.3% 2006
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.13%-22%-58%-94%-129%200020022006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2000Operating margin3%
2000Operating margin3%
2001Operating margin-44.3%
2001Operating margin-45.7%
2002Operating margin-69.9%
2002Operating margin-71.6%
2003Operating margin-105.4%
2005Operating margin-30.6%
2005Operating margin-53%
2006Operating margin-49.4%
2000Net margin3.4%
2000Net margin3.4%
2001Net margin-27.3%
2001Net margin-27.3%
2002Net margin-119.6%
2002Net margin-119.6%
2003Net margin-109%
2005Net margin-30.1%
2005Net margin-52.4%
2006Net margin-52.4%
2000Free cash flow margin-17.9%
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2001Free cash flow margin-79%
2002Free cash flow margin-29.2%
2002Free cash flow margin-29.2%
2003Free cash flow margin-27.9%
2005Free cash flow margin-14.3%
2005Free cash flow margin-25.2%
2006Free cash flow margin-40.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -27.9M 2006
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.2.2M-5.9M-14.0M-22.1M-30.2M200020022006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Operating cash flow-1047000
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flowNot reportedNo source recorded
2001Operating cash flow-16489000
2002Operating cash flow-15234000
2002Operating cash flow-15234000
2003Operating cash flow-8172000
2005Operating cash flow-8867000
2005Operating cash flow-17446000
2006Operating cash flow-27940000

Free cash flow

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

USD -31.7M 2006
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.4.6M-12.0M-28.5M-45.0M-61.5M200020022006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2000Free cash flow-20514000
2000Free cash flowUnavailableNo source recorded
2001Free cash flowUnavailableNo source recorded
2001Free cash flow-56930000
2002Free cash flow-19342000
2002Free cash flow-19342000
2003Free cash flow-10196000
2005Free cash flow-10788000
2005Free cash flow-18324000
2006Free cash flow-31739000

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.

113.6% 2006
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.123%92%61%31%0%2000-03-3120022006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2000-03-31Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assets17.5%
2001Liabilities / assets22.2%
2001Liabilities / assets11.9%
2002-03-31Liabilities / assetsNot reportedNo source recorded
2002Liabilities / assets24.6%
2003Liabilities / assets46.5%
2005Liabilities / assets31.8%
2005Liabilities / assets55.4%
2006Liabilities / assets113.6%

Current assets to current liabilities

Current assets divided by current liabilities.

1.42× 2006
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.5.03×3.77×2.52×1.26×0.00×2000-03-3120022006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2000-03-31Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities3.5×
2001Current assets / current liabilities2.92×
2001Current assets / current liabilities4.66×
2002-03-31Current assets / current liabilitiesNot reportedNo source recorded
2002Current assets / current liabilities3.01×
2003Current assets / current liabilities1.97×
2005Current assets / current liabilities1.54×
2005Current assets / current liabilities0.88×
2006Current assets / current liabilities1.42×

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
2000 1999-04-01 – 2000-03-31
USD 3.92 million
Exact value

Exact value: 3917000 USD

1999-04-01 – 2000-03-31: 3917000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.05 million
Exact value

Exact value: -1047000 USD

1999-04-01 – 2000-03-31: -1047000 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 19.47 million
Exact value

Exact value: 19467000 USD

1999-04-01 – 2000-03-31: 19467000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 20.51 million
Calculation and evidence

-1047000 − 19467000 USD

Exact free cash flow: -20514000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
USD 3.92 million
Exact value

Exact value: 3917000 USD

2000-01-01 – 2000-12-31: 3917000 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.

2001 2000-04-01 – 2001-03-31
−USD 19.69 million
Exact value

Exact value: -19692000 USD

2000-04-01 – 2001-03-31: -19692000 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.

2001 2001-01-01 – 2001-12-31
−USD 19.69 million
Exact value

Exact value: -19692000 USD

2001-01-01 – 2001-12-31: -19692000 USD Inspect Net Income Open source
Share or cite

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

−USD 16.49 million
Exact value

Exact value: -16489000 USD

2001-01-01 – 2001-12-31: -16489000 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 40.44 million
Exact value

Exact value: 40441000 USD

2001-01-01 – 2001-12-31: 40441000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 56.93 million
Calculation and evidence

-16489000 − 40441000 USD

Exact free cash flow: -56930000 USD

Share or cite

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

2002 2001-04-01 – 2002-03-31
−USD 79.28 million
Exact value

Exact value: -79276000 USD

2001-04-01 – 2002-03-31: -79276000 USD Inspect Net Income Open source
Share or cite

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

−USD 15.23 million
Exact value

Exact value: -15234000 USD

2001-04-01 – 2002-03-31: -15234000 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 4.11 million
Exact value

Exact value: 4108000 USD

2001-04-01 – 2002-03-31: 4108000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.34 million
Calculation and evidence

-15234000 − 4108000 USD

Exact free cash flow: -19342000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
−USD 79.28 million
Exact value

Exact value: -79276000 USD

2002-01-01 – 2002-12-31: -79276000 USD Inspect Net Income Open source
Share or cite

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

−USD 15.23 million
Exact value

Exact value: -15234000 USD

2002-01-01 – 2002-12-31: -15234000 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 4.11 million
Exact value

Exact value: 4108000 USD

2002-01-01 – 2002-12-31: 4108000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 19.34 million
Calculation and evidence

-15234000 − 4108000 USD

Exact free cash flow: -19342000 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 39.81 million
Exact value

Exact value: -39807000 USD

2003-01-01 – 2003-12-31: -39807000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.17 million
Exact value

Exact value: -8172000 USD

2003-01-01 – 2003-12-31: -8172000 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 2.02 million
Exact value

Exact value: 2024000 USD

2003-01-01 – 2003-12-31: 2024000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.2 million
Calculation and evidence

-8172000 − 2024000 USD

Exact free cash flow: -10196000 USD

Share or cite

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

2005 2004-01-02 – 2005-01-01
−USD 22.75 million
Exact value

Exact value: -22748000 USD

2004-01-02 – 2005-01-01: -22748000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.87 million
Exact value

Exact value: -8867000 USD

2004-01-02 – 2005-01-01: -8867000 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 1.92 million
Exact value

Exact value: 1921000 USD

2004-01-02 – 2005-01-01: 1921000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.79 million
Calculation and evidence

-8867000 − 1921000 USD

Exact free cash flow: -10788000 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 38.11 million
Exact value

Exact value: -38107000 USD

2005-01-01 – 2005-12-31: -38107000 USD Inspect Net Income Open source
Share or cite

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

−USD 17.45 million
Exact value

Exact value: -17446000 USD

2005-01-01 – 2005-12-31: -17446000 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 878,000
Exact value

Exact value: 878000 USD

2005-01-01 – 2005-12-31: 878000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.32 million
Calculation and evidence

-17446000 − 878000 USD

Exact free cash flow: -18324000 USD

Share or cite

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

2006 2005-12-31 – 2006-12-30
−USD 41.23 million
Exact value

Exact value: -41234000 USD

2005-12-31 – 2006-12-30: -41234000 USD Inspect Net Income Open source
Share or cite

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

−USD 27.94 million
Exact value

Exact value: -27940000 USD

2005-12-31 – 2006-12-30: -27940000 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 3.8 million
Exact value

Exact value: 3799000 USD

2005-12-31 – 2006-12-30: 3799000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 31.74 million
Calculation and evidence

-27940000 − 3799000 USD

Exact free cash flow: -31739000 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.

55 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001007800, 1007800, edgar:1007800