ELAMEX SA DE CV

EDGAR

52 filing records in this dataset, filed from 1996-05-07 to 2006-01-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

28 million USD

2005-09-30 · USD

Exact inputs and evidence

Operating margin

-6.05%

2005-09-30 · %

Exact inputs and evidence
  • Operating Income: -1691000 USD Source
  • Revenue: 27956000 USD Source

Operating cash flow

-164 thousand USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1284000 USD Source
  • Operating Cash Flow: -1120000 USD Source

Free cash flow

-497 thousand USD

2005-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1284000 USD Source
  • Operating Cash Flow: -1120000 USD Source
  • Capital Expenditure: 487000 USD Source
  • Capital Expenditure: 154000 USD Source
Cash and cash equivalents
1.29 million USD Source
Exact value

1291000 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: 2006-01-13.

Financial data available through: 2003-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2003-12-31
  • Operating income: 10 of 11 periods available· newest 2003-12-31
  • Net income: 10 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2003-12-31
  • Total assets: 9 of 11 periods available· newest 2003-12-31
  • Total liabilities: 9 of 11 periods available· newest 2003-12-31
  • Current assets: 9 of 11 periods available· newest 2003-12-31
  • Current liabilities: 9 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2003-12-31
  • 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

    +17.1%

    Prior period

    USD 134.27 million

    –

    Current period

    USD 157.25 million

    –

    Exact inputs and evidence

    157250000 − 134269000 = 22981000 USD

    134269000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    157250000 USD · 2003-01-01 – 2003-12-31

    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 28.59 million

    Prior period

    −USD 6.02 million

    –

    Current period

    −USD 34.61 million

    –

    Exact inputs and evidence

    -34608000 − -6017000 = -28591000 USD

    -6017000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -34608000 USD · 2003-01-01 – 2003-12-31

    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 3.85 million

    Prior period

    −USD 1.61 million

    –

    Current period

    USD 2.24 million

    –

    Exact inputs and evidence

    2237000 − -1611000 = 3848000 USD

    -1611000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    2237000 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +3.1%

    Prior period

    USD 6.24 million

    –

    Current period

    USD 6.43 million

    –

    Exact inputs and evidence

    6433000 − 6237000 = 196000 USD

    6237000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    6433000 USD · 2003-01-01 – 2003-12-31

    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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 157.25 million 100% of revenue
  • Cost of revenue USD 139.34 million 89% of revenue
  • Operating expenses USD 47.03 million 30% of revenue
  • Operating income −USD 29.11 million −19% of revenue
  • Tax, interest and other Derived USD 5.5 million 3.5% of revenue
  • Net income −USD 34.61 million −22% of revenue

Cash

  • Operating cash flow USD 2.24 million 1.4% of revenue
  • Capital expenditure USD 6.43 million 4.1% of revenue
  • Free cash flow Derived −USD 4.2 million −2.7% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 96%
  • 1994 97%
  • 1995 91%
  • 1996 91%
  • 1997 93%
  • 1998 Net income was higher than operating income, so the split is not drawn.
  • 2000 Operating loss: operating costs were 107% of revenue.
  • 2001 Operating loss: operating costs were 116% of revenue.
  • 2002 Operating loss: operating costs were 101% of revenue.
  • 2003 Operating loss: operating costs were 119% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-3170243674 67626929 Derived 2616745 1443535 Derived 1173210 -4785793 Derived
Source
1994 1994-01-01 – 1994-12-3184816306 82068404 Derived 2747902 1202649 Derived 1545253 1700967 Derived
Source
1995 1995-01-01 – 1995-12-3197543581 88755127 Derived 8788454 2579311 Derived 6209143 974199 Derived
Source
1996 1996-01-01 – 1996-12-31118918913 108552798 Derived 10366115 2438644 Derived 7927471 3662549 Derived
Source
1997 1997-01-01 – 1997-12-31131771731 122816040 Derived 8955691 1572820 Derived 7382871 9765461 Derived
Source
1998 1998-01-01 – 1998-12-31128890407 125260119 Derived 3630288 -683056 Derived 4313344 -4201550 Derived
Source
2000 2000-01-01 – 2000-12-31174664000 187066000 Derived -12402000 -29783000 Derived 17381000 Unavailable
Source
2001 2001-01-01 – 2001-12-31131984000 153432000 Derived -21448000 -10418000 Derived -11030000 -18965000 Derived
Source
2002 2002-01-01 – 2002-12-31134269000 135562000 Derived -1293000 4724000 Derived -6017000 -7848000 Derived
Source
2003 2003-01-01 – 2003-12-31157250000 186361000 Derived -29111000 5497000 Derived -34608000 -4196000 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 157.3M 2003
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.188.6M141.5M94.3M47.2M0.0199319982003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue70243674
1994Revenue84816306
1995Revenue97543581
1996Revenue118918913
1997Revenue131771731
1998Revenue128890407
2000Revenue174664000
2001Revenue131984000
2002Revenue134269000
2003Revenue157250000

Revenue growth

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

17.1% 2003
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.26%12%-1%-15%-28%199319982003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year20.7%
1995Year over year15%
1996Year over year21.9%
1997Year over year10.8%
1998Year over year-2.2%
2000Year over yearNo prior comparable period
2001Year over year-24.4%
2002Year over year1.7%
2003Year over year17.1%

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 -18.5% 2003
Net margin -22% 2003
Free cash flow margin -2.7% 2003
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.12.5%3.2%-6.0%-15.3%-24.6%199319982003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin3.7%
1994Operating margin3.2%
1995Operating margin9%
1996Operating margin8.7%
1997Operating margin6.8%
1998Operating margin2.8%
2000Operating margin-7.1%
2001Operating margin-16.3%
2002Operating margin-1%
2003Operating margin-18.5%
1993Net margin1.7%
1994Net margin1.8%
1995Net margin6.4%
1996Net margin6.7%
1997Net margin5.6%
1998Net margin3.3%
2000Net margin10%
2001Net margin-8.4%
2002Net margin-4.5%
2003Net margin-22%
1993Free cash flow margin-6.8%
1994Free cash flow margin2%
1995Free cash flow margin1%
1996Free cash flow margin3.1%
1997Free cash flow margin7.4%
1998Free cash flow margin-3.3%
2000Free cash flow marginNot reported
2001Free cash flow margin-14.4%
2002Free cash flow margin-5.8%
2003Free cash flow margin-2.7%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 2.2M 2003
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.15.9M7.7M-439.0K-8.6M-16.8M199319982003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow-3341598
1994Operating cash flow3889703
1995Operating cash flow4546867
1996Operating cash flow10884090
1997Operating cash flow13662978
1998Operating cash flow6507116
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flow-14541000
2002Operating cash flow-1611000
2003Operating cash flow2237000

Free cash flow

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

USD -4.2M 2003
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.12.1M3.7M-4.6M-12.9M-21.3M199319982003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flow-4785793
1994Free cash flow1700967
1995Free cash flow974199
1996Free cash flow3662549
1997Free cash flow9765461
1998Free cash flow-4201550
2000Free cash flowUnavailableNo source recorded
2001Free cash flow-18965000
2002Free cash flow-7848000
2003Free cash flow-4196000

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.

53.2% 2003
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.66%49%33%16%0%1993-12-3119982003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994Liabilities / assets60.9%
1995Liabilities / assets57.9%
1996Liabilities / assets26.6%
1997Liabilities / assets23.6%
1998Liabilities / assets24.7%
2000Liabilities / assets42.9%
2001Liabilities / assets31.6%
2002Liabilities / assets51.2%
2003Liabilities / assets53.2%

Current assets to current liabilities

Current assets divided by current liabilities.

1.1× 2003
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.3.10×2.33×1.55×0.78×0.00×1993-12-3119982003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities1.93×
1995Current assets / current liabilities2.02×
1996Current assets / current liabilities2.69×
1997Current assets / current liabilities2.78×
1998Current assets / current liabilities2.43×
2000Current assets / current liabilities2.21×
2001Current assets / current liabilities2.87×
2002Current assets / current liabilities1.4×
2003Current assets / current liabilities1.1×

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
1993 1993-01-01 – 1993-12-31
USD 1.17 million
Exact value

Exact value: 1173210 USD

1993-01-01 – 1993-12-31: 1173210 USD Inspect Net Income Open source
Share or cite

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

−USD 3.34 million
Exact value

Exact value: -3341598 USD

1993-01-01 – 1993-12-31: -3341598 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 1.44 million
Exact value

Exact value: 1444195 USD

1993-01-01 – 1993-12-31: 1444195 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.79 million
Calculation and evidence

-3341598 − 1444195 USD

Exact free cash flow: -4785793 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
USD 1.55 million
Exact value

Exact value: 1545253 USD

1994-01-01 – 1994-12-31: 1545253 USD Inspect Net Income Open source
Share or cite

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

USD 3.89 million
Exact value

Exact value: 3889703 USD

1994-01-01 – 1994-12-31: 3889703 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 2.19 million
Exact value

Exact value: 2188736 USD

1994-01-01 – 1994-12-31: 2188736 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.7 million
Calculation and evidence

3889703 − 2188736 USD

Exact free cash flow: 1700967 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
USD 6.21 million
Exact value

Exact value: 6209143 USD

1995-01-01 – 1995-12-31: 6209143 USD Inspect Net Income Open source
Share or cite

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

USD 4.55 million
Exact value

Exact value: 4546867 USD

1995-01-01 – 1995-12-31: 4546867 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 3.57 million
Exact value

Exact value: 3572668 USD

1995-01-01 – 1995-12-31: 3572668 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 974,199
Calculation and evidence

4546867 − 3572668 USD

Exact free cash flow: 974199 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 7.93 million
Exact value

Exact value: 7927471 USD

1996-01-01 – 1996-12-31: 7927471 USD Inspect Net Income Open source
Share or cite

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

USD 10.88 million
Exact value

Exact value: 10884090 USD

1996-01-01 – 1996-12-31: 10884090 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 7.22 million
Exact value

Exact value: 7221541 USD

1996-01-01 – 1996-12-31: 7221541 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.66 million
Calculation and evidence

10884090 − 7221541 USD

Exact free cash flow: 3662549 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
USD 7.38 million
Exact value

Exact value: 7382871 USD

1997-01-01 – 1997-12-31: 7382871 USD Inspect Net Income Open source
Share or cite

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

USD 13.66 million
Exact value

Exact value: 13662978 USD

1997-01-01 – 1997-12-31: 13662978 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 3.9 million
Exact value

Exact value: 3897517 USD

1997-01-01 – 1997-12-31: 3897517 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.77 million
Calculation and evidence

13662978 − 3897517 USD

Exact free cash flow: 9765461 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
USD 4.31 million
Exact value

Exact value: 4313344 USD

1998-01-01 – 1998-12-31: 4313344 USD Inspect Net Income Open source
Share or cite

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

USD 6.51 million
Exact value

Exact value: 6507116 USD

1998-01-01 – 1998-12-31: 6507116 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 10.71 million
Exact value

Exact value: 10708666 USD

1998-01-01 – 1998-12-31: 10708666 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.2 million
Calculation and evidence

6507116 − 10708666 USD

Exact free cash flow: -4201550 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 17.38 million
Exact value

Exact value: 17381000 USD

2000-01-01 – 2000-12-31: 17381000 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 11.03 million
Exact value

Exact value: -11030000 USD

2001-01-01 – 2001-12-31: -11030000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.54 million
Exact value

Exact value: -14541000 USD

2001-01-01 – 2001-12-31: -14541000 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 4.42 million
Exact value

Exact value: 4424000 USD

2001-01-01 – 2001-12-31: 4424000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.97 million
Calculation and evidence

-14541000 − 4424000 USD

Exact free cash flow: -18965000 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 6.02 million
Exact value

Exact value: -6017000 USD

2002-01-01 – 2002-12-31: -6017000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.61 million
Exact value

Exact value: -1611000 USD

2002-01-01 – 2002-12-31: -1611000 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 6.24 million
Exact value

Exact value: 6237000 USD

2002-01-01 – 2002-12-31: 6237000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.85 million
Calculation and evidence

-1611000 − 6237000 USD

Exact free cash flow: -7848000 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 34.61 million
Exact value

Exact value: -34608000 USD

2003-01-01 – 2003-12-31: -34608000 USD Inspect Net Income Open source
Share or cite

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

USD 2.24 million
Exact value

Exact value: 2237000 USD

2003-01-01 – 2003-12-31: 2237000 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 6.43 million
Exact value

Exact value: 6433000 USD

2003-01-01 – 2003-12-31: 6433000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.2 million
Calculation and evidence

2237000 − 6433000 USD

Exact free cash flow: -4196000 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.

52 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001009302, 1009302, edgar:1009302