UNIFAB INTERNATIONAL INC

EDGAR

37 filing records in this dataset, filed from 1997-11-13 to 2005-01-28. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

7.74 million USD

2004-09-30 · USD

Exact inputs and evidence

Operating margin

-10.25%

2004-09-30 · %

Exact inputs and evidence
  • Operating Income: -794000 USD Source
  • Revenue: 7744000 USD Source

Operating cash flow

5.25 million USD

2004-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 4159000 USD Source
  • Operating Cash Flow: -1089000 USD Source
Cash and cash equivalents
122 thousand USD Source
Exact value

122000 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.

Net income

-11.8 million USD

2003-10-01 – 2004-09-30

Exact inputs and evidence
  • Net income: -11835000 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: -6263000 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -1664000 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -5264000 USD · 2004-04-01 – 2004-06-30 Source
  • Net income: 722000 USD · 2004-07-01 – 2004-09-30 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: 2005-01-28.

Financial data available through: 2003-12-31.

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: 6 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2003-12-31
  • Total assets: 9 of 11 periods available· newest 2003-12-31
  • Total liabilities: 3 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

    +67.6%

    Prior period

    USD 33.29 million

    –

    Current period

    USD 55.77 million

    –

    Exact inputs and evidence

    55774000 − 33286000 = 22488000 USD

    33286000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    55774000 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 8.68 million

    Prior period

    −USD 20.52 million

    –

    Current period

    −USD 11.84 million

    –

    Exact inputs and evidence

    -11835000 − -20517000 = 8682000 USD

    -20517000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -11835000 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 7.95 million

    Prior period

    −USD 2.68 million

    –

    Current period

    −USD 10.63 million

    –

    Exact inputs and evidence

    -10625000 − -2676000 = -7949000 USD

    -2676000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -10625000 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

    +9.4%

    Prior period

    USD 1.19 million

    –

    Current period

    USD 1.31 million

    –

    Exact inputs and evidence

    1306000 − 1194000 = 112000 USD

    1194000 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    1306000 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 55.77 million 100% of revenue
  • Operating costs Derived USD 65.76 million 118% of revenue
  • Operating income −USD 9.99 million −18% of revenue
  • Tax, interest and other Derived USD 1.85 million 3.3% of revenue
  • Net income −USD 11.84 million −21% of revenue

Cash

  • Operating cash flow −USD 10.63 million −19% of revenue
  • Capital expenditure USD 1.31 million 2.3% of revenue
  • Free cash flow Derived −USD 11.93 million −21% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 12%81%
  • 1997 92%
  • 1998 90%
  • 1999 91%
  • 1999 91%
  • 2000 Operating loss: operating costs were 102% of revenue.
  • 2000 Operating loss: operating costs were 116% of revenue.
  • 2001 Operating loss: operating costs were 131% of revenue.
  • 2002 Operating loss: operating costs were 156% of revenue.
  • 2003 Operating loss: operating costs were 118% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-04-01 – 1996-03-3151807144 41781392 Derived 10025752 3573065 Derived 6452687 3882615 Derived
Source
1997 1996-04-01 – 1997-03-3192310000 84470000 Derived 7840000 3528000 Derived 4312000 1507094 Derived
Source
1998 1997-04-01 – 1998-03-31109170000 98584000 Derived 10586000 3366000 Derived 7220000 302153 Derived
Source
1999 1998-04-01 – 1999-03-31103866000 94369000 Derived 9497000 3154000 Derived 6343000 Unavailable
Source
1999 1999-01-01 – 1999-12-31103866000 94369000 Derived 9497000 3154000 Derived 6343000 Unavailable
Source
2000 1999-04-01 – 2000-03-3173124000 74591000 Derived -1467000 604000 Derived -2071000 Unavailable
Source
2000 2000-01-01 – 2000-12-3160385000 70072000 Derived -9687000 -2421000 Derived -7266000 Unavailable
Source
2001 2001-01-01 – 2001-12-3181733000 106937000 Derived -25204000 4077000 Derived -29281000 -2387000 Derived
Source
2002 2002-01-01 – 2002-12-3133286000 51927000 Derived -18641000 1876000 Derived -20517000 -3870000 Derived
Source
2003 2003-01-01 – 2003-12-3155774000 65759000 Derived -9985000 1850000 Derived -11835000 -11931000 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 55.8M 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.117.9M88.4M59.0M29.5M0.0199620002003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue51807144
1997Revenue92310000
1998Revenue109170000
1999Revenue103866000
1999Revenue103866000
2000Revenue73124000
2000Revenue60385000
2001Revenue81733000
2002Revenue33286000
2003Revenue55774000

Revenue growth

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

67.6% 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.89%49%9%-30%-70%199620002003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year78.2%
1998Year over year18.3%
1999Year over year-4.9%
1999Year over yearNo prior comparable period
2000Year over year-29.6%
2000Year over year-41.9%
2001Year over year35.4%
2002Year over year-59.3%
2003Year over year67.6%

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 -17.9% 2003
Net margin -21.2% 2003
Free cash flow margin -21.4% 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.26%2%-21%-45%-68%199620002003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin19.4%
1997Operating margin8.5%
1998Operating margin9.7%
1999Operating margin9.1%
1999Operating margin9.1%
2000Operating margin-2%
2000Operating margin-16%
2001Operating margin-30.8%
2002Operating margin-56%
2003Operating margin-17.9%
1996Net margin12.5%
1997Net margin4.7%
1998Net margin6.6%
1999Net margin6.1%
1999Net margin6.1%
2000Net margin-2.8%
2000Net margin-12%
2001Net margin-35.8%
2002Net margin-61.6%
2003Net margin-21.2%
1996Free cash flow margin7.5%
1997Free cash flow margin1.6%
1998Free cash flow margin0.3%
1999Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow margin-2.9%
2002Free cash flow margin-11.6%
2003Free cash flow margin-21.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -10.6M 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.6.6M2.0M-2.7M-7.3M-11.9M199620002003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow4285020
1997Operating cash flow2327713
1998Operating cash flow5310343
1999Operating cash flowNot reportedNo source recorded
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flowNot reportedNo source recorded
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flow-94000
2002Operating cash flow-2676000
2003Operating cash flow-10625000

Free cash flow

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

USD -11.9M 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.5.1M561.8K-4.0M-8.6M-13.2M199620002003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow3882615
1997Free cash flow1507094
1998Free cash flow302153
1999Free cash flowUnavailableNo source recorded
1999Free cash flowUnavailableNo source recorded
2000Free cash flowUnavailableNo source recorded
2000Free cash flowUnavailableNo source recorded
2001Free cash flow-2387000
2002Free cash flow-3870000
2003Free cash flow-11931000

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.

94.8% 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.102%77%51%26%0%1996-03-312000-03-312003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-03-31Liabilities / assetsNot reportedNo source recorded
1997-03-31Liabilities / assetsNot reported
1998-03-31Liabilities / assetsNot reported
1999-03-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-03-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001Liabilities / assets69.7%
2002Liabilities / assets64.6%
2003Liabilities / assets94.8%

Current assets to current liabilities

Current assets divided by current liabilities.

0.91× 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.2.97×2.23×1.49×0.74×0.00×1996-03-3120002003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-03-31Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities1.65×
1998Current assets / current liabilities1.52×
1999Current assets / current liabilities1.51×
1999Current assets / current liabilities2.75×
2000Current assets / current liabilities0.9×
2000Current assets / current liabilities1.71×
2001Current assets / current liabilities0.65×
2002Current assets / current liabilities1.31×
2003Current assets / current liabilities0.91×

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
1996 1995-04-01 – 1996-03-31
USD 6.45 million
Exact value

Exact value: 6452687 USD

1995-04-01 – 1996-03-31: 6452687 USD Inspect Net Income Open source
Share or cite

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

USD 4.29 million
Exact value

Exact value: 4285020 USD

1995-04-01 – 1996-03-31: 4285020 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 402,405
Exact value

Exact value: 402405 USD

1995-04-01 – 1996-03-31: 402405 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.88 million
Calculation and evidence

4285020 − 402405 USD

Exact free cash flow: 3882615 USD

Share or cite

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

1997 1996-04-01 – 1997-03-31
USD 4.31 million
Exact value

Exact value: 4312000 USD

1996-04-01 – 1997-03-31: 4312000 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: 2327713 USD

1996-04-01 – 1997-03-31: 2327713 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 820,619
Exact value

Exact value: 820619 USD

1996-04-01 – 1997-03-31: 820619 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.51 million
Calculation and evidence

2327713 − 820619 USD

Exact free cash flow: 1507094 USD

Share or cite

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

1998 1997-04-01 – 1998-03-31
USD 7.22 million
Exact value

Exact value: 7220000 USD

1997-04-01 – 1998-03-31: 7220000 USD Inspect Net Income Open source
Share or cite

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

USD 5.31 million
Exact value

Exact value: 5310343 USD

1997-04-01 – 1998-03-31: 5310343 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 5.01 million
Exact value

Exact value: 5008190 USD

1997-04-01 – 1998-03-31: 5008190 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 302,153
Calculation and evidence

5310343 − 5008190 USD

Exact free cash flow: 302153 USD

Share or cite

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

1999 1998-04-01 – 1999-03-31
USD 6.34 million
Exact value

Exact value: 6343000 USD

1998-04-01 – 1999-03-31: 6343000 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.

1999 1999-01-01 – 1999-12-31
USD 6.34 million
Exact value

Exact value: 6343000 USD

1999-01-01 – 1999-12-31: 6343000 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.

2000 1999-04-01 – 2000-03-31
−USD 2.07 million
Exact value

Exact value: -2071000 USD

1999-04-01 – 2000-03-31: -2071000 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.

2000 2000-01-01 – 2000-12-31
−USD 7.27 million
Exact value

Exact value: -7266000 USD

2000-01-01 – 2000-12-31: -7266000 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 29.28 million
Exact value

Exact value: -29281000 USD

2001-01-01 – 2001-12-31: -29281000 USD Inspect Net Income Open source
Share or cite

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

−USD 94,000
Exact value

Exact value: -94000 USD

2001-01-01 – 2001-12-31: -94000 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 2.29 million
Exact value

Exact value: 2293000 USD

2001-01-01 – 2001-12-31: 2293000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.39 million
Calculation and evidence

-94000 − 2293000 USD

Exact free cash flow: -2387000 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 20.52 million
Exact value

Exact value: -20517000 USD

2002-01-01 – 2002-12-31: -20517000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.68 million
Exact value

Exact value: -2676000 USD

2002-01-01 – 2002-12-31: -2676000 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 1.19 million
Exact value

Exact value: 1194000 USD

2002-01-01 – 2002-12-31: 1194000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.87 million
Calculation and evidence

-2676000 − 1194000 USD

Exact free cash flow: -3870000 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 11.84 million
Exact value

Exact value: -11835000 USD

2003-01-01 – 2003-12-31: -11835000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.63 million
Exact value

Exact value: -10625000 USD

2003-01-01 – 2003-12-31: -10625000 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 1.31 million
Exact value

Exact value: 1306000 USD

2003-01-01 – 2003-12-31: 1306000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 11.93 million
Calculation and evidence

-10625000 − 1306000 USD

Exact free cash flow: -11931000 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.

37 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000101990, 101990, edgar:101990