DENISON INTERNATIONAL PLC

EDGAR

18 filing records in this dataset, filed from 2000-03-30 to 2003-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

43.4 million USD

2003-09-30 · USD

Exact inputs and evidence

Operating margin

10.98%

2003-09-30 · %

Exact inputs and evidence
  • Operating Income: 4761000 USD Source
  • Revenue: 43365000 USD Source

Operating cash flow

7.81 million USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 16132000 USD Source
  • Operating Cash Flow: 8327000 USD Source

Free cash flow

6.19 million USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 16132000 USD Source
  • Operating Cash Flow: 8327000 USD Source
  • Capital Expenditure: 3918000 USD Source
  • Capital Expenditure: 2304000 USD Source
Cash and cash equivalents
56.2 million USD Source
Exact value

56203000 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

175 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Revenue: 158011000 USD · 2002-01-01 – 2002-12-31 Source
  • Revenue: 116731000 USD · 2002-01-01 – 2002-09-30 Source
  • Revenue: 44444000 USD · 2003-01-01 – 2003-03-31 Source
  • Revenue: 46356000 USD · 2003-04-01 – 2003-06-30 Source
  • Revenue: 43365000 USD · 2003-07-01 – 2003-09-30 Source

Net income

14.5 million USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Net income: 14978000 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: 11451000 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: 3742000 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: 3754000 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: 3492000 USD · 2003-07-01 – 2003-09-30 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: 2003-11-14.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2002-12-31
  • Operating income: 6 of 11 periods available· newest 2002-12-31
  • Net income: 6 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2002-12-31
  • Total assets: 5 of 11 periods available· newest 2002-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2002-12-31
  • Current liabilities: 5 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 2002-12-31
  • 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

    +1.7%

    Prior period

    USD 155.45 million

    –

    Current period

    USD 158.01 million

    –

    Exact inputs and evidence

    158011000 − 155446000 = 2565000 USD

    155446000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    158011000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +9.2%

    Prior period

    USD 13.72 million

    –

    Current period

    USD 14.98 million

    –

    Exact inputs and evidence

    14978000 − 13722000 = 1256000 USD

    13722000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    14978000 USD · 2002-01-01 – 2002-12-31

    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

    -20.1%

    Prior period

    USD 21.24 million

    –

    Current period

    USD 16.97 million

    –

    Exact inputs and evidence

    16972000 − 21238000 = -4266000 USD

    21238000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    16972000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -37.1%

    Prior period

    USD 9.85 million

    –

    Current period

    USD 6.2 million

    –

    Exact inputs and evidence

    6196000 − 9851000 = -3655000 USD

    9851000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    6196000 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 158.01 million 100% of revenue
  • Operating costs Derived USD 141.82 million 90% of revenue
  • Operating income USD 16.19 million 10% of revenue
  • Tax, interest and other Derived USD 1.22 million 0.8% of revenue
  • Net income USD 14.98 million 9.5% of revenue

Cash

  • Operating cash flow USD 16.97 million 11% of revenue
  • Capital expenditure USD 6.2 million 3.9% of revenue
  • Free cash flow Derived USD 10.78 million 6.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 13%86%
  • 1998 11%85%
  • 1999 90%
  • 2000 88%
  • 2001 88%
  • 2002 9.5%90%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-31148388000 127626000 Derived 20762000 974000 Derived 19788000 9585000 Derived
Source
1998 1998-01-01 – 1998-12-31145253000 123945000 Derived 21308000 5018000 Derived 16290000 4936000 Derived
Source
1999 1999-01-01 – 1999-12-31135543000 122396000 Derived 13147000 4861000 Derived 8286000 6901000 Derived
Source
2000 2000-01-01 – 2000-12-31153095000 134728000 Derived 18367000 4608000 Derived 13759000 12878000 Derived
Source
2001 2001-01-01 – 2001-12-31155446000 136896000 Derived 18550000 4828000 Derived 13722000 11387000 Derived
Source
2002 2002-01-01 – 2002-12-31158011000 141817000 Derived 16194000 1216000 Derived 14978000 10776000 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 158M 2002
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.170.7M128.0M85.3M42.7M0.0199720002002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue148388000
1998Revenue145253000
1999Revenue135543000
2000Revenue153095000
2001Revenue155446000
2002Revenue158011000

Revenue growth

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

1.7% 2002
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.14.5%8.8%3.1%-2.6%-8.3%199720002002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year-2.1%
1999Year over year-6.7%
2000Year over year12.9%
2001Year over year1.5%
2002Year over year1.7%

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 10.2% 2002
Net margin 9.5% 2002
Free cash flow margin 6.8% 2002
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.15.8%11.9%7.9%4.0%0.0%199720002002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin14%
1998Operating margin14.7%
1999Operating margin9.7%
2000Operating margin12%
2001Operating margin11.9%
2002Operating margin10.2%
1997Net margin13.3%
1998Net margin11.2%
1999Net margin6.1%
2000Net margin9%
2001Net margin8.8%
2002Net margin9.5%
1997Free cash flow margin6.5%
1998Free cash flow margin3.4%
1999Free cash flow margin5.1%
2000Free cash flow margin8.4%
2001Free cash flow margin7.3%
2002Free cash flow margin6.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 17M 2002
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.22.9M17.2M11.5M5.7M0.0199720002002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow16985000
1998Operating cash flow14859000
1999Operating cash flow13246000
2000Operating cash flow16576000
2001Operating cash flow21238000
2002Operating cash flow16972000

Free cash flow

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

USD 10.8M 2002
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.13.9M10.4M7.0M3.5M0.0199720002002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow9585000
1998Free cash flow4936000
1999Free cash flow6901000
2000Free cash flow12878000
2001Free cash flow11387000
2002Free cash flow10776000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Liabilities / assetsNot reportedNo source recorded
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.54× 2002
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.3.82×2.87×1.91×0.96×0.00×1997-12-3120002002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997-12-31Current assets / current liabilitiesNot reportedNo source recorded
1998Current assets / current liabilities2.59×
1999Current assets / current liabilities3.38×
2000Current assets / current liabilities2.69×
2001Current assets / current liabilities2.78×
2002Current assets / current liabilities3.54×

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
1997 1997-01-01 – 1997-12-31
USD 19.79 million
Exact value

Exact value: 19788000 USD

1997-01-01 – 1997-12-31: 19788000 USD Inspect Net Income Open source
Share or cite

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

USD 16.99 million
Exact value

Exact value: 16985000 USD

1997-01-01 – 1997-12-31: 16985000 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 7.4 million
Exact value

Exact value: 7400000 USD

1997-01-01 – 1997-12-31: 7400000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.59 million
Calculation and evidence

16985000 − 7400000 USD

Exact free cash flow: 9585000 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 16.29 million
Exact value

Exact value: 16290000 USD

1998-01-01 – 1998-12-31: 16290000 USD Inspect Net Income Open source
Share or cite

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

USD 14.86 million
Exact value

Exact value: 14859000 USD

1998-01-01 – 1998-12-31: 14859000 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 9.92 million
Exact value

Exact value: 9923000 USD

1998-01-01 – 1998-12-31: 9923000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.94 million
Calculation and evidence

14859000 − 9923000 USD

Exact free cash flow: 4936000 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
USD 8.29 million
Exact value

Exact value: 8286000 USD

1999-01-01 – 1999-12-31: 8286000 USD Inspect Net Income Open source
Share or cite

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

USD 13.25 million
Exact value

Exact value: 13246000 USD

1999-01-01 – 1999-12-31: 13246000 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 6.35 million
Exact value

Exact value: 6345000 USD

1999-01-01 – 1999-12-31: 6345000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.9 million
Calculation and evidence

13246000 − 6345000 USD

Exact free cash flow: 6901000 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 13.76 million
Exact value

Exact value: 13759000 USD

2000-01-01 – 2000-12-31: 13759000 USD Inspect Net Income Open source
Share or cite

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

USD 16.58 million
Exact value

Exact value: 16576000 USD

2000-01-01 – 2000-12-31: 16576000 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 3.7 million
Exact value

Exact value: 3698000 USD

2000-01-01 – 2000-12-31: 3698000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.88 million
Calculation and evidence

16576000 − 3698000 USD

Exact free cash flow: 12878000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
USD 13.72 million
Exact value

Exact value: 13722000 USD

2001-01-01 – 2001-12-31: 13722000 USD Inspect Net Income Open source
Share or cite

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

USD 21.24 million
Exact value

Exact value: 21238000 USD

2001-01-01 – 2001-12-31: 21238000 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 9.85 million
Exact value

Exact value: 9851000 USD

2001-01-01 – 2001-12-31: 9851000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.39 million
Calculation and evidence

21238000 − 9851000 USD

Exact free cash flow: 11387000 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 14.98 million
Exact value

Exact value: 14978000 USD

2002-01-01 – 2002-12-31: 14978000 USD Inspect Net Income Open source
Share or cite

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

USD 16.97 million
Exact value

Exact value: 16972000 USD

2002-01-01 – 2002-12-31: 16972000 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 6.2 million
Exact value

Exact value: 6196000 USD

2002-01-01 – 2002-12-31: 6196000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 10.78 million
Calculation and evidence

16972000 − 6196000 USD

Exact free cash flow: 10776000 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.

18 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001042598, 1042598, edgar:1042598