OMEGA CABINETS LTD

EDGAR

19 filing records in this dataset, filed from 1998-03-26 to 2002-05-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

92.3 million USD

2002-03-30 · USD

Exact inputs and evidence

Operating margin

16.4%

2002-03-30 · %

Exact inputs and evidence
  • Operating Income: 15139635 USD Source
  • Revenue: 92292780 USD Source

Operating cash flow

4.86 million USD

2002-03-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 4860051 USD Source

Free cash flow

2.55 million USD

2002-03-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 4860051 USD Source
  • Capital Expenditure: 2314356 USD Source
Cash and cash equivalents
6.13 million USD Source
Exact value

6132335 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: 2002-05-14.

Financial data available through: 2001-12-29.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2001-12-29
  • Operating income: 7 of 11 periods available· newest 2001-12-29
  • Net income: 7 of 11 periods available· newest 2001-12-29
  • Operating cash flow: 6 of 11 periods available· newest 2001-12-29
  • Capital expenditure: 6 of 11 periods available· newest 2001-12-29
  • Total assets: 5 of 11 periods available· newest 2001-12-29
  • liabilities: No compatible figures in this window
  • Current assets: 5 of 11 periods available· newest 2001-12-29
  • Current liabilities: 5 of 11 periods available· newest 2001-12-29
  • Cash and cash equivalents: 7 of 11 periods available· newest 2001-12-29
  • 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

    +7%

    Prior period

    USD 304.21 million

    –

    Current period

    USD 325.65 million

    –

    Exact inputs and evidence

    325647166 − 304207355 = 21439811 USD

    304207355 USD · 1999-12-31 – 2000-12-30

    Inspect prior input Prior source

    325647166 USD · 2000-12-30 – 2001-12-29

    Inspect current input Current source
    Share or cite

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

  • Net income

    +29.1%

    Prior period

    USD 16.21 million

    –

    Current period

    USD 20.93 million

    –

    Exact inputs and evidence

    20927720 − 16209477 = 4718243 USD

    16209477 USD · 1999-12-31 – 2000-12-30

    Inspect prior input Prior source

    20927720 USD · 2000-12-30 – 2001-12-29

    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

    +38.8%

    Prior period

    USD 25.66 million

    –

    Current period

    USD 35.61 million

    –

    Exact inputs and evidence

    35614935 − 25655651 = 9959284 USD

    25655651 USD · 1999-12-31 – 2000-12-30

    Inspect prior input Prior source

    35614935 USD · 2000-12-30 – 2001-12-29

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +17.1%

    Prior period

    USD 11.22 million

    –

    Current period

    USD 13.13 million

    –

    Exact inputs and evidence

    13130478 − 11215396 = 1915082 USD

    11215396 USD · 1999-12-31 – 2000-12-30

    Inspect prior input Prior source

    13130478 USD · 2000-12-30 – 2001-12-29

    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.

2001 2000-12-30 – 2001-12-29

  • Revenue USD 325.65 million 100% of revenue
  • Operating costs Derived USD 274.4 million 84% of revenue
  • Operating income USD 51.25 million 16% of revenue
  • Tax, interest and other Derived USD 30.32 million 9.3% of revenue
  • Net income USD 20.93 million 6.4% of revenue

Cash

  • Operating cash flow USD 35.61 million 11% of revenue
  • Capital expenditure USD 13.13 million 4% of revenue
  • Free cash flow Derived USD 22.48 million 6.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 11%84%
  • 1996 12%87%
  • 1997 12%87%
  • 1999 11%85%
  • 2000 11%85%
  • 2000 9.7%85%
  • 2001 9.3%84%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-12-28 – 1995-12-27136225643 113928437 Derived 22297206 15141182 Derived 7156024 Unavailable
Source
1996 1995-12-28 – 1996-12-27155898769 136126119 Derived 19772650 18954440 Derived 818210 Unavailable
Source
1997 1996-12-28 – 1997-12-27155898769 136126119 Derived 19772650 18954440 Derived 818210 Unavailable
Source
1999 1998-01-03 – 1999-01-02169220139 143307786 Derived 25912353 19254327 Derived 6658026 9288220 Derived
Source
2000 1999-01-02 – 2000-01-01169220139 143307786 Derived 25912353 19254327 Derived 6658026 9288220 Derived
Source
2000 1999-12-31 – 2000-12-30304207355 258448753 Derived 45758602 29549125 Derived 16209477 14440255 Derived
Source
2001 2000-12-30 – 2001-12-29325647166 274400163 Derived 51247003 30319283 Derived 20927720 22484457 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 325.6M 2001
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.351.7M263.8M175.8M87.9M0.0199519992001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue136225643
1996Revenue155898769
1997Revenue155898769
1999Revenue169220139
2000Revenue169220139
2000Revenue304207355
2001Revenue325647166

Revenue growth

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

7% 2001
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.86%65%43%22%0%199519992001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year14.4%
1997Year over year0%
1999Year over year8.5%
2000Year over year0%
2000Year over year79.8%
2001Year over year7%

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 15.7% 2001
Net margin 6.4% 2001
Free cash flow margin 6.9% 2001
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.17.7%13.3%8.8%4.4%0.0%199519992001
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin16.4%
1996Operating margin12.7%
1997Operating margin12.7%
1999Operating margin15.3%
2000Operating margin15.3%
2000Operating margin15%
2001Operating margin15.7%
1995Net margin5.3%
1996Net margin0.5%
1997Net margin0.5%
1999Net margin3.9%
2000Net margin3.9%
2000Net margin5.3%
2001Net margin6.4%
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1999Free cash flow margin5.5%
2000Free cash flow margin5.5%
2000Free cash flow margin4.7%
2001Free cash flow margin6.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 35.6M 2001
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.38.5M28.8M19.2M9.6M0.0199519992001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flowNot reportedNo source recorded
1996Operating cash flowNot reportedNo source recorded
1997Operating cash flowNot reportedNo source recorded
1999Operating cash flow13220273
2000Operating cash flow13220273
2000Operating cash flow25655651
2001Operating cash flow35614935

Free cash flow

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

USD 22.5M 2001
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.24.3M18.2M12.1M6.1M0.0199519992001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flowUnavailableNo source recorded
1996Free cash flowUnavailableNo source recorded
1997Free cash flowUnavailableNo source recorded
1999Free cash flow9288220
2000Free cash flow9288220
2000Free cash flow14440255
2001Free cash flow22484457

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
1995-12-27Liabilities / assetsNot reportedNo source recorded
1996-12-27Liabilities / assetsNot reportedNo source recorded
1997-12-27Liabilities / assetsNot reported
1999-01-02Liabilities / assetsNot reported
2000-01-01Liabilities / assetsNot reported
2000-12-30Liabilities / assetsNot reported
2001-12-29Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.5× 2001
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.1.62×1.22×0.81×0.41×0.00×1995-12-2719992001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995-12-27Current assets / current liabilitiesNot reportedNo source recorded
1996-12-27Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities1.07×
1999Current assets / current liabilities1.23×
2000Current assets / current liabilities1.41×
2000Current assets / current liabilities1.47×
2001Current assets / current liabilities1.5×

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
1995 1994-12-28 – 1995-12-27
USD 7.16 million
Exact value

Exact value: 7156024 USD

1994-12-28 – 1995-12-27: 7156024 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.

1996 1995-01-03 – 1996-01-02
Unavailable Not reported for this period.
USD 13.26 million
Exact value

Exact value: 13262334 USD

1995-01-03 – 1996-01-02: 13262334 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 1.42 million
Exact value

Exact value: 1420951 USD

1995-01-03 – 1996-01-02: 1420951 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.84 million
Calculation and evidence

13262334 − 1420951 USD

Exact free cash flow: 11841383 USD

Share or cite

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

1996 1995-12-28 – 1996-12-27
USD 818,210
Exact value

Exact value: 818210 USD

1995-12-28 – 1996-12-27: 818210 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.

1997 1996-01-03 – 1997-01-02
Unavailable Not reported for this period.
USD 849,307
Exact value

Exact value: 849307 USD

1996-01-03 – 1997-01-02: 849307 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 3.04 million
Exact value

Exact value: 3041213 USD

1996-01-03 – 1997-01-02: 3041213 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.19 million
Calculation and evidence

849307 − 3041213 USD

Exact free cash flow: -2191906 USD

Share or cite

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

1997 1996-12-28 – 1997-12-27
USD 818,210
Exact value

Exact value: 818210 USD

1996-12-28 – 1997-12-27: 818210 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 1998-01-03 – 1999-01-02
USD 6.66 million
Exact value

Exact value: 6658026 USD

1998-01-03 – 1999-01-02: 6658026 USD Inspect Net Income Open source
Share or cite

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

USD 13.22 million
Exact value

Exact value: 13220273 USD

1998-01-03 – 1999-01-02: 13220273 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 3.93 million
Exact value

Exact value: 3932053 USD

1998-01-03 – 1999-01-02: 3932053 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.29 million
Calculation and evidence

13220273 − 3932053 USD

Exact free cash flow: 9288220 USD

Share or cite

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

2000 1999-01-02 – 2000-01-01
USD 6.66 million
Exact value

Exact value: 6658026 USD

1999-01-02 – 2000-01-01: 6658026 USD Inspect Net Income Open source
Share or cite

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

USD 13.22 million
Exact value

Exact value: 13220273 USD

1999-01-02 – 2000-01-01: 13220273 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 3.93 million
Exact value

Exact value: 3932053 USD

1999-01-02 – 2000-01-01: 3932053 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.29 million
Calculation and evidence

13220273 − 3932053 USD

Exact free cash flow: 9288220 USD

Share or cite

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

2000 1999-12-31 – 2000-12-30
USD 16.21 million
Exact value

Exact value: 16209477 USD

1999-12-31 – 2000-12-30: 16209477 USD Inspect Net Income Open source
Share or cite

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

USD 25.66 million
Exact value

Exact value: 25655651 USD

1999-12-31 – 2000-12-30: 25655651 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 11.22 million
Exact value

Exact value: 11215396 USD

1999-12-31 – 2000-12-30: 11215396 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 14.44 million
Calculation and evidence

25655651 − 11215396 USD

Exact free cash flow: 14440255 USD

Share or cite

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

2001 2000-12-30 – 2001-12-29
USD 20.93 million
Exact value

Exact value: 20927720 USD

2000-12-30 – 2001-12-29: 20927720 USD Inspect Net Income Open source
Share or cite

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

USD 35.61 million
Exact value

Exact value: 35614935 USD

2000-12-30 – 2001-12-29: 35614935 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 13.13 million
Exact value

Exact value: 13130478 USD

2000-12-30 – 2001-12-29: 13130478 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 22.48 million
Calculation and evidence

35614935 − 13130478 USD

Exact free cash flow: 22484457 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.

19 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001043958, 1043958, edgar:1043958