BENTHOS INC

EDGAR

39 filing records in this dataset, filed from 1996-12-30 to 2005-12-29. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

6.7 million USD

2005-07-03 · USD

Exact inputs and evidence

Operating margin

9.67%

2005-07-03 · %

Exact inputs and evidence
  • Operating Income: 648000 USD Source
  • Revenue: 6698000 USD Source

Operating cash flow

633 thousand USD

2005-07-03 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1657000 USD Source
  • Operating Cash Flow: 1024000 USD Source

Free cash flow

617 thousand USD

2005-07-03 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1657000 USD Source
  • Operating Cash Flow: 1024000 USD Source
  • Capital Expenditure: 115000 USD Source
  • Capital Expenditure: 99000 USD Source
Cash and cash equivalents
9.51 million USD Source
Exact value

9506000 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: 2005-12-29.

Financial data available through: 2005-09-30.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2005-09-30
  • Operating income: 11 of 11 periods available· newest 2005-09-30
  • Net income: 11 of 11 periods available· newest 2005-09-30
  • Operating cash flow: 11 of 11 periods available· newest 2005-09-30
  • Capital expenditure: 11 of 11 periods available· newest 2005-09-30
  • Total assets: 11 of 11 periods available· newest 2005-09-30
  • liabilities: No compatible figures in this window
  • Current assets: 11 of 11 periods available· newest 2005-09-30
  • Current liabilities: 11 of 11 periods available· newest 2005-09-30
  • Cash and cash equivalents: 11 of 11 periods available· newest 2005-09-30
  • 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

    +21.4%

    Prior period

    USD 19.85 million

    –

    Current period

    USD 24.1 million

    –

    Exact inputs and evidence

    24095000 − 19850000 = 4245000 USD

    19850000 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    24095000 USD · 2004-10-01 – 2005-09-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +385.8%

    Prior period

    USD 674,000

    –

    Current period

    USD 3.27 million

    –

    Exact inputs and evidence

    3274000 − 674000 = 2600000 USD

    674000 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    3274000 USD · 2004-10-01 – 2005-09-30

    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 2.21 million

    Prior period

    −USD 194,000

    –

    Current period

    USD 2.02 million

    –

    Exact inputs and evidence

    2020000 − -194000 = 2214000 USD

    -194000 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    2020000 USD · 2004-10-01 – 2005-09-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +55.8%

    Prior period

    USD 120,000

    –

    Current period

    USD 187,000

    –

    Exact inputs and evidence

    187000 − 120000 = 67000 USD

    120000 USD · 2003-10-01 – 2004-09-30

    Inspect prior input Prior source

    187000 USD · 2004-10-01 – 2005-09-30

    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.

2005 2004-10-01 – 2005-09-30

  • Revenue USD 24.1 million 100% of revenue
  • Cost of revenue USD 12.27 million 51% of revenue
  • Operating expenses USD 8.61 million 36% of revenue
  • Other operating costs Derived USD 1.46 million 6.1% of revenue
  • Operating income USD 1.75 million 7.2% of revenue
  • Tax, interest and other Derived −USD 1.53 million −6.3% of revenue
  • Net income USD 3.27 million 14% of revenue

Cash

  • Operating cash flow USD 2.02 million 8.4% of revenue
  • Capital expenditure USD 187,000 0.8% of revenue
  • Free cash flow Derived USD 1.83 million 7.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 11%83%
  • 1997 9.5%84%
  • 1998 94%
  • 1999 94%
  • 2000 95%
  • 2001 Operating loss: operating costs were 116% of revenue.
  • 2002 Operating loss: operating costs were 121% of revenue.
  • 2003 91%
  • 2004 95%
  • 2005 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-10-01 – 1996-09-3011143000 9210000 Derived 1933000 762000 Derived 1171000 1120000 Derived
Source
1997 1996-10-01 – 1997-09-3016414000 13849000 Derived 2565000 1007000 Derived 1558000 1820000 Derived
Source
1998 1997-10-01 – 1998-09-3014038000 13142000 Derived 896000 181000 Derived 715000 880000 Derived
Source
1999 1998-10-01 – 1999-09-3017248000 16299000 Derived 949000 121000 Derived 828000 1407000 Derived
Source
2000 1999-10-01 – 2000-09-3020781000 19711000 Derived 1070000 548000 Derived 522000 -561000 Derived
Source
2001 2000-10-01 – 2001-09-3018308000 21242000 Derived -2934000 -642000 Derived -2292000 -684000 Derived
Source
2002 2001-10-01 – 2002-09-3017720000 21404000 Derived -3684000 -171000 Derived -3513000 1101000 Derived
Source
2003 2002-10-01 – 2003-09-3017024000 15415000 Derived 1609000 1036000 Derived 573000 Unavailable
Source
2004 2003-10-01 – 2004-09-3019850000 18932000 Derived 918000 244000 Derived 674000 -314000 Derived
Source
2005 2004-10-01 – 2005-09-3024095000 22349000 Derived 1746000 -1528000 Derived 3274000 1833000 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 24.1M 2005
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.26.0M19.5M13.0M6.5M0.0199620012005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue11143000
1997Revenue16414000
1998Revenue14038000
1999Revenue17248000
2000Revenue20781000
2001Revenue18308000
2002Revenue17720000
2003Revenue17024000
2004Revenue19850000
2005Revenue24095000

Revenue growth

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

21.4% 2005
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.52%34%16%-2%-19%199620012005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over year39%
1997Year over year47.3%
1998Year over year-14.5%
1999Year over year22.9%
2000Year over year20.5%
2001Year over year-11.9%
2002Year over year-3.2%
2003Year over year-3.9%
2004Year over year16.6%
2005Year over year21.4%

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 7.2% 2005
Net margin 13.6% 2005
Free cash flow margin 7.6% 2005
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.20%9%-2%-13%-24%199620012005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin17.3%
1997Operating margin15.6%
1998Operating margin6.4%
1999Operating margin5.5%
2000Operating margin5.1%
2001Operating margin-16%
2002Operating margin-20.8%
2003Operating margin9.5%
2004Operating margin4.6%
2005Operating margin7.2%
1996Net margin10.5%
1997Net margin9.5%
1998Net margin5.1%
1999Net margin4.8%
2000Net margin2.5%
2001Net margin-12.5%
2002Net margin-19.8%
2003Net margin3.4%
2004Net margin3.4%
2005Net margin13.6%
1996Free cash flow margin10.1%
1997Free cash flow margin11.1%
1998Free cash flow margin6.3%
1999Free cash flow margin8.2%
2000Free cash flow margin-2.7%
2001Free cash flow margin-3.7%
2002Free cash flow margin6.2%
2003Free cash flow marginNot reported
2004Free cash flow margin-1.6%
2005Free cash flow margin7.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 2M 2005
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.2.6M1.7M867.5K22.7K-822.0K199620012005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow1648000
1997Operating cash flow2324000
1998Operating cash flow1095000
1999Operating cash flow1588000
2000Operating cash flow28000
2001Operating cash flow-589000
2002Operating cash flow1328000
2003Operating cash flow423000
2004Operating cash flow-194000
2005Operating cash flow2020000

Free cash flow

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

USD 1.8M 2005
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.2.0M1.3M574.5K-155.4K-885.4K199620012005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow1120000
1997Free cash flow1820000
1998Free cash flow880000
1999Free cash flow1407000
2000Free cash flow-561000
2001Free cash flow-684000
2002Free cash flow1101000
2003Free cash flowUnavailable
2004Free cash flow-314000
2005Free cash flow1833000

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
1996-09-30Liabilities / assetsNot reported
1997-09-30Liabilities / assetsNot reported
1998-09-30Liabilities / assetsNot reported
1999-09-30Liabilities / assetsNot reported
2000-09-30Liabilities / assetsNot reported
2001-09-30Liabilities / assetsNot reported
2002-09-30Liabilities / assetsNot reported
2003-09-30Liabilities / assetsNot reported
2004-09-30Liabilities / assetsNot reported
2005-09-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

4.63× 2005
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.5.00×3.75×2.50×1.25×0.00×199620012005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities2.59×
1997Current assets / current liabilities4.23×
1998Current assets / current liabilities3.74×
1999Current assets / current liabilities2.55×
2000Current assets / current liabilities2.83×
2001Current assets / current liabilities1.93×
2002Current assets / current liabilities1.61×
2003Current assets / current liabilities1.6×
2004Current assets / current liabilities2.12×
2005Current assets / current liabilities4.63×

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 1995-10-01 – 1996-09-30
USD 1.17 million
Exact value

Exact value: 1171000 USD

1995-10-01 – 1996-09-30: 1171000 USD Inspect Net Income Open source
Share or cite

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

USD 1.65 million
Exact value

Exact value: 1648000 USD

1995-10-01 – 1996-09-30: 1648000 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 528,000
Exact value

Exact value: 528000 USD

1995-10-01 – 1996-09-30: 528000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.12 million
Calculation and evidence

1648000 − 528000 USD

Exact free cash flow: 1120000 USD

Share or cite

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

1997 1996-10-01 – 1997-09-30
USD 1.56 million
Exact value

Exact value: 1558000 USD

1996-10-01 – 1997-09-30: 1558000 USD Inspect Net Income Open source
Share or cite

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

USD 2.32 million
Exact value

Exact value: 2324000 USD

1996-10-01 – 1997-09-30: 2324000 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 504,000
Exact value

Exact value: 504000 USD

1996-10-01 – 1997-09-30: 504000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.82 million
Calculation and evidence

2324000 − 504000 USD

Exact free cash flow: 1820000 USD

Share or cite

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

1998 1997-10-01 – 1998-09-30
USD 715,000
Exact value

Exact value: 715000 USD

1997-10-01 – 1998-09-30: 715000 USD Inspect Net Income Open source
Share or cite

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

USD 1.1 million
Exact value

Exact value: 1095000 USD

1997-10-01 – 1998-09-30: 1095000 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 215,000
Exact value

Exact value: 215000 USD

1997-10-01 – 1998-09-30: 215000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 880,000
Calculation and evidence

1095000 − 215000 USD

Exact free cash flow: 880000 USD

Share or cite

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

1999 1998-10-01 – 1999-09-30
USD 828,000
Exact value

Exact value: 828000 USD

1998-10-01 – 1999-09-30: 828000 USD Inspect Net Income Open source
Share or cite

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

USD 1.59 million
Exact value

Exact value: 1588000 USD

1998-10-01 – 1999-09-30: 1588000 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 181,000
Exact value

Exact value: 181000 USD

1998-10-01 – 1999-09-30: 181000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.41 million
Calculation and evidence

1588000 − 181000 USD

Exact free cash flow: 1407000 USD

Share or cite

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

2000 1999-10-01 – 2000-09-30
USD 522,000
Exact value

Exact value: 522000 USD

1999-10-01 – 2000-09-30: 522000 USD Inspect Net Income Open source
Share or cite

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

USD 28,000
Exact value

Exact value: 28000 USD

1999-10-01 – 2000-09-30: 28000 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 589,000
Exact value

Exact value: 589000 USD

1999-10-01 – 2000-09-30: 589000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 561,000
Calculation and evidence

28000 − 589000 USD

Exact free cash flow: -561000 USD

Share or cite

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

2001 2000-10-01 – 2001-09-30
−USD 2.29 million
Exact value

Exact value: -2292000 USD

2000-10-01 – 2001-09-30: -2292000 USD Inspect Net Income Open source
Share or cite

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

−USD 589,000
Exact value

Exact value: -589000 USD

2000-10-01 – 2001-09-30: -589000 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 95,000
Exact value

Exact value: 95000 USD

2000-10-01 – 2001-09-30: 95000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 684,000
Calculation and evidence

-589000 − 95000 USD

Exact free cash flow: -684000 USD

Share or cite

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

2002 2001-10-01 – 2002-09-30
−USD 3.51 million
Exact value

Exact value: -3513000 USD

2001-10-01 – 2002-09-30: -3513000 USD Inspect Net Income Open source
Share or cite

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

USD 1.33 million
Exact value

Exact value: 1328000 USD

2001-10-01 – 2002-09-30: 1328000 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 227,000
Exact value

Exact value: 227000 USD

2001-10-01 – 2002-09-30: 227000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.1 million
Calculation and evidence

1328000 − 227000 USD

Exact free cash flow: 1101000 USD

Share or cite

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

2003 2002-10-01 – 2003-09-30
USD 573,000
Exact value

Exact value: 573000 USD

2002-10-01 – 2003-09-30: 573000 USD Inspect Net Income Open source
Share or cite

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

USD 423,000
Exact value

Exact value: 423000 USD

2002-10-01 – 2003-09-30: 423000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2004 2003-10-01 – 2004-09-30
USD 674,000
Exact value

Exact value: 674000 USD

2003-10-01 – 2004-09-30: 674000 USD Inspect Net Income Open source
Share or cite

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

−USD 194,000
Exact value

Exact value: -194000 USD

2003-10-01 – 2004-09-30: -194000 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 120,000
Exact value

Exact value: 120000 USD

2003-10-01 – 2004-09-30: 120000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 314,000
Calculation and evidence

-194000 − 120000 USD

Exact free cash flow: -314000 USD

Share or cite

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

2005 2004-10-01 – 2005-09-30
USD 3.27 million
Exact value

Exact value: 3274000 USD

2004-10-01 – 2005-09-30: 3274000 USD Inspect Net Income Open source
Share or cite

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

USD 2.02 million
Exact value

Exact value: 2020000 USD

2004-10-01 – 2005-09-30: 2020000 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 187,000
Exact value

Exact value: 187000 USD

2004-10-01 – 2005-09-30: 187000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.83 million
Calculation and evidence

2020000 − 187000 USD

Exact free cash flow: 1833000 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.

39 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000011390, 11390, edgar:11390