Propex Inc.

EDGAR

12 filing records in this dataset, filed from 2005-04-14 to 2007-11-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

179 million USD

2007-09-30 · USD

Exact inputs and evidence

Operating margin

-10.31%

2007-09-30 · %

Exact inputs and evidence
  • Operating Income: -18500000 USD Source
  • Revenue: 179400000 USD Source
Cash and cash equivalents
45.5 million USD Source
Exact value

45500000 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: 2007-11-09.

Financial data available through: 2006-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2006-12-31
  • Operating income: 6 of 11 periods available· newest 2006-12-31
  • Net income: 6 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 6 of 11 periods available· newest 2006-12-31
  • Total assets: 4 of 11 periods available· newest 2006-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 2006-12-31
  • Current liabilities: 4 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2006-12-31
  • 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

    +13.3%

    Prior period

    USD 655.5 million

    –

    Current period

    USD 742.8 million

    –

    Exact inputs and evidence

    742800000 − 655500000 = 87300000 USD

    655500000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    742800000 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -87.1%

    Prior period

    USD 14 million

    –

    Current period

    USD 1.8 million

    –

    Exact inputs and evidence

    1800000 − 14000000 = -12200000 USD

    14000000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    1800000 USD · 2006-01-01 – 2006-12-31

    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

    -20.7%

    Prior period

    USD 48.3 million

    –

    Current period

    USD 38.3 million

    –

    Exact inputs and evidence

    38300000 − 48300000 = -10000000 USD

    48300000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    38300000 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +51.9%

    Prior period

    USD 7.9 million

    –

    Current period

    USD 12 million

    –

    Exact inputs and evidence

    12000000 − 7900000 = 4100000 USD

    7900000 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    12000000 USD · 2006-01-01 – 2006-12-31

    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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 742.8 million 100% of revenue
  • Operating costs Derived USD 700.8 million 94% of revenue
  • Operating income USD 42 million 5.7% of revenue
  • Tax, interest and other Derived USD 40.2 million 5.4% of revenue
  • Net income USD 1.8 million 0.2% of revenue

Cash

  • Operating cash flow USD 38.3 million 5.2% of revenue
  • Capital expenditure USD 12 million 1.6% of revenue
  • Free cash flow Derived USD 26.3 million 3.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Net loss: net income was −0.7% of revenue.
  • 2003 96%
  • 2004 96%
  • 2004 Operating loss: operating costs were 111% of revenue.
  • 2005 93%
  • 2006 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-31465900000 458800000 Derived 7100000 10500000 Derived -3400000 21200000 Derived
Source
2003 2003-01-01 – 2003-12-31522300000 502900000 Derived 19400000 10300000 Derived 9100000 14900000 Derived
Source
2004 2003-12-01 – 2004-11-30566200000 543100000 Derived 23100000 13300000 Derived 9800000 6000000 Derived
Source
2004 2004-01-01 – 2004-12-3143400000 48000000 Derived -4600000 100000 Derived -4700000 12600000 Derived
Source
2005 2005-01-01 – 2005-12-31655500000 609100000 Derived 46400000 32400000 Derived 14000000 40400000 Derived
Source
2006 2006-01-01 – 2006-12-31742800000 700800000 Derived 42000000 40200000 Derived 1800000 26300000 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 742.8M 2006
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.802.2M601.7M401.1M200.6M0.0200220042006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue465900000
2003Revenue522300000
2004Revenue566200000
2004Revenue43400000
2005Revenue655500000
2006Revenue742800000

Revenue growth

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

13.3% 2006
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.1,531%1,095%659%224%-212%200220042006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year12.1%
2004Year over yearNo prior comparable period
2004Year over year-91.7%
2005Year over year1,410.4%
2006Year over year13.3%

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 5.7% 2006
Net margin 0.2% 2006
Free cash flow margin 3.5% 2006
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.32%21%9%-2%-14%200220042006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin1.5%
2003Operating margin3.7%
2004Operating margin4.1%
2004Operating margin-10.6%
2005Operating margin7.1%
2006Operating margin5.7%
2002Net margin-0.7%
2003Net margin1.7%
2004Net margin1.7%
2004Net margin-10.8%
2005Net margin2.1%
2006Net margin0.2%
2002Free cash flow margin4.6%
2003Free cash flow margin2.9%
2004Free cash flow margin1.1%
2004Free cash flow margin29%
2005Free cash flow margin6.2%
2006Free cash flow margin3.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 38.3M 2006
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.52.2M39.1M26.1M13.0M0.0200220042006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow34500000
2003Operating cash flow26900000
2004Operating cash flow11300000
2004Operating cash flow12800000
2005Operating cash flow48300000
2006Operating cash flow38300000

Free cash flow

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

USD 26.3M 2006
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.43.6M32.7M21.8M10.9M0.0200220042006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow21200000
2003Free cash flow14900000
2004Free cash flow6000000
2004Free cash flow12600000
2005Free cash flow40400000
2006Free cash flow26300000

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
2002-12-31Liabilities / assetsNot reportedNo source recorded
2003-12-31Liabilities / assetsNot reported
2004-11-30Liabilities / assetsNot reportedNo source recorded
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.15× 2006
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.3.97×2.97×1.98×0.99×0.00×2002-12-3120042006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities3.07×
2004-11-30Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilities3.62×
2005Current assets / current liabilities3.67×
2006Current assets / current liabilities3.15×

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
2002 2002-01-01 – 2002-12-31
−USD 3.4 million
Exact value

Exact value: -3400000 USD

2002-01-01 – 2002-12-31: -3400000 USD Inspect Net Income Open source
Share or cite

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

USD 34.5 million
Exact value

Exact value: 34500000 USD

2002-01-01 – 2002-12-31: 34500000 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 13.3 million
Exact value

Exact value: 13300000 USD

2002-01-01 – 2002-12-31: 13300000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 21.2 million
Calculation and evidence

34500000 − 13300000 USD

Exact free cash flow: 21200000 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 9.1 million
Exact value

Exact value: 9100000 USD

2003-01-01 – 2003-12-31: 9100000 USD Inspect Net Income Open source
Share or cite

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

USD 26.9 million
Exact value

Exact value: 26900000 USD

2003-01-01 – 2003-12-31: 26900000 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 12 million
Exact value

Exact value: 12000000 USD

2003-01-01 – 2003-12-31: 12000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 14.9 million
Calculation and evidence

26900000 − 12000000 USD

Exact free cash flow: 14900000 USD

Share or cite

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

2004 2003-12-01 – 2004-11-30
USD 9.8 million
Exact value

Exact value: 9800000 USD

2003-12-01 – 2004-11-30: 9800000 USD Inspect Net Income Open source
Share or cite

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

USD 11.3 million
Exact value

Exact value: 11300000 USD

2003-12-01 – 2004-11-30: 11300000 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 5.3 million
Exact value

Exact value: 5300000 USD

2003-12-01 – 2004-11-30: 5300000 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 million
Calculation and evidence

11300000 − 5300000 USD

Exact free cash flow: 6000000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 4.7 million
Exact value

Exact value: -4700000 USD

2004-01-01 – 2004-12-31: -4700000 USD Inspect Net Income Open source
Share or cite

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

USD 12.8 million
Exact value

Exact value: 12800000 USD

2004-01-01 – 2004-12-31: 12800000 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 200,000
Exact value

Exact value: 200000 USD

2004-01-01 – 2004-12-31: 200000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.6 million
Calculation and evidence

12800000 − 200000 USD

Exact free cash flow: 12600000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
USD 14 million
Exact value

Exact value: 14000000 USD

2005-01-01 – 2005-12-31: 14000000 USD Inspect Net Income Open source
Share or cite

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

USD 48.3 million
Exact value

Exact value: 48300000 USD

2005-01-01 – 2005-12-31: 48300000 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 7.9 million
Exact value

Exact value: 7900000 USD

2005-01-01 – 2005-12-31: 7900000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 40.4 million
Calculation and evidence

48300000 − 7900000 USD

Exact free cash flow: 40400000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
USD 1.8 million
Exact value

Exact value: 1800000 USD

2006-01-01 – 2006-12-31: 1800000 USD Inspect Net Income Open source
Share or cite

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

USD 38.3 million
Exact value

Exact value: 38300000 USD

2006-01-01 – 2006-12-31: 38300000 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 12 million
Exact value

Exact value: 12000000 USD

2006-01-01 – 2006-12-31: 12000000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 26.3 million
Calculation and evidence

38300000 − 12000000 USD

Exact free cash flow: 26300000 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.

12 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001311803, 1311803, edgar:1311803

Also known as Propex Fabrics Inc.