Ormat Funding Corp.

EDGAR

5 filing records in this dataset, filed from 2005-03-29 to 2006-03-27. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

14.1 million USD

2005-12-31 · USD

Exact inputs and evidence

Operating margin

29.11%

2005-12-31 · %

Exact inputs and evidence
  • Operating Income: 13400000 USD Source
  • Operating Income: 9284000 USD Source
  • Revenue: 57459000 USD Source
  • Revenue: 43321000 USD Source

Operating cash flow

3.27 million USD

2005-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 10257000 USD Source
  • Operating Cash Flow: 6989000 USD Source

Free cash flow

3.27 million USD

2005-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 10257000 USD Source
  • Operating Cash Flow: 6989000 USD Source
  • Capital Expenditure: 0 USD Source
  • Capital Expenditure: 0 USD Source
Cash and cash equivalents
3 thousand USD Source
Exact value

3000 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: 2006-03-27.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 4 of 11 periods available· newest 2005-12-31
  • Operating income: 4 of 11 periods available· newest 2005-12-31
  • Net income: 4 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 4 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 4 of 11 periods available· newest 2005-12-31
  • Total assets: 3 of 11 periods available· newest 2005-12-31
  • Total liabilities: 3 of 11 periods available· newest 2005-12-31
  • Current assets: 3 of 11 periods available· newest 2005-12-31
  • Current liabilities: 3 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 4 of 11 periods available· newest 2005-12-31
  • 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

    -0.3%

    Prior period

    USD 57.63 million

    –

    Current period

    USD 57.46 million

    –

    Exact inputs and evidence

    57459000 − 57627000 = -168000 USD

    57627000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    57459000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -99.6%

    Prior period

    USD 1.67 million

    –

    Current period

    USD 7,000

    –

    Exact inputs and evidence

    7000 − 1673000 = -1666000 USD

    1673000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    7000 USD · 2005-01-01 – 2005-12-31

    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

    -34.5%

    Prior period

    USD 15.67 million

    –

    Current period

    USD 10.26 million

    –

    Exact inputs and evidence

    10257000 − 15670000 = -5413000 USD

    15670000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    10257000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -100%

    Prior period

    USD 9.6 million

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 9601000 = -9601000 USD

    9601000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    0 USD · 2005-01-01 – 2005-12-31

    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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 57.46 million 100% of revenue
  • Operating costs Derived USD 44.06 million 77% of revenue
  • Operating income USD 13.4 million 23% of revenue
  • Tax, interest and other Derived USD 13.39 million 23% of revenue
  • Net income USD 7,000 0% of revenue

Cash

  • Operating cash flow USD 10.26 million 18% of revenue
  • Capital expenditure USD 0 0% of revenue
  • Free cash flow Derived USD 10.26 million 18% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 27%73%
  • 2003 15%9.7%76%
  • 2004 28%69%
  • 2005 23%77%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-3131451000 22901000 Derived 8550000 8544111 Derived 5889 1059000 Derived
Source
2003 2003-01-01 – 2003-12-3141885000 31655000 Derived 10230000 4055000 Derived 6175000 3034000 Derived
Source
2004 2004-01-01 – 2004-12-3157627000 39647000 Derived 17980000 16307000 Derived 1673000 6069000 Derived
Source
2005 2005-01-01 – 2005-12-3157459000 44059000 Derived 13400000 13393000 Derived 7000 10257000 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 57.5M 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.62.2M46.7M31.1M15.6M0.02002200320042005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue31451000
2003Revenue41885000
2004Revenue57627000
2005Revenue57459000

Revenue growth

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

-0.3% 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.41%30%19%8%-3%2002200320042005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over yearNo prior comparable period
2003Year over year33.2%
2004Year over year37.6%
2005Year over year-0.3%

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 23.3% 2005
Net margin 0% 2005
Free cash flow margin 17.9% 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.33.7%25.3%16.8%8.4%0.0%2002200320042005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin27.2%
2003Operating margin24.4%
2004Operating margin31.2%
2005Operating margin23.3%
2002Net margin0%
2003Net margin14.7%
2004Net margin2.9%
2005Net margin0%
2002Free cash flow margin3.4%
2003Free cash flow margin7.2%
2004Free cash flow margin10.5%
2005Free cash flow margin17.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 10.3M 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.21.6M16.2M10.8M5.4M0.02002200320042005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow5805000
2003Operating cash flow20028000
2004Operating cash flow15670000
2005Operating cash flow10257000

Free cash flow

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

USD 10.3M 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.11.1M8.3M5.5M2.8M0.02002200320042005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow1059000
2003Free cash flow3034000
2004Free cash flow6069000
2005Free cash flow10257000

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.

93.8% 2005
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.101%76%51%25%0%2002-12-31200320042005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Liabilities / assetsNot reportedNo source recorded
2003Liabilities / assets90.3%
2004Liabilities / assets93.8%
2005Liabilities / assets93.8%

Current assets to current liabilities

Current assets divided by current liabilities.

1.62× 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.1.75×1.31×0.88×0.44×0.00×2002-12-31200320042005
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 liabilities0.53×
2004Current assets / current liabilities0.43×
2005Current assets / current liabilities1.62×

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 5,889
Exact value

Exact value: 5889 USD

2002-01-01 – 2002-12-31: 5889 USD Inspect Net Income Open source
Share or cite

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

USD 5.81 million
Exact value

Exact value: 5805000 USD

2002-01-01 – 2002-12-31: 5805000 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 4.75 million
Exact value

Exact value: 4746000 USD

2002-01-01 – 2002-12-31: 4746000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.06 million
Calculation and evidence

5805000 − 4746000 USD

Exact free cash flow: 1059000 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 6.18 million
Exact value

Exact value: 6175000 USD

2003-01-01 – 2003-12-31: 6175000 USD Inspect Net Income Open source
Share or cite

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

USD 20.03 million
Exact value

Exact value: 20028000 USD

2003-01-01 – 2003-12-31: 20028000 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 16.99 million
Exact value

Exact value: 16994000 USD

2003-01-01 – 2003-12-31: 16994000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.03 million
Calculation and evidence

20028000 − 16994000 USD

Exact free cash flow: 3034000 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 1.67 million
Exact value

Exact value: 1673000 USD

2004-01-01 – 2004-12-31: 1673000 USD Inspect Net Income Open source
Share or cite

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

USD 15.67 million
Exact value

Exact value: 15670000 USD

2004-01-01 – 2004-12-31: 15670000 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 9.6 million
Exact value

Exact value: 9601000 USD

2004-01-01 – 2004-12-31: 9601000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.07 million
Calculation and evidence

15670000 − 9601000 USD

Exact free cash flow: 6069000 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 7,000
Exact value

Exact value: 7000 USD

2005-01-01 – 2005-12-31: 7000 USD Inspect Net Income Open source
Share or cite

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

USD 10.26 million
Exact value

Exact value: 10257000 USD

2005-01-01 – 2005-12-31: 10257000 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 0
Exact value

Exact value: 0 USD

2005-01-01 – 2005-12-31: 0 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 10.26 million
Calculation and evidence

10257000 − 0 USD

Exact free cash flow: 10257000 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.

5 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0001312500, 1312500, edgar:1312500