SMTEK INTERNATIONAL INC

EDGAR

55 filing records in this dataset, filed from 1995-02-14 to 2004-11-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

29.9 million USD

2004-09-24 · USD

Exact inputs and evidence

Operating margin

5.54%

2004-09-24 · %

Exact inputs and evidence
  • Operating Income: 1654000 USD Source
  • Revenue: 29855000 USD Source

Operating cash flow

-1.67 million USD

2004-09-24 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1666000 USD Source

Free cash flow

-2.06 million USD

2004-09-24 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1666000 USD Source
  • Capital Expenditure: 391000 USD Source
Cash and cash equivalents
522 thousand USD Source
Exact value

522000 USD

Long-term debt including current maturities
7.15 million USD Source
Exact value

7153000 USD

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: 2004-11-08.

Financial data available through: 2004-06-25.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2004-06-25
  • Operating income: 11 of 11 periods available· newest 2004-06-25
  • Net income: 11 of 11 periods available· newest 2004-06-25
  • Operating cash flow: 11 of 11 periods available· newest 2004-06-25
  • Capital expenditure: 11 of 11 periods available· newest 2004-06-25
  • Total assets: 11 of 11 periods available· newest 2004-06-25
  • Total liabilities: 3 of 11 periods available· newest 2004-06-25
  • Current assets: 11 of 11 periods available· newest 2004-06-25
  • Current liabilities: 11 of 11 periods available· newest 2004-06-25
  • Cash and cash equivalents: 11 of 11 periods available· newest 2004-06-25
  • Long-term debt including current maturities: 6 of 11 periods available· newest 1999-07-02
  • 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

    +31.9%

    Prior period

    USD 70.72 million

    –

    Current period

    USD 93.28 million

    –

    Exact inputs and evidence

    93283000 − 70723000 = 22560000 USD

    70723000 USD · 2002-07-01 – 2003-06-30

    Inspect prior input Prior source

    93283000 USD · 2003-06-26 – 2004-06-25

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 7.57 million

    Prior period

    −USD 4.62 million

    –

    Current period

    USD 2.95 million

    –

    Exact inputs and evidence

    2953000 − -4616000 = 7569000 USD

    -4616000 USD · 2002-07-01 – 2003-06-30

    Inspect prior input Prior source

    2953000 USD · 2003-06-26 – 2004-06-25

    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

    -94.2%

    Prior period

    USD 1.56 million

    –

    Current period

    USD 91,000

    –

    Exact inputs and evidence

    91000 − 1562000 = -1471000 USD

    1562000 USD · 2002-07-01 – 2003-06-30

    Inspect prior input Prior source

    91000 USD · 2003-06-26 – 2004-06-25

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +137.8%

    Prior period

    USD 761,000

    –

    Current period

    USD 1.81 million

    –

    Exact inputs and evidence

    1810000 − 761000 = 1049000 USD

    761000 USD · 2002-07-01 – 2003-06-30

    Inspect prior input Prior source

    1810000 USD · 2003-06-26 – 2004-06-25

    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.

2004 2003-06-26 – 2004-06-25

  • Revenue USD 93.28 million 100% of revenue
  • Cost of revenue USD 81.82 million 88% of revenue
  • Operating expenses USD 8.46 million 9.1% of revenue
  • Operating income USD 3.01 million 3.2% of revenue
  • Tax, interest and other Derived USD 54,000 0.1% of revenue
  • Net income USD 2.95 million 3.2% of revenue

Cash

  • Operating cash flow USD 91,000 0.1% of revenue
  • Capital expenditure USD 1.81 million 1.9% of revenue
  • Free cash flow Derived −USD 1.72 million −1.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 115% of revenue.
  • 1996 Operating loss: operating costs were 102% of revenue.
  • 1997 Net loss: net income was −1.7% of revenue.
  • 1998 98%
  • 1999 Operating loss: operating costs were 100% of revenue.
  • 2000 Net loss: net income was −0.9% of revenue.
  • 2001 96%
  • 2002 Operating loss: operating costs were 107% of revenue.
  • 2003 Operating loss: operating costs were 104% of revenue.
  • 2004 97%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-07-01 – 1995-06-3031393000 35985000 Derived -4592000 -4888000 Derived 296000 -811000 Derived
Source
1996 1995-07-01 – 1996-06-3035490000 36042000 Derived -552000 -2641000 Derived 2089000 -787000 Derived
Source
1997 1996-07-01 – 1997-06-3051640000 50604000 Derived 1036000 1904000 Derived -868000 -61000 Derived
Source
1998 1997-07-01 – 1998-06-3044690000 43833000 Derived 857000 364000 Derived 493000 337000 Derived
Source
1999 1998-07-03 – 1999-07-0251175000 51264000 Derived -89000 2406000 Derived -2495000 -482000 Derived
Source
2000 1999-07-01 – 2000-06-3070252000 69347000 Derived 905000 1546000 Derived -641000 -9926000 Derived
Source
2001 2000-07-01 – 2001-06-3073772000 70648000 Derived 3124000 1326000 Derived 1798000 2970000 Derived
Source
2002 2001-07-01 – 2002-06-3064558000 69185000 Derived -4627000 1357000 Derived -5984000 -939000 Derived
Source
2003 2002-07-01 – 2003-06-3070723000 73494000 Derived -2771000 1845000 Derived -4616000 801000 Derived
Source
2004 2003-06-26 – 2004-06-2593283000 90276000 Derived 3007000 54000 Derived 2953000 -1719000 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 93.3M 2004
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.100.7M75.6M50.4M25.2M0.0199520002004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue31393000
1996Revenue35490000
1997Revenue51640000
1998Revenue44690000
1999Revenue51175000
2000Revenue70252000
2001Revenue73772000
2002Revenue64558000
2003Revenue70723000
2004Revenue93283000

Revenue growth

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

31.9% 2004
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%28%4%-20%-44%199520002004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over year-37%
1996Year over year13.1%
1997Year over year45.5%
1998Year over year-13.5%
1999Year over year14.5%
2000Year over year37.3%
2001Year over year5%
2002Year over year-12.5%
2003Year over year9.5%
2004Year over year31.9%

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 3.2% 2004
Net margin 3.2% 2004
Free cash flow margin -1.8% 2004
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.7.5%1.6%-4.4%-10.3%-16.3%199520002004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-14.6%
1996Operating margin-1.6%
1997Operating margin2%
1998Operating margin1.9%
1999Operating margin-0.2%
2000Operating margin1.3%
2001Operating margin4.2%
2002Operating margin-7.2%
2003Operating margin-3.9%
2004Operating margin3.2%
1995Net margin0.9%
1996Net margin5.9%
1997Net margin-1.7%
1998Net margin1.1%
1999Net margin-4.9%
2000Net margin-0.9%
2001Net margin2.4%
2002Net margin-9.3%
2003Net margin-6.5%
2004Net margin3.2%
1995Free cash flow margin-2.6%
1996Free cash flow margin-2.2%
1997Free cash flow margin-0.1%
1998Free cash flow margin0.8%
1999Free cash flow margin-0.9%
2000Free cash flow margin-14.1%
2001Free cash flow margin4%
2002Free cash flow margin-1.5%
2003Free cash flow margin1.1%
2004Free cash flow margin-1.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 91K 2004
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.4.1M922.8K-2.2M-5.4M-8.6M199520002004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-264000
1996Operating cash flow349000
1997Operating cash flow1090000
1998Operating cash flow1122000
1999Operating cash flow1151000
2000Operating cash flow-7685000
2001Operating cash flow3211000
2002Operating cash flow2803000
2003Operating cash flow1562000
2004Operating cash flow91000

Free cash flow

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

USD -1.7M 2004
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.4.0M261.8K-3.5M-7.2M-11.0M199520002004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-811000
1996Free cash flow-787000
1997Free cash flow-61000
1998Free cash flow337000
1999Free cash flow-482000
2000Free cash flow-9926000
2001Free cash flow2970000
2002Free cash flow-939000
2003Free cash flow801000
2004Free cash flow-1719000

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.

86.3% 2004
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.105%78%52%26%0%1995-06-302000-06-302004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995-06-30Liabilities / assetsNot reported
1996-06-30Liabilities / assetsNot reported
1997-06-30Liabilities / assetsNot reported
1998-06-30Liabilities / assetsNot reported
1999-07-02Liabilities / assetsNot reported
2000-06-30Liabilities / assetsNot reported
2001-06-30Liabilities / assetsNot reported
2002Liabilities / assets84.4%
2003Liabilities / assets96.8%
2004Liabilities / assets86.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.56× 2004
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.2.09×1.57×1.05×0.52×0.00×199520002004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities1×
1996Current assets / current liabilities1.29×
1997Current assets / current liabilities1.17×
1998Current assets / current liabilities1.26×
1999Current assets / current liabilities1.21×
2000Current assets / current liabilities1.26×
2001Current assets / current liabilities1.94×
2002Current assets / current liabilities1.31×
2003Current assets / current liabilities1.36×
2004Current assets / current liabilities1.56×

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 1994-07-01 – 1995-06-30
USD 296,000
Exact value

Exact value: 296000 USD

1994-07-01 – 1995-06-30: 296000 USD Inspect Net Income Open source
Share or cite

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

−USD 264,000
Exact value

Exact value: -264000 USD

1994-07-01 – 1995-06-30: -264000 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 547,000
Exact value

Exact value: 547000 USD

1994-07-01 – 1995-06-30: 547000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 811,000
Calculation and evidence

-264000 − 547000 USD

Exact free cash flow: -811000 USD

Share or cite

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

1996 1995-07-01 – 1996-06-30
USD 2.09 million
Exact value

Exact value: 2089000 USD

1995-07-01 – 1996-06-30: 2089000 USD Inspect Net Income Open source
Share or cite

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

USD 349,000
Exact value

Exact value: 349000 USD

1995-07-01 – 1996-06-30: 349000 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 1.14 million
Exact value

Exact value: 1136000 USD

1995-07-01 – 1996-06-30: 1136000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 787,000
Calculation and evidence

349000 − 1136000 USD

Exact free cash flow: -787000 USD

Share or cite

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

1997 1996-07-01 – 1997-06-30
−USD 868,000
Exact value

Exact value: -868000 USD

1996-07-01 – 1997-06-30: -868000 USD Inspect Net Income Open source
Share or cite

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

USD 1.09 million
Exact value

Exact value: 1090000 USD

1996-07-01 – 1997-06-30: 1090000 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 1.15 million
Exact value

Exact value: 1151000 USD

1996-07-01 – 1997-06-30: 1151000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 61,000
Calculation and evidence

1090000 − 1151000 USD

Exact free cash flow: -61000 USD

Share or cite

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

1998 1997-07-01 – 1998-06-30
USD 493,000
Exact value

Exact value: 493000 USD

1997-07-01 – 1998-06-30: 493000 USD Inspect Net Income Open source
Share or cite

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

USD 1.12 million
Exact value

Exact value: 1122000 USD

1997-07-01 – 1998-06-30: 1122000 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 785,000
Exact value

Exact value: 785000 USD

1997-07-01 – 1998-06-30: 785000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 337,000
Calculation and evidence

1122000 − 785000 USD

Exact free cash flow: 337000 USD

Share or cite

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

1999 1998-07-03 – 1999-07-02
−USD 2.5 million
Exact value

Exact value: -2495000 USD

1998-07-03 – 1999-07-02: -2495000 USD Inspect Net Income Open source
Share or cite

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

USD 1.15 million
Exact value

Exact value: 1151000 USD

1998-07-03 – 1999-07-02: 1151000 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 1.63 million
Exact value

Exact value: 1633000 USD

1998-07-03 – 1999-07-02: 1633000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 482,000
Calculation and evidence

1151000 − 1633000 USD

Exact free cash flow: -482000 USD

Share or cite

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

2000 1999-07-01 – 2000-06-30
−USD 641,000
Exact value

Exact value: -641000 USD

1999-07-01 – 2000-06-30: -641000 USD Inspect Net Income Open source
Share or cite

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

−USD 7.69 million
Exact value

Exact value: -7685000 USD

1999-07-01 – 2000-06-30: -7685000 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 2.24 million
Exact value

Exact value: 2241000 USD

1999-07-01 – 2000-06-30: 2241000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.93 million
Calculation and evidence

-7685000 − 2241000 USD

Exact free cash flow: -9926000 USD

Share or cite

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

2001 2000-07-01 – 2001-06-30
USD 1.8 million
Exact value

Exact value: 1798000 USD

2000-07-01 – 2001-06-30: 1798000 USD Inspect Net Income Open source
Share or cite

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

USD 3.21 million
Exact value

Exact value: 3211000 USD

2000-07-01 – 2001-06-30: 3211000 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 241,000
Exact value

Exact value: 241000 USD

2000-07-01 – 2001-06-30: 241000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.97 million
Calculation and evidence

3211000 − 241000 USD

Exact free cash flow: 2970000 USD

Share or cite

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

2002 2001-07-01 – 2002-06-30
−USD 5.98 million
Exact value

Exact value: -5984000 USD

2001-07-01 – 2002-06-30: -5984000 USD Inspect Net Income Open source
Share or cite

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

USD 2.8 million
Exact value

Exact value: 2803000 USD

2001-07-01 – 2002-06-30: 2803000 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 3.74 million
Exact value

Exact value: 3742000 USD

2001-07-01 – 2002-06-30: 3742000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 939,000
Calculation and evidence

2803000 − 3742000 USD

Exact free cash flow: -939000 USD

Share or cite

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

2003 2002-07-01 – 2003-06-30
−USD 4.62 million
Exact value

Exact value: -4616000 USD

2002-07-01 – 2003-06-30: -4616000 USD Inspect Net Income Open source
Share or cite

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

USD 1.56 million
Exact value

Exact value: 1562000 USD

2002-07-01 – 2003-06-30: 1562000 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 761,000
Exact value

Exact value: 761000 USD

2002-07-01 – 2003-06-30: 761000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 801,000
Calculation and evidence

1562000 − 761000 USD

Exact free cash flow: 801000 USD

Share or cite

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

2004 2003-06-26 – 2004-06-25
USD 2.95 million
Exact value

Exact value: 2953000 USD

2003-06-26 – 2004-06-25: 2953000 USD Inspect Net Income Open source
Share or cite

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

USD 91,000
Exact value

Exact value: 91000 USD

2003-06-26 – 2004-06-25: 91000 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 1.81 million
Exact value

Exact value: 1810000 USD

2003-06-26 – 2004-06-25: 1810000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.72 million
Calculation and evidence

91000 − 1810000 USD

Exact free cash flow: -1719000 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.

55 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000026987, 26987, edgar:26987

Also known as DDL ELECTRONICS INC