FARREL CORP

EDGAR

33 filing records in this dataset, filed from 1996-05-13 to 2003-11-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

11.3 million USD

2003-09-28 · USD

Exact inputs and evidence

Operating margin

-2.25%

2003-09-28 · %

Exact inputs and evidence
  • Operating Income: -255000 USD Source
  • Revenue: 11325000 USD Source
Cash and cash equivalents
7.76 million USD Source
Exact value

7764000 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: 2003-11-12.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2002-12-31
  • Operating income: 9 of 11 periods available· newest 2002-12-31
  • Net income: 9 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2002-12-31
  • Total assets: 8 of 11 periods available· newest 2002-12-31
  • Total liabilities: 8 of 11 periods available· newest 2002-12-31
  • Current assets: 8 of 11 periods available· newest 2002-12-31
  • Current liabilities: 8 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2002-12-31
  • 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

    -10.9%

    Prior period

    USD 56.25 million

    –

    Current period

    USD 50.09 million

    –

    Exact inputs and evidence

    50091000 − 56249000 = -6158000 USD

    56249000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    50091000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +22.5%

    Prior period

    USD 790,000

    –

    Current period

    USD 968,000

    –

    Exact inputs and evidence

    968000 − 790000 = 178000 USD

    790000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    968000 USD · 2002-01-01 – 2002-12-31

    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

    -48.2%

    Prior period

    USD 3.58 million

    –

    Current period

    USD 1.85 million

    –

    Exact inputs and evidence

    1854000 − 3578000 = -1724000 USD

    3578000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    1854000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -57.9%

    Prior period

    USD 553,000

    –

    Current period

    USD 233,000

    –

    Exact inputs and evidence

    233000 − 553000 = -320000 USD

    553000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    233000 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 50.09 million 100% of revenue
  • Cost of revenue USD 36.64 million 73% of revenue
  • Operating expenses USD 12.07 million 24% of revenue
  • Operating income USD 1.38 million 2.8% of revenue
  • Tax, interest and other Derived USD 414,000 0.8% of revenue
  • Net income USD 968,000 1.9% of revenue

Cash

  • Operating cash flow USD 1.85 million 3.7% of revenue
  • Capital expenditure USD 233,000 0.5% of revenue
  • Free cash flow Derived USD 1.62 million 3.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 97%
  • 1995 98%
  • 1996 99%
  • 1997 98%
  • 1998 95%
  • 1999 Net income was higher than operating income, so the split is not drawn.
  • 2000 Operating loss: operating costs were 101% of revenue.
  • 2001 98%
  • 2002 97%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3175501000 72900000 Derived 2601000 95000 Derived 2506000 -2468000 Derived
Source
1995 1995-01-01 – 1995-12-3180067000 78476000 Derived 1591000 689000 Derived 902000 -2573000 Derived
Source
1996 1996-01-01 – 1996-12-3175836000 75182000 Derived 654000 328000 Derived 326000 461000 Derived
Source
1997 1997-01-01 – 1997-12-3185382000 83747000 Derived 1635000 278000 Derived 1357000 3803000 Derived
Source
1998 1998-01-01 – 1998-12-3198267000 93746000 Derived 4521000 2244000 Derived 2277000 3344000 Derived
Source
1999 1999-01-01 – 1999-12-3174455000 73251000 Derived 1204000 -556000 Derived 1760000 -2270000 Derived
Source
2000 2000-01-01 – 2000-12-3164223000 65060000 Derived -837000 146000 Derived -983000 -1753000 Derived
Source
2001 2001-01-01 – 2001-12-3156249000 55135000 Derived 1114000 324000 Derived 790000 3025000 Derived
Source
2002 2002-01-01 – 2002-12-3150091000 48709000 Derived 1382000 414000 Derived 968000 1621000 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 50.1M 2002
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.106.1M79.6M53.1M26.5M0.0199419982002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue75501000
1995Revenue80067000
1996Revenue75836000
1997Revenue85382000
1998Revenue98267000
1999Revenue74455000
2000Revenue64223000
2001Revenue56249000
2002Revenue50091000

Revenue growth

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

-10.9% 2002
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.18%7%-5%-16%-27%199419982002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year6%
1996Year over year-5.3%
1997Year over year12.6%
1998Year over year15.1%
1999Year over year-24.2%
2000Year over year-13.7%
2001Year over year-12.4%
2002Year over year-10.9%

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 2.8% 2002
Net margin 1.9% 2002
Free cash flow margin 3.2% 2002
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.6.1%3.6%1.1%-1.5%-4.0%199419982002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin3.4%
1995Operating margin2%
1996Operating margin0.9%
1997Operating margin1.9%
1998Operating margin4.6%
1999Operating margin1.6%
2000Operating margin-1.3%
2001Operating margin2%
2002Operating margin2.8%
1994Net margin3.3%
1995Net margin1.1%
1996Net margin0.4%
1997Net margin1.6%
1998Net margin2.3%
1999Net margin2.4%
2000Net margin-1.5%
2001Net margin1.4%
2002Net margin1.9%
1994Free cash flow margin-3.3%
1995Free cash flow margin-3.2%
1996Free cash flow margin0.6%
1997Free cash flow margin4.5%
1998Free cash flow margin3.4%
1999Free cash flow margin-3%
2000Free cash flow margin-2.7%
2001Free cash flow margin5.4%
2002Free cash flow margin3.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.9M 2002
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.6.2M4.2M2.3M262.4K-1.7M199419982002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-487000
1995Operating cash flow-83000
1996Operating cash flow1782000
1997Operating cash flow5681000
1998Operating cash flow5457000
1999Operating cash flow-1178000
2000Operating cash flow-670000
2001Operating cash flow3578000
2002Operating cash flow1854000

Free cash flow

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

USD 1.6M 2002
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.4.3M2.5M615.0K-1.2M-3.1M199419982002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-2468000
1995Free cash flow-2573000
1996Free cash flow461000
1997Free cash flow3803000
1998Free cash flow3344000
1999Free cash flow-2270000
2000Free cash flow-1753000
2001Free cash flow3025000
2002Free cash flow1621000

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.

61.7% 2002
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.67%50%33%17%0%1994-12-3119982002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets47.9%
1996Liabilities / assets43.7%
1997Liabilities / assets54.3%
1998Liabilities / assets58.4%
1999Liabilities / assets47.1%
2000Liabilities / assets45.5%
2001Liabilities / assets45.2%
2002Liabilities / assets61.7%

Current assets to current liabilities

Current assets divided by current liabilities.

2.42× 2002
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.2.63×1.97×1.32×0.66×0.00×1994-12-3119982002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.84×
1996Current assets / current liabilities2.03×
1997Current assets / current liabilities1.59×
1998Current assets / current liabilities1.67×
1999Current assets / current liabilities2.03×
2000Current assets / current liabilities1.88×
2001Current assets / current liabilities2.44×
2002Current assets / current liabilities2.42×

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
1994 1994-01-01 – 1994-12-31
USD 2.51 million
Exact value

Exact value: 2506000 USD

1994-01-01 – 1994-12-31: 2506000 USD Inspect Net Income Open source
Share or cite

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

−USD 487,000
Exact value

Exact value: -487000 USD

1994-01-01 – 1994-12-31: -487000 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 1.98 million
Exact value

Exact value: 1981000 USD

1994-01-01 – 1994-12-31: 1981000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.47 million
Calculation and evidence

-487000 − 1981000 USD

Exact free cash flow: -2468000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
USD 902,000
Exact value

Exact value: 902000 USD

1995-01-01 – 1995-12-31: 902000 USD Inspect Net Income Open source
Share or cite

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

−USD 83,000
Exact value

Exact value: -83000 USD

1995-01-01 – 1995-12-31: -83000 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 2.49 million
Exact value

Exact value: 2490000 USD

1995-01-01 – 1995-12-31: 2490000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.57 million
Calculation and evidence

-83000 − 2490000 USD

Exact free cash flow: -2573000 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
USD 326,000
Exact value

Exact value: 326000 USD

1996-01-01 – 1996-12-31: 326000 USD Inspect Net Income Open source
Share or cite

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

USD 1.78 million
Exact value

Exact value: 1782000 USD

1996-01-01 – 1996-12-31: 1782000 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 1.32 million
Exact value

Exact value: 1321000 USD

1996-01-01 – 1996-12-31: 1321000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 461,000
Calculation and evidence

1782000 − 1321000 USD

Exact free cash flow: 461000 USD

Share or cite

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

1997 1997-01-01 – 1997-12-31
USD 1.36 million
Exact value

Exact value: 1357000 USD

1997-01-01 – 1997-12-31: 1357000 USD Inspect Net Income Open source
Share or cite

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

USD 5.68 million
Exact value

Exact value: 5681000 USD

1997-01-01 – 1997-12-31: 5681000 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 1.88 million
Exact value

Exact value: 1878000 USD

1997-01-01 – 1997-12-31: 1878000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.8 million
Calculation and evidence

5681000 − 1878000 USD

Exact free cash flow: 3803000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
USD 2.28 million
Exact value

Exact value: 2277000 USD

1998-01-01 – 1998-12-31: 2277000 USD Inspect Net Income Open source
Share or cite

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

USD 5.46 million
Exact value

Exact value: 5457000 USD

1998-01-01 – 1998-12-31: 5457000 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 2.11 million
Exact value

Exact value: 2113000 USD

1998-01-01 – 1998-12-31: 2113000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.34 million
Calculation and evidence

5457000 − 2113000 USD

Exact free cash flow: 3344000 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
USD 1.76 million
Exact value

Exact value: 1760000 USD

1999-01-01 – 1999-12-31: 1760000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.18 million
Exact value

Exact value: -1178000 USD

1999-01-01 – 1999-12-31: -1178000 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 1.09 million
Exact value

Exact value: 1092000 USD

1999-01-01 – 1999-12-31: 1092000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.27 million
Calculation and evidence

-1178000 − 1092000 USD

Exact free cash flow: -2270000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 983,000
Exact value

Exact value: -983000 USD

2000-01-01 – 2000-12-31: -983000 USD Inspect Net Income Open source
Share or cite

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

−USD 670,000
Exact value

Exact value: -670000 USD

2000-01-01 – 2000-12-31: -670000 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 1.08 million
Exact value

Exact value: 1083000 USD

2000-01-01 – 2000-12-31: 1083000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.75 million
Calculation and evidence

-670000 − 1083000 USD

Exact free cash flow: -1753000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
USD 790,000
Exact value

Exact value: 790000 USD

2001-01-01 – 2001-12-31: 790000 USD Inspect Net Income Open source
Share or cite

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

USD 3.58 million
Exact value

Exact value: 3578000 USD

2001-01-01 – 2001-12-31: 3578000 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 553,000
Exact value

Exact value: 553000 USD

2001-01-01 – 2001-12-31: 553000 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

3578000 − 553000 USD

Exact free cash flow: 3025000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
USD 968,000
Exact value

Exact value: 968000 USD

2002-01-01 – 2002-12-31: 968000 USD Inspect Net Income Open source
Share or cite

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

USD 1.85 million
Exact value

Exact value: 1854000 USD

2002-01-01 – 2002-12-31: 1854000 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 233,000
Exact value

Exact value: 233000 USD

2002-01-01 – 2002-12-31: 233000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.62 million
Calculation and evidence

1854000 − 233000 USD

Exact free cash flow: 1621000 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.

33 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000034645, 34645, edgar:34645