FEDERAL SCREW WORKS

EDGAR

49 filing records in this dataset, filed from 1995-02-14 to 2005-02-11. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

20.5 million USD

2004-12-31 · USD

Exact inputs and evidence

Net margin

-6.68%

2004-12-31 · %

Exact inputs and evidence
Cash and cash equivalents
142 thousand USD Source
Exact value

142000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Revenue

88.9 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Revenue: 24371000 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 90658205 USD · 2003-07-01 – 2004-06-30 Source
  • Revenue: 66600000 USD · 2003-07-01 – 2004-03-31 Source
  • Revenue: 19968000 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 20455000 USD · 2004-10-01 – 2004-12-31 Source

Net income

-1.23 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Net income: 531000 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: 1249178 USD · 2003-07-01 – 2004-06-30 Source
  • Net income: 646000 USD · 2003-07-01 – 2004-03-31 Source
  • Net income: -1003000 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: -1366000 USD · 2004-10-01 – 2004-12-31 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2005-02-11.

Financial data available through: 2004-06-30.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2004-06-30
  • operating income: No compatible figures in this window
  • Net income: 11 of 11 periods available· newest 2004-06-30
  • Operating cash flow: 11 of 11 periods available· newest 2004-06-30
  • Capital expenditure: 11 of 11 periods available· newest 2004-06-30
  • Total assets: 11 of 11 periods available· newest 2004-06-30
  • liabilities: No compatible figures in this window
  • Current assets: 11 of 11 periods available· newest 2004-06-30
  • Current liabilities: 11 of 11 periods available· newest 2004-06-30
  • Cash and cash equivalents: 11 of 11 periods available· newest 2004-06-30
  • 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

    -4.9%

    Prior period

    USD 95.38 million

    –

    Current period

    USD 90.66 million

    –

    Exact inputs and evidence

    90658205 − 95378392 = -4720187 USD

    95378392 USD · 2002-07-01 – 2003-06-30

    Inspect prior input Prior source

    90658205 USD · 2003-07-01 – 2004-06-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    -62.2%

    Prior period

    USD 3.3 million

    –

    Current period

    USD 1.25 million

    –

    Exact inputs and evidence

    1249178 − 3302877 = -2053699 USD

    3302877 USD · 2002-07-01 – 2003-06-30

    Inspect prior input Prior source

    1249178 USD · 2003-07-01 – 2004-06-30

    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

    -22.7%

    Prior period

    USD 11.07 million

    –

    Current period

    USD 8.56 million

    –

    Exact inputs and evidence

    8562856 − 11073170 = -2510314 USD

    11073170 USD · 2002-07-01 – 2003-06-30

    Inspect prior input Prior source

    8562856 USD · 2003-07-01 – 2004-06-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +57.9%

    Prior period

    USD 5.72 million

    –

    Current period

    USD 9.03 million

    –

    Exact inputs and evidence

    9032475 − 5721886 = 3310589 USD

    5721886 USD · 2002-07-01 – 2003-06-30

    Inspect prior input Prior source

    9032475 USD · 2003-07-01 – 2004-06-30

    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.

2004 2003-07-01 – 2004-06-30

  • Revenue USD 90.66 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income USD 1.25 million 1.4% of revenue

Cash

  • Operating cash flow USD 8.56 million 9.4% of revenue
  • Capital expenditure USD 9.03 million 10% of revenue
  • Free cash flow Derived −USD 469,619 −0.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-07-01 – 1995-06-3090502562 UnavailableUnavailableUnavailable4240513 -3088924 Derived
Source
1996 1995-07-01 – 1996-06-3092794306 UnavailableUnavailableUnavailable4391499 2244533 Derived
Source
1997 1996-07-01 – 1997-06-30102682635 UnavailableUnavailableUnavailable7174613 9058845 Derived
Source
1998 1997-07-01 – 1998-06-30106888711 UnavailableUnavailableUnavailable7826698 2107612 Derived
Source
1999 1998-07-01 – 1999-06-30118610185 UnavailableUnavailableUnavailable8205584 714264 Derived
Source
2000 1999-07-01 – 2000-06-30121811494 UnavailableUnavailableUnavailable9752388 2921422 Derived
Source
2001 2000-07-01 – 2001-06-30105911792 UnavailableUnavailableUnavailable4642924 -5566112 Derived
Source
2002 2001-07-01 – 2002-06-3095496398 UnavailableUnavailableUnavailable4505395 4158609 Derived
Source
2003 2002-07-01 – 2003-06-3095378392 UnavailableUnavailableUnavailable3302877 5351284 Derived
Source
2004 2003-07-01 – 2004-06-3090658205 UnavailableUnavailableUnavailable1249178 -469619 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 90.7M 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.131.6M98.7M65.8M32.9M0.0199520002004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue90502562
1996Revenue92794306
1997Revenue102682635
1998Revenue106888711
1999Revenue118610185
2000Revenue121811494
2001Revenue105911792
2002Revenue95496398
2003Revenue95378392
2004Revenue90658205

Revenue growth

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

-4.9% 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.14.1%6.8%-0.5%-7.8%-15.1%199520002004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over year12.1%
1996Year over year2.5%
1997Year over year10.7%
1998Year over year4.1%
1999Year over year11%
2000Year over year2.7%
2001Year over year-13.1%
2002Year over year-9.8%
2003Year over year-0.1%
2004Year over year-4.9%

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.

Net margin 1.4% 2004
Free cash flow margin -0.5% 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.9.9%5.9%1.8%-2.3%-6.4%1995-06-302000-06-302004-06-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995-06-30Operating marginNot reported
1996-06-30Operating marginNot reported
1997-06-30Operating marginNot reported
1998-06-30Operating marginNot reported
1999-06-30Operating marginNot reported
2000-06-30Operating marginNot reported
2001-06-30Operating marginNot reported
2002-06-30Operating marginNot reported
2003-06-30Operating marginNot reported
2004-06-30Operating marginNot reported
1995Net margin4.7%
1996Net margin4.7%
1997Net margin7%
1998Net margin7.3%
1999Net margin6.9%
2000Net margin8%
2001Net margin4.4%
2002Net margin4.7%
2003Net margin3.5%
2004Net margin1.4%
1995Free cash flow margin-3.4%
1996Free cash flow margin2.4%
1997Free cash flow margin8.8%
1998Free cash flow margin2%
1999Free cash flow margin0.6%
2000Free cash flow margin2.4%
2001Free cash flow margin-5.3%
2002Free cash flow margin4.4%
2003Free cash flow margin5.6%
2004Free cash flow margin-0.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 8.6M 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.17.2M12.9M8.6M4.3M0.0199520002004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow4354429
1996Operating cash flow7926859
1997Operating cash flow15930545
1998Operating cash flow10474433
1999Operating cash flow8493447
2000Operating cash flow12899068
2001Operating cash flow6838756
2002Operating cash flow11700319
2003Operating cash flow11073170
2004Operating cash flow8562856

Free cash flow

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

USD -469.6K 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.10.2M6.0M1.7M-2.5M-6.7M199520002004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-3088924
1996Free cash flow2244533
1997Free cash flow9058845
1998Free cash flow2107612
1999Free cash flow714264
2000Free cash flow2921422
2001Free cash flow-5566112
2002Free cash flow4158609
2003Free cash flow5351284
2004Free cash flow-469619

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
1995-06-30Liabilities / assetsNot reported
1996-06-30Liabilities / assetsNot reported
1997-06-30Liabilities / assetsNot reported
1998-06-30Liabilities / assetsNot reported
1999-06-30Liabilities / assetsNot reported
2000-06-30Liabilities / assetsNot reported
2001-06-30Liabilities / assetsNot reported
2002-06-30Liabilities / assetsNot reported
2003-06-30Liabilities / assetsNot reported
2004-06-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.75× 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.2.97×2.23×1.49×0.74×0.00×199520002004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities2.18×
1996Current assets / current liabilities2.18×
1997Current assets / current liabilities1.59×
1998Current assets / current liabilities1.77×
1999Current assets / current liabilities2.08×
2000Current assets / current liabilities1.97×
2001Current assets / current liabilities2.58×
2002Current assets / current liabilities2.51×
2003Current assets / current liabilities2.63×
2004Current assets / current liabilities2.75×

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 4.24 million
Exact value

Exact value: 4240513 USD

1994-07-01 – 1995-06-30: 4240513 USD Inspect Net Income Open source
Share or cite

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

USD 4.35 million
Exact value

Exact value: 4354429 USD

1994-07-01 – 1995-06-30: 4354429 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 7.44 million
Exact value

Exact value: 7443353 USD

1994-07-01 – 1995-06-30: 7443353 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.09 million
Calculation and evidence

4354429 − 7443353 USD

Exact free cash flow: -3088924 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 4.39 million
Exact value

Exact value: 4391499 USD

1995-07-01 – 1996-06-30: 4391499 USD Inspect Net Income Open source
Share or cite

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

USD 7.93 million
Exact value

Exact value: 7926859 USD

1995-07-01 – 1996-06-30: 7926859 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 5.68 million
Exact value

Exact value: 5682326 USD

1995-07-01 – 1996-06-30: 5682326 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.24 million
Calculation and evidence

7926859 − 5682326 USD

Exact free cash flow: 2244533 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 7.17 million
Exact value

Exact value: 7174613 USD

1996-07-01 – 1997-06-30: 7174613 USD Inspect Net Income Open source
Share or cite

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

USD 15.93 million
Exact value

Exact value: 15930545 USD

1996-07-01 – 1997-06-30: 15930545 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 6.87 million
Exact value

Exact value: 6871700 USD

1996-07-01 – 1997-06-30: 6871700 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.06 million
Calculation and evidence

15930545 − 6871700 USD

Exact free cash flow: 9058845 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 7.83 million
Exact value

Exact value: 7826698 USD

1997-07-01 – 1998-06-30: 7826698 USD Inspect Net Income Open source
Share or cite

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

USD 10.47 million
Exact value

Exact value: 10474433 USD

1997-07-01 – 1998-06-30: 10474433 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 8.37 million
Exact value

Exact value: 8366821 USD

1997-07-01 – 1998-06-30: 8366821 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.11 million
Calculation and evidence

10474433 − 8366821 USD

Exact free cash flow: 2107612 USD

Share or cite

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

1999 1998-07-01 – 1999-06-30
USD 8.21 million
Exact value

Exact value: 8205584 USD

1998-07-01 – 1999-06-30: 8205584 USD Inspect Net Income Open source
Share or cite

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

USD 8.49 million
Exact value

Exact value: 8493447 USD

1998-07-01 – 1999-06-30: 8493447 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 7.78 million
Exact value

Exact value: 7779183 USD

1998-07-01 – 1999-06-30: 7779183 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 714,264
Calculation and evidence

8493447 − 7779183 USD

Exact free cash flow: 714264 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 9.75 million
Exact value

Exact value: 9752388 USD

1999-07-01 – 2000-06-30: 9752388 USD Inspect Net Income Open source
Share or cite

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

USD 12.9 million
Exact value

Exact value: 12899068 USD

1999-07-01 – 2000-06-30: 12899068 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 9.98 million
Exact value

Exact value: 9977646 USD

1999-07-01 – 2000-06-30: 9977646 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.92 million
Calculation and evidence

12899068 − 9977646 USD

Exact free cash flow: 2921422 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 4.64 million
Exact value

Exact value: 4642924 USD

2000-07-01 – 2001-06-30: 4642924 USD Inspect Net Income Open source
Share or cite

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

USD 6.84 million
Exact value

Exact value: 6838756 USD

2000-07-01 – 2001-06-30: 6838756 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 12.4 million
Exact value

Exact value: 12404868 USD

2000-07-01 – 2001-06-30: 12404868 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.57 million
Calculation and evidence

6838756 − 12404868 USD

Exact free cash flow: -5566112 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 4.51 million
Exact value

Exact value: 4505395 USD

2001-07-01 – 2002-06-30: 4505395 USD Inspect Net Income Open source
Share or cite

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

USD 11.7 million
Exact value

Exact value: 11700319 USD

2001-07-01 – 2002-06-30: 11700319 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 7.54 million
Exact value

Exact value: 7541710 USD

2001-07-01 – 2002-06-30: 7541710 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.16 million
Calculation and evidence

11700319 − 7541710 USD

Exact free cash flow: 4158609 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 3.3 million
Exact value

Exact value: 3302877 USD

2002-07-01 – 2003-06-30: 3302877 USD Inspect Net Income Open source
Share or cite

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

USD 11.07 million
Exact value

Exact value: 11073170 USD

2002-07-01 – 2003-06-30: 11073170 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 5.72 million
Exact value

Exact value: 5721886 USD

2002-07-01 – 2003-06-30: 5721886 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.35 million
Calculation and evidence

11073170 − 5721886 USD

Exact free cash flow: 5351284 USD

Share or cite

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

2004 2003-07-01 – 2004-06-30
USD 1.25 million
Exact value

Exact value: 1249178 USD

2003-07-01 – 2004-06-30: 1249178 USD Inspect Net Income Open source
Share or cite

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

USD 8.56 million
Exact value

Exact value: 8562856 USD

2003-07-01 – 2004-06-30: 8562856 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 9.03 million
Exact value

Exact value: 9032475 USD

2003-07-01 – 2004-06-30: 9032475 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 469,619
Calculation and evidence

8562856 − 9032475 USD

Exact free cash flow: -469619 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.

49 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000034908, 34908, edgar:34908