FAFCO INC

EDGAR

39 filing records in this dataset, filed from 1995-11-14 to 2003-11-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.76 million USD

2003-09-30 · USD

Exact inputs and evidence

Net margin

-4.79%

2003-09-30 · %

Exact inputs and evidence

Operating cash flow

411 thousand USD

2003-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 791000 USD Source
  • Operating Cash Flow: 379800 USD Source
Cash and cash equivalents
586 thousand USD Source
Exact value

586400 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.

Net income

133 thousand USD

2002-10-01 – 2003-09-30

Exact inputs and evidence
  • Net income: 570100 USD · 2002-01-01 – 2002-12-31 Source
  • Net income: 581600 USD · 2002-01-01 – 2002-09-30 Source
  • Net income: 129600 USD · 2003-01-01 – 2003-03-31 Source
  • Net income: 147200 USD · 2003-04-01 – 2003-06-30 Source
  • Net income: -132000 USD · 2003-07-01 – 2003-09-30 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: 2003-11-13.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2002-12-31
  • operating income: No compatible figures in this window
  • Net income: 10 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2002-12-31
  • capital expenditure: No compatible figures in this window
  • Total assets: 9 of 11 periods available· newest 2002-12-31
  • Total liabilities: 9 of 11 periods available· newest 2002-12-31
  • Current assets: 9 of 11 periods available· newest 2002-12-31
  • Current liabilities: 9 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 10 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

    +23.4%

    Prior period

    USD 12.13 million

    –

    Current period

    USD 14.97 million

    –

    Exact inputs and evidence

    14973200 − 12133100 = 2840100 USD

    12133100 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    14973200 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

    +523.1%

    Prior period

    USD 91,500

    –

    Current period

    USD 570,100

    –

    Exact inputs and evidence

    570100 − 91500 = 478600 USD

    91500 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    570100 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

    +18.4%

    Prior period

    USD 752,400

    –

    Current period

    USD 890,500

    –

    Exact inputs and evidence

    890500 − 752400 = 138100 USD

    752400 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    890500 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.

Comparable inputs unavailable for: Capital expenditure.

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 14.97 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 570,100 3.8% of revenue

Cash

  • Operating cash flow USD 890,500 5.9% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Not shown: operating income or net income is not reported.
  • 1994 Not shown: operating income or net income is not reported.
  • 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.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1993-01-01 – 1993-12-319282300 UnavailableUnavailableUnavailable854900 Unavailable
Source
1994 1994-01-01 – 1994-12-3110634800 UnavailableUnavailableUnavailable454500 Unavailable
Source
1995 1995-01-01 – 1995-12-317915800 UnavailableUnavailableUnavailable-1918300 Unavailable
Source
1996 1996-01-01 – 1996-12-318922600 UnavailableUnavailableUnavailable311400 Unavailable
Source
1997 1997-01-01 – 1997-12-3110723300 UnavailableUnavailableUnavailable866000 Unavailable
Source
1998 1998-01-01 – 1998-12-3111266400 UnavailableUnavailableUnavailable841600 Unavailable
Source
1999 1999-01-01 – 1999-12-3110638800 UnavailableUnavailableUnavailable241000 Unavailable
Source
2000 2000-01-01 – 2000-12-3111474100 UnavailableUnavailableUnavailable-60200 Unavailable
Source
2001 2001-01-01 – 2001-12-3112133100 UnavailableUnavailableUnavailable91500 Unavailable
Source
2002 2002-01-01 – 2002-12-3114973200 UnavailableUnavailableUnavailable570100 Unavailable
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 15M 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.16.2M12.1M8.1M4.0M0.0199319982002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue9282300
1994Revenue10634800
1995Revenue7915800
1996Revenue8922600
1997Revenue10723300
1998Revenue11266400
1999Revenue10638800
2000Revenue11474100
2001Revenue12133100
2002Revenue14973200

Revenue growth

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

23.4% 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.27%13%-1%-15%-29%199319982002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year14.6%
1995Year over year-25.6%
1996Year over year12.7%
1997Year over year20.2%
1998Year over year5.1%
1999Year over year-5.6%
2000Year over year7.9%
2001Year over year5.7%
2002Year over year23.4%

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 3.8% 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.11.9%2.2%-7.5%-17.2%-26.9%1993-12-311998-12-312002-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Operating marginNot reported
1994-12-31Operating marginNot reported
1995-12-31Operating marginNot reported
1996-12-31Operating marginNot reported
1997-12-31Operating marginNot reported
1998-12-31Operating marginNot reported
1999-12-31Operating marginNot reported
2000-12-31Operating marginNot reported
2001-12-31Operating marginNot reported
2002-12-31Operating marginNot reported
1993Net margin9.2%
1994Net margin4.3%
1995Net margin-24.2%
1996Net margin3.5%
1997Net margin8.1%
1998Net margin7.5%
1999Net margin2.3%
2000Net margin-0.5%
2001Net margin0.8%
2002Net margin3.8%
1993Free cash flow marginNot reported
1994Free cash flow marginNot reported
1995Free cash flow marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 890.5K 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.1.0M521.3K11.5K-498.3K-1.0M199319982002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flow125100
1994Operating cash flow340200
1995Operating cash flow-867500
1996Operating cash flow-270200
1997Operating cash flow876400
1998Operating cash flow752100
1999Operating cash flow571800
2000Operating cash flow872600
2001Operating cash flow752400
2002Operating cash flow890500

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flowUnavailable
1994Free cash flowUnavailable
1995Free cash flowUnavailable
1996Free cash flowUnavailable
1997Free cash flowUnavailable
1998Free cash flowUnavailable
1999Free cash flowUnavailable
2000Free cash flowUnavailable
2001Free cash flowUnavailable
2002Free cash flowUnavailable

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.

61.9% 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.88%66%44%22%0%1993-12-3119982002
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Liabilities / assetsNot reportedNo source recorded
1994Liabilities / assets48.4%
1995Liabilities / assets81.9%
1996Liabilities / assets72.9%
1997Liabilities / assets54%
1998Liabilities / assets46.3%
1999Liabilities / assets37.3%
2000Liabilities / assets67.6%
2001Liabilities / assets67.9%
2002Liabilities / assets61.9%

Current assets to current liabilities

Current assets divided by current liabilities.

1.81× 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.2.94×2.20×1.47×0.73×0.00×1993-12-3119982002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994Current assets / current liabilities2.44×
1995Current assets / current liabilities1.11×
1996Current assets / current liabilities1.58×
1997Current assets / current liabilities2.42×
1998Current assets / current liabilities2.72×
1999Current assets / current liabilities1.81×
2000Current assets / current liabilities1.26×
2001Current assets / current liabilities1.12×
2002Current assets / current liabilities1.81×

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
1993 1993-01-01 – 1993-12-31
USD 854,900
Exact value

Exact value: 854900 USD

1993-01-01 – 1993-12-31: 854900 USD Inspect Net Income Open source
Share or cite

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

USD 125,100
Exact value

Exact value: 125100 USD

1993-01-01 – 1993-12-31: 125100 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1994 1994-01-01 – 1994-12-31
USD 454,500
Exact value

Exact value: 454500 USD

1994-01-01 – 1994-12-31: 454500 USD Inspect Net Income Open source
Share or cite

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

USD 340,200
Exact value

Exact value: 340200 USD

1994-01-01 – 1994-12-31: 340200 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1995 1995-01-01 – 1995-12-31
−USD 1.92 million
Exact value

Exact value: -1918300 USD

1995-01-01 – 1995-12-31: -1918300 USD Inspect Net Income Open source
Share or cite

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

−USD 867,500
Exact value

Exact value: -867500 USD

1995-01-01 – 1995-12-31: -867500 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1996 1996-01-01 – 1996-12-31
USD 311,400
Exact value

Exact value: 311400 USD

1996-01-01 – 1996-12-31: 311400 USD Inspect Net Income Open source
Share or cite

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

−USD 270,200
Exact value

Exact value: -270200 USD

1996-01-01 – 1996-12-31: -270200 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1997 1997-01-01 – 1997-12-31
USD 866,000
Exact value

Exact value: 866000 USD

1997-01-01 – 1997-12-31: 866000 USD Inspect Net Income Open source
Share or cite

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

USD 876,400
Exact value

Exact value: 876400 USD

1997-01-01 – 1997-12-31: 876400 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1998 1998-01-01 – 1998-12-31
USD 841,600
Exact value

Exact value: 841600 USD

1998-01-01 – 1998-12-31: 841600 USD Inspect Net Income Open source
Share or cite

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

USD 752,100
Exact value

Exact value: 752100 USD

1998-01-01 – 1998-12-31: 752100 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

1999 1999-01-01 – 1999-12-31
USD 241,000
Exact value

Exact value: 241000 USD

1999-01-01 – 1999-12-31: 241000 USD Inspect Net Income Open source
Share or cite

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

USD 571,800
Exact value

Exact value: 571800 USD

1999-01-01 – 1999-12-31: 571800 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2000 2000-01-01 – 2000-12-31
−USD 60,200
Exact value

Exact value: -60200 USD

2000-01-01 – 2000-12-31: -60200 USD Inspect Net Income Open source
Share or cite

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

USD 872,600
Exact value

Exact value: 872600 USD

2000-01-01 – 2000-12-31: 872600 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2001 2001-01-01 – 2001-12-31
USD 91,500
Exact value

Exact value: 91500 USD

2001-01-01 – 2001-12-31: 91500 USD Inspect Net Income Open source
Share or cite

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

USD 752,400
Exact value

Exact value: 752400 USD

2001-01-01 – 2001-12-31: 752400 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2002 2002-01-01 – 2002-12-31
USD 570,100
Exact value

Exact value: 570100 USD

2002-01-01 – 2002-12-31: 570100 USD Inspect Net Income Open source
Share or cite

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

USD 890,500
Exact value

Exact value: 890500 USD

2002-01-01 – 2002-12-31: 890500 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

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.

39 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000352956, 352956, edgar:352956