HEIN WERNER CORP

EDGAR

15 filing records in this dataset, filed from 1995-03-17 to 1998-05-12. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

8.87 million USD

1998-03-28 · USD

Exact inputs and evidence

Operating margin

0%

1998-03-28 · %

Exact inputs and evidence

Operating cash flow

431 thousand USD

1998-03-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: 431000 USD Source

Free cash flow

126 thousand USD

1998-03-28 · USD

Exact inputs and evidence
  • Operating Cash Flow: 431000 USD Source
  • Capital Expenditure: 305000 USD Source
Cash and cash equivalents
8.51 million USD Source
Exact value

8514000 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: 1998-05-12.

Financial data available through: 1997-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 1997-12-31
  • Operating income: 6 of 11 periods available· newest 1997-12-31
  • Net income: 6 of 11 periods available· newest 1997-12-31
  • Operating cash flow: 6 of 11 periods available· newest 1997-12-31
  • Capital expenditure: 6 of 11 periods available· newest 1997-12-31
  • Total assets: 6 of 11 periods available· newest 1997-12-31
  • Total liabilities: 1 of 11 periods available· newest 1996-12-31
  • Current assets: 1 of 11 periods available· newest 1996-12-31
  • Current liabilities: 1 of 11 periods available· newest 1996-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 1997-12-31
  • 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

    -6.4%

    Prior period

    USD 41.7 million

    –

    Current period

    USD 39.04 million

    –

    Exact inputs and evidence

    39037000 − 41696000 = -2659000 USD

    41696000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    39037000 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +189.5%

    Prior period

    USD 2.18 million

    –

    Current period

    USD 6.3 million

    –

    Exact inputs and evidence

    6299000 − 2176000 = 4123000 USD

    2176000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    6299000 USD · 1997-01-01 – 1997-12-31

    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

    -107.4%

    Prior period

    USD 2.98 million

    –

    Current period

    −USD 220,000

    –

    Exact inputs and evidence

    -220000 − 2975000 = -3195000 USD

    2975000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    -220000 USD · 1997-01-01 – 1997-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -24.6%

    Prior period

    USD 1.14 million

    –

    Current period

    USD 859,000

    –

    Exact inputs and evidence

    859000 − 1139000 = -280000 USD

    1139000 USD · 1996-01-01 – 1996-12-31

    Inspect prior input Prior source

    859000 USD · 1997-01-01 – 1997-12-31

    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.

1997 1997-01-01 – 1997-12-31

  • Revenue USD 39.04 million 100% of revenue
  • Operating costs Derived USD 37.23 million 95% of revenue
  • Operating income USD 1.81 million 4.6% of revenue
  • Tax, interest and other Derived −USD 4.49 million −12% of revenue
  • Net income USD 6.3 million 16% of revenue

Cash

  • Operating cash flow −USD 220,000 −0.6% of revenue
  • Capital expenditure USD 859,000 2.2% of revenue
  • Free cash flow Derived −USD 1.08 million −2.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1992 Net loss: net income was −4.1% of revenue.
  • 1993 Operating loss: operating costs were 100% of revenue.
  • 1994 97%
  • 1995 95%
  • 1996 93%
  • 1997 Net income was higher than operating income, so the split is not drawn.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1992 1992-01-01 – 1992-12-3160258000 59204000 Derived 1054000 3541000 Derived -2487000 802000 Derived
Source
1993 1993-01-01 – 1993-12-3160328000 60419000 Derived -91000 1485000 Derived -1576000 1697000 Derived
Source
1994 1994-01-01 – 1994-12-3167100000 65211000 Derived 1889000 1062000 Derived 827000 402000 Derived
Source
1995 1995-01-01 – 1995-12-3141819000 39882000 Derived 1937000 924000 Derived 1013000 -635000 Derived
Source
1996 1996-01-01 – 1996-12-3141696000 38726000 Derived 2970000 794000 Derived 2176000 1836000 Derived
Source
1997 1997-01-01 – 1997-12-3139037000 37228000 Derived 1809000 -4490000 Derived 6299000 -1079000 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 39M 1997
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.72.5M54.4M36.2M18.1M0.0199219951997
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Revenue60258000
1993Revenue60328000
1994Revenue67100000
1995Revenue41819000
1996Revenue41696000
1997Revenue39037000

Revenue growth

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

-6.4% 1997
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.15%1%-13%-27%-42%199219951997
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1992Year over yearNo prior comparable period
1993Year over year0.1%
1994Year over year11.2%
1995Year over year-37.7%
1996Year over year-0.3%
1997Year over year-6.4%

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.

Operating margin 4.6% 1997
Net margin 16.1% 1997
Free cash flow margin -2.8% 1997
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.17.8%11.9%6.0%0.1%-5.7%199219951997
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1992Operating margin1.7%
1993Operating margin-0.2%
1994Operating margin2.8%
1995Operating margin4.6%
1996Operating margin7.1%
1997Operating margin4.6%
1992Net margin-4.1%
1993Net margin-2.6%
1994Net margin1.2%
1995Net margin2.4%
1996Net margin5.2%
1997Net margin16.1%
1992Free cash flow margin1.3%
1993Free cash flow margin2.8%
1994Free cash flow margin0.6%
1995Free cash flow margin-1.5%
1996Free cash flow margin4.4%
1997Free cash flow margin-2.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -220K 1997
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.3.2M2.3M1.4M451.0K-475.6K199219951997
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Operating cash flow2343000
1993Operating cash flow2845000
1994Operating cash flow1139000
1995Operating cash flow539000
1996Operating cash flow2975000
1997Operating cash flow-220000

Free cash flow

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

USD -1.1M 1997
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.2.1M1.2M378.5K-466.9K-1.3M199219951997
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1992Free cash flow802000
1993Free cash flow1697000
1994Free cash flow402000
1995Free cash flow-635000
1996Free cash flow1836000
1997Free cash flow-1079000

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.

60.7% 1996
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.66%49%33%16%0%1992-12-311995-12-311997-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1992-12-31Liabilities / assetsNot reported
1993-12-31Liabilities / assetsNot reported
1994-12-31Liabilities / assetsNot reported
1995-12-31Liabilities / assetsNot reported
1996Liabilities / assets60.7%
1997-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

2.29× 1996
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.2.47×1.85×1.24×0.62×0.00×1992-12-311995-12-311997-12-31
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1992-12-31Current assets / current liabilitiesNot reportedNo source recorded
1993-12-31Current assets / current liabilitiesNot reportedNo source recorded
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995-12-31Current assets / current liabilitiesNot reportedNo source recorded
1996Current assets / current liabilities2.29×
1997-12-31Current assets / current liabilitiesNot reportedNo source recorded

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
1992 1992-01-01 – 1992-12-31
−USD 2.49 million
Exact value

Exact value: -2487000 USD

1992-01-01 – 1992-12-31: -2487000 USD Inspect Net Income Open source
Share or cite

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

USD 2.34 million
Exact value

Exact value: 2343000 USD

1992-01-01 – 1992-12-31: 2343000 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 1.54 million
Exact value

Exact value: 1541000 USD

1992-01-01 – 1992-12-31: 1541000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 802,000
Calculation and evidence

2343000 − 1541000 USD

Exact free cash flow: 802000 USD

Share or cite

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

1993 1993-01-01 – 1993-12-31
−USD 1.58 million
Exact value

Exact value: -1576000 USD

1993-01-01 – 1993-12-31: -1576000 USD Inspect Net Income Open source
Share or cite

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

USD 2.85 million
Exact value

Exact value: 2845000 USD

1993-01-01 – 1993-12-31: 2845000 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: 1148000 USD

1993-01-01 – 1993-12-31: 1148000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.7 million
Calculation and evidence

2845000 − 1148000 USD

Exact free cash flow: 1697000 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
USD 827,000
Exact value

Exact value: 827000 USD

1994-01-01 – 1994-12-31: 827000 USD Inspect Net Income Open source
Share or cite

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

USD 1.14 million
Exact value

Exact value: 1139000 USD

1994-01-01 – 1994-12-31: 1139000 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 737,000
Exact value

Exact value: 737000 USD

1994-01-01 – 1994-12-31: 737000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 402,000
Calculation and evidence

1139000 − 737000 USD

Exact free cash flow: 402000 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 1.01 million
Exact value

Exact value: 1013000 USD

1995-01-01 – 1995-12-31: 1013000 USD Inspect Net Income Open source
Share or cite

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

USD 539,000
Exact value

Exact value: 539000 USD

1995-01-01 – 1995-12-31: 539000 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 1.17 million
Exact value

Exact value: 1174000 USD

1995-01-01 – 1995-12-31: 1174000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 635,000
Calculation and evidence

539000 − 1174000 USD

Exact free cash flow: -635000 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 2.18 million
Exact value

Exact value: 2176000 USD

1996-01-01 – 1996-12-31: 2176000 USD Inspect Net Income Open source
Share or cite

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

USD 2.98 million
Exact value

Exact value: 2975000 USD

1996-01-01 – 1996-12-31: 2975000 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: 1139000 USD

1996-01-01 – 1996-12-31: 1139000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.84 million
Calculation and evidence

2975000 − 1139000 USD

Exact free cash flow: 1836000 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 6.3 million
Exact value

Exact value: 6299000 USD

1997-01-01 – 1997-12-31: 6299000 USD Inspect Net Income Open source
Share or cite

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

−USD 220,000
Exact value

Exact value: -220000 USD

1997-01-01 – 1997-12-31: -220000 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 859,000
Exact value

Exact value: 859000 USD

1997-01-01 – 1997-12-31: 859000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.08 million
Calculation and evidence

-220000 − 859000 USD

Exact free cash flow: -1079000 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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000046613, 46613, edgar:46613