SAUCONY INC

EDGAR

49 filing records in this dataset, filed from 1995-05-12 to 2013-07-22. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

-1.78 million USD

2005-07-01 · USD

Exact inputs and evidence

Operating margin

122.4%

2005-07-01 · %

Exact inputs and evidence
  • Operating Income: 2864000 USD Source
  • Operating Income: 5044000 USD Source
  • Revenue: 40166000 USD Source
  • Revenue: 41947000 USD Source

Operating cash flow

2.57 million USD

2005-07-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1552000 USD Source
  • Operating Cash Flow: -4119000 USD Source

Free cash flow

2.41 million USD

2005-07-01 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1552000 USD Source
  • Operating Cash Flow: -4119000 USD Source
  • Capital Expenditure: 390000 USD Source
  • Capital Expenditure: 235000 USD Source
Cash and cash equivalents
28.4 million USD Source
Exact value

28437000 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: 2013-07-22.

Financial data available through: 2004-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2004-12-31
  • Operating income: 10 of 11 periods available· newest 2004-12-31
  • Net income: 11 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2004-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2004-12-31
  • Total assets: 9 of 11 periods available· newest 2004-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 9 of 11 periods available· newest 2004-12-31
  • Current liabilities: 9 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2004-12-31
  • 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

    +22.2%

    Prior period

    USD 136.45 million

    –

    Current period

    USD 166.68 million

    –

    Exact inputs and evidence

    166676000 − 136445000 = 30231000 USD

    136445000 USD · 2003-01-03 – 2004-01-02

    Inspect prior input Prior source

    166676000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +22.7%

    Prior period

    USD 8.49 million

    –

    Current period

    USD 10.42 million

    –

    Exact inputs and evidence

    10418000 − 8488000 = 1930000 USD

    8488000 USD · 2003-01-03 – 2004-01-02

    Inspect prior input Prior source

    10418000 USD · 2004-01-01 – 2004-12-31

    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

    -16.4%

    Prior period

    USD 15.05 million

    –

    Current period

    USD 12.58 million

    –

    Exact inputs and evidence

    12580000 − 15045000 = -2465000 USD

    15045000 USD · 2003-01-03 – 2004-01-02

    Inspect prior input Prior source

    12580000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +172.4%

    Prior period

    USD 1.67 million

    –

    Current period

    USD 4.54 million

    –

    Exact inputs and evidence

    4541000 − 1667000 = 2874000 USD

    1667000 USD · 2003-01-03 – 2004-01-02

    Inspect prior input Prior source

    4541000 USD · 2004-01-01 – 2004-12-31

    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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 166.68 million 100% of revenue
  • Operating costs Derived USD 148.5 million 89% of revenue
  • Operating income USD 18.18 million 11% of revenue
  • Tax, interest and other Derived USD 7.76 million 4.7% of revenue
  • Net income USD 10.42 million 6.3% of revenue

Cash

  • Operating cash flow USD 12.58 million 7.5% of revenue
  • Capital expenditure USD 4.54 million 2.7% of revenue
  • Free cash flow Derived USD 8.04 million 4.8% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 95%
  • 1999 88%
  • 2001 90%
  • 2002 Operating loss: operating costs were 100% of revenue.
  • 2003 93%
  • 2004 90%
  • 2004 89%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-01-04 – 1997-01-0391879000 UnavailableUnavailableUnavailable1106000 -6015000 Derived
Source
1998 1997-01-03 – 1998-01-0293962000 UnavailableUnavailableUnavailable-4330000 -2815000 Derived
Source
1999 1998-01-02 – 1999-01-01105810000 100069000 Derived 5741000 2162000 Derived 3579000 1220000 Derived
Source
1999 1999-01-01 – 1999-12-31155887000 137691000 Derived 18196000 7877000 Derived 10319000 3844000 Derived
Source
2001 2000-01-06 – 2001-01-05167920000 151797000 Derived 16123000 7160000 Derived 8963000 2481000 Derived
Source
2002 2001-01-05 – 2002-01-04132364000 132633000 Derived -269000 671000 Derived -940000 20262000 Derived
Source
2003 2002-01-04 – 2003-01-03133499000 124556000 Derived 8943000 3700000 Derived 5243000 12453000 Derived
Source
2004 2003-01-03 – 2004-01-02136445000 123448000 Derived 12997000 4509000 Derived 8488000 13378000 Derived
Source
2004 2004-01-01 – 2004-12-31166676000 148499000 Derived 18177000 7759000 Derived 10418000 8039000 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 166.7M 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.181.4M136.0M90.7M45.3M0.0199620012004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue78840000
1997Revenue91879000
1998Revenue93962000
1999Revenue105810000
1999Revenue155887000
2001Revenue167920000
2002Revenue132364000
2003Revenue133499000
2004Revenue136445000
2004Revenue166676000

Revenue growth

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

22.2% 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.53%32%10%-12%-34%199620012004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over year-27.6%
1997Year over year16.5%
1998Year over year2.3%
1999Year over year12.6%
1999Year over year47.3%
2001Year over year7.7%
2002Year over year-21.2%
2003Year over year0.9%
2004Year over year2.2%
2004Year over year22.2%

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 10.9% 2004
Net margin 6.3% 2004
Free cash flow margin 4.8% 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.17.1%10.7%4.4%-2.0%-8.3%1996-01-0320012004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996-01-03Operating marginNot reported
1997-01-03Operating marginNot reported
1998-01-02Operating marginNot reported
1999Operating margin5.4%
1999Operating margin11.7%
2001Operating margin9.6%
2002Operating margin-0.2%
2003Operating margin6.7%
2004Operating margin9.5%
2004Operating margin10.9%
1996Net margin1.8%
1997Net margin1.2%
1998Net margin-4.6%
1999Net margin3.4%
1999Net margin6.6%
2001Net margin5.3%
2002Net margin-0.7%
2003Net margin3.9%
2004Net margin6.2%
2004Net margin6.3%
1996Free cash flow margin13.4%
1997Free cash flow margin-6.5%
1998Free cash flow margin-3%
1999Free cash flow margin1.2%
1999Free cash flow margin2.5%
2001Free cash flow margin1.5%
2002Free cash flow margin15.3%
2003Free cash flow margin9.3%
2004Free cash flow margin9.8%
2004Free cash flow margin4.8%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 12.6M 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.23.7M16.0M8.2M406.5K-7.4M199620012004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow11126000
1997Operating cash flow-5224000
1998Operating cash flow-1510000
1999Operating cash flow2477000
1999Operating cash flow5505000
2001Operating cash flow4150000
2002Operating cash flow21588000
2003Operating cash flow13230000
2004Operating cash flow15045000
2004Operating cash flow12580000

Free cash flow

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

USD 8M 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.22.4M14.7M7.1M-496.8K-8.1M199620012004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow10557000
1997Free cash flow-6015000
1998Free cash flow-2815000
1999Free cash flow1220000
1999Free cash flow3844000
2001Free cash flow2481000
2002Free cash flow20262000
2003Free cash flow12453000
2004Free cash flow13378000
2004Free cash flow8039000

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
1996-01-03Liabilities / assetsNot reportedNo source recorded
1997-01-03Liabilities / assetsNot reported
1998-01-02Liabilities / assetsNot reported
1999-01-01Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2001-01-05Liabilities / assetsNot reported
2002-01-04Liabilities / assetsNot reported
2003-01-03Liabilities / assetsNot reported
2004-01-02Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.52× 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.6.09×4.57×3.05×1.52×0.00×1996-01-0320012004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-01-03Current assets / current liabilitiesNot reportedNo source recorded
1997Current assets / current liabilities4.16×
1998Current assets / current liabilities3.77×
1999Current assets / current liabilities3.14×
1999Current assets / current liabilities4.32×
2001Current assets / current liabilities4.62×
2002Current assets / current liabilities5.64×
2003Current assets / current liabilities4.94×
2004Current assets / current liabilities4.94×
2004Current assets / current liabilities3.52×

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
1996 1995-01-04 – 1996-01-03
USD 1.39 million
Exact value

Exact value: 1385000 USD

1995-01-04 – 1996-01-03: 1385000 USD Inspect Net Income Open source
Share or cite

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

USD 11.13 million
Exact value

Exact value: 11126000 USD

1995-01-04 – 1996-01-03: 11126000 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 569,000
Exact value

Exact value: 569000 USD

1995-01-04 – 1996-01-03: 569000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 10.56 million
Calculation and evidence

11126000 − 569000 USD

Exact free cash flow: 10557000 USD

Share or cite

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

1997 1996-01-04 – 1997-01-03
USD 1.11 million
Exact value

Exact value: 1106000 USD

1996-01-04 – 1997-01-03: 1106000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.22 million
Exact value

Exact value: -5224000 USD

1996-01-04 – 1997-01-03: -5224000 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 791,000
Exact value

Exact value: 791000 USD

1996-01-04 – 1997-01-03: 791000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.02 million
Calculation and evidence

-5224000 − 791000 USD

Exact free cash flow: -6015000 USD

Share or cite

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

1998 1997-01-03 – 1998-01-02
−USD 4.33 million
Exact value

Exact value: -4330000 USD

1997-01-03 – 1998-01-02: -4330000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.51 million
Exact value

Exact value: -1510000 USD

1997-01-03 – 1998-01-02: -1510000 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 1.31 million
Exact value

Exact value: 1305000 USD

1997-01-03 – 1998-01-02: 1305000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.82 million
Calculation and evidence

-1510000 − 1305000 USD

Exact free cash flow: -2815000 USD

Share or cite

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

1999 1998-01-02 – 1999-01-01
USD 3.58 million
Exact value

Exact value: 3579000 USD

1998-01-02 – 1999-01-01: 3579000 USD Inspect Net Income Open source
Share or cite

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

USD 2.48 million
Exact value

Exact value: 2477000 USD

1998-01-02 – 1999-01-01: 2477000 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 1.26 million
Exact value

Exact value: 1257000 USD

1998-01-02 – 1999-01-01: 1257000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.22 million
Calculation and evidence

2477000 − 1257000 USD

Exact free cash flow: 1220000 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 10.32 million
Exact value

Exact value: 10319000 USD

1999-01-01 – 1999-12-31: 10319000 USD Inspect Net Income Open source
Share or cite

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

USD 5.51 million
Exact value

Exact value: 5505000 USD

1999-01-01 – 1999-12-31: 5505000 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 1.66 million
Exact value

Exact value: 1661000 USD

1999-01-01 – 1999-12-31: 1661000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.84 million
Calculation and evidence

5505000 − 1661000 USD

Exact free cash flow: 3844000 USD

Share or cite

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

2001 2000-01-06 – 2001-01-05
USD 8.96 million
Exact value

Exact value: 8963000 USD

2000-01-06 – 2001-01-05: 8963000 USD Inspect Net Income Open source
Share or cite

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

USD 4.15 million
Exact value

Exact value: 4150000 USD

2000-01-06 – 2001-01-05: 4150000 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 1.67 million
Exact value

Exact value: 1669000 USD

2000-01-06 – 2001-01-05: 1669000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.48 million
Calculation and evidence

4150000 − 1669000 USD

Exact free cash flow: 2481000 USD

Share or cite

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

2002 2001-01-05 – 2002-01-04
−USD 940,000
Exact value

Exact value: -940000 USD

2001-01-05 – 2002-01-04: -940000 USD Inspect Net Income Open source
Share or cite

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

USD 21.59 million
Exact value

Exact value: 21588000 USD

2001-01-05 – 2002-01-04: 21588000 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 1.33 million
Exact value

Exact value: 1326000 USD

2001-01-05 – 2002-01-04: 1326000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 20.26 million
Calculation and evidence

21588000 − 1326000 USD

Exact free cash flow: 20262000 USD

Share or cite

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

2003 2002-01-04 – 2003-01-03
USD 5.24 million
Exact value

Exact value: 5243000 USD

2002-01-04 – 2003-01-03: 5243000 USD Inspect Net Income Open source
Share or cite

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

USD 13.23 million
Exact value

Exact value: 13230000 USD

2002-01-04 – 2003-01-03: 13230000 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 777,000
Exact value

Exact value: 777000 USD

2002-01-04 – 2003-01-03: 777000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.45 million
Calculation and evidence

13230000 − 777000 USD

Exact free cash flow: 12453000 USD

Share or cite

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

2004 2003-01-03 – 2004-01-02
USD 8.49 million
Exact value

Exact value: 8488000 USD

2003-01-03 – 2004-01-02: 8488000 USD Inspect Net Income Open source
Share or cite

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

USD 15.05 million
Exact value

Exact value: 15045000 USD

2003-01-03 – 2004-01-02: 15045000 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 1.67 million
Exact value

Exact value: 1667000 USD

2003-01-03 – 2004-01-02: 1667000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.38 million
Calculation and evidence

15045000 − 1667000 USD

Exact free cash flow: 13378000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
USD 10.42 million
Exact value

Exact value: 10418000 USD

2004-01-01 – 2004-12-31: 10418000 USD Inspect Net Income Open source
Share or cite

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

USD 12.58 million
Exact value

Exact value: 12580000 USD

2004-01-01 – 2004-12-31: 12580000 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 4.54 million
Exact value

Exact value: 4541000 USD

2004-01-01 – 2004-12-31: 4541000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.04 million
Calculation and evidence

12580000 − 4541000 USD

Exact free cash flow: 8039000 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: 0000049401, 49401, edgar:49401

Also known as HYDE ATHLETIC INDUSTRIES INC