KNAPE & VOGT MANUFACTURING CO

EDGAR

60 filing records in this dataset, filed from 1995-05-09 to 2006-04-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

41.9 million USD

2006-04-01 · USD

Exact inputs and evidence

Operating margin

6.43%

2006-04-01 · %

Exact inputs and evidence
  • Operating Income: 2697220 USD Source
  • Revenue: 41918679 USD Source
Cash and cash equivalents
9.89 million USD Source
Exact value

9886938 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: 2006-04-20.

Financial data available through: 2005-07-02.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2005-07-02
  • Operating income: 10 of 11 periods available· newest 2005-07-02
  • Net income: 10 of 11 periods available· newest 2005-07-02
  • Operating cash flow: 10 of 11 periods available· newest 2005-07-02
  • Capital expenditure: 10 of 11 periods available· newest 2005-07-02
  • Total assets: 10 of 11 periods available· newest 2005-07-02
  • Total liabilities: 10 of 11 periods available· newest 2005-07-02
  • Current assets: 10 of 11 periods available· newest 2005-07-02
  • Current liabilities: 10 of 11 periods available· newest 2005-07-02
  • Cash and cash equivalents: 9 of 11 periods available· newest 2005-07-02
  • 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

    +5.7%

    Prior period

    USD 148.94 million

    –

    Current period

    USD 157.37 million

    –

    Exact inputs and evidence

    157365965 − 148940674 = 8425291 USD

    148940674 USD · 2003-07-04 – 2004-07-03

    Inspect prior input Prior source

    157365965 USD · 2004-07-03 – 2005-07-02

    Inspect current input Current source
    Share or cite

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

  • Net income

    -17.5%

    Prior period

    USD 3.73 million

    –

    Current period

    USD 3.08 million

    –

    Exact inputs and evidence

    3080272 − 3734932 = -654660 USD

    3734932 USD · 2003-07-04 – 2004-07-03

    Inspect prior input Prior source

    3080272 USD · 2004-07-03 – 2005-07-02

    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

    +65.4%

    Prior period

    USD 4.91 million

    –

    Current period

    USD 8.12 million

    –

    Exact inputs and evidence

    8119689 − 4908664 = 3211025 USD

    4908664 USD · 2003-07-04 – 2004-07-03

    Inspect prior input Prior source

    8119689 USD · 2004-07-03 – 2005-07-02

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +101.5%

    Prior period

    USD 1.2 million

    –

    Current period

    USD 2.42 million

    –

    Exact inputs and evidence

    2416547 − 1199398 = 1217149 USD

    1199398 USD · 2003-07-04 – 2004-07-03

    Inspect prior input Prior source

    2416547 USD · 2004-07-03 – 2005-07-02

    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.

2005 2004-07-03 – 2005-07-02

  • Revenue USD 157.37 million 100% of revenue
  • Operating costs Derived USD 151.87 million 97% of revenue
  • Operating income USD 5.5 million 3.5% of revenue
  • Tax, interest and other Derived USD 2.42 million 1.5% of revenue
  • Net income USD 3.08 million 2% of revenue

Cash

  • Operating cash flow USD 8.12 million 5.2% of revenue
  • Capital expenditure USD 2.42 million 1.5% of revenue
  • Free cash flow Derived USD 5.7 million 3.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Operating loss: operating costs were 100% of revenue.
  • 1997 Operating loss: operating costs were 100% of revenue.
  • 1998 Operating loss: operating costs were 100% of revenue.
  • 1999 93%
  • 2000 91%
  • 2001 93%
  • 2002 94%
  • 2003 97%
  • 2004 95%
  • 2005 97%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-07-01 – 1996-06-30163012030 163349956 Derived -337926 -403058 Derived 65132 5452598 Derived
Source
1997 1996-07-01 – 1997-06-30176630294 177101918 Derived -471624 -8325228 Derived 7853604 8422915 Derived
Source
1998 1997-07-01 – 1998-06-30181632570 182063580 Derived -431010 9306450 Derived -9737460 19006220 Derived
Source
1999 1998-07-01 – 1999-06-30150259355 140489175 Derived 9770180 3608411 Derived 6161769 8685196 Derived
Source
2000 1999-07-02 – 2000-07-01152905868 138478080 Derived 14427788 6004058 Derived 8423730 8157136 Derived
Source
2001 2000-07-01 – 2001-06-30143912863 133785508 Derived 10127355 4512290 Derived 5615065 -494000 Derived
Source
2002 2001-06-30 – 2002-06-29131868842 124506495 Derived 7362347 3573301 Derived 3789046 9418823 Derived
Source
2003 2002-06-29 – 2003-06-28124874939 121054813 Derived 3820126 1589227 Derived 2230899 -3196218 Derived
Source
2004 2003-07-04 – 2004-07-03148940674 141781072 Derived 7159602 3424670 Derived 3734932 3709266 Derived
Source
2005 2004-07-03 – 2005-07-02157365965 151869615 Derived 5496350 2416078 Derived 3080272 5703142 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 157.4M 2005
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.196.2M147.1M98.1M49.0M0.0199620012005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue163012030
1997Revenue176630294
1998Revenue181632570
1999Revenue150259355
2000Revenue152905868
2001Revenue143912863
2002Revenue131868842
2003Revenue124874939
2004Revenue148940674
2005Revenue157365965

Revenue growth

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

5.7% 2005
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.22%12%1%-10%-20%199620012005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year8.4%
1998Year over year2.8%
1999Year over year-17.3%
2000Year over year1.8%
2001Year over year-5.9%
2002Year over year-8.4%
2003Year over year-5.3%
2004Year over year19.3%
2005Year over year5.7%

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 3.5% 2005
Net margin 2% 2005
Free cash flow margin 3.6% 2005
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.11.7%7.1%2.6%-2.0%-6.6%199620012005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin-0.2%
1997Operating margin-0.3%
1998Operating margin-0.2%
1999Operating margin6.5%
2000Operating margin9.4%
2001Operating margin7%
2002Operating margin5.6%
2003Operating margin3.1%
2004Operating margin4.8%
2005Operating margin3.5%
1996Net margin0%
1997Net margin4.4%
1998Net margin-5.4%
1999Net margin4.1%
2000Net margin5.5%
2001Net margin3.9%
2002Net margin2.9%
2003Net margin1.8%
2004Net margin2.5%
2005Net margin2%
1996Free cash flow margin3.3%
1997Free cash flow margin4.8%
1998Free cash flow margin10.5%
1999Free cash flow margin5.8%
2000Free cash flow margin5.3%
2001Free cash flow margin-0.3%
2002Free cash flow margin7.1%
2003Free cash flow margin-2.6%
2004Free cash flow margin2.5%
2005Free cash flow margin3.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 8.1M 2005
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.25.1M18.8M12.5M6.3M0.0199620012005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow13485377
1997Operating cash flow16186397
1998Operating cash flow23234772
1999Operating cash flow13471459
2000Operating cash flow17269946
2001Operating cash flow8788239
2002Operating cash flow13354293
2003Operating cash flow511318
2004Operating cash flow4908664
2005Operating cash flow8119689

Free cash flow

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

USD 5.7M 2005
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.20.8M14.3M7.9M1.5M-5.0M199620012005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow5452598
1997Free cash flow8422915
1998Free cash flow19006220
1999Free cash flow8685196
2000Free cash flow8157136
2001Free cash flow-494000
2002Free cash flow9418823
2003Free cash flow-3196218
2004Free cash flow3709266
2005Free cash flow5703142

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.

58.8% 2005
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%51%34%17%0%199620012005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996Liabilities / assets46.5%
1997Liabilities / assets41.6%
1998Liabilities / assets40.6%
1999Liabilities / assets57.7%
2000Liabilities / assets60.7%
2001Liabilities / assets58.7%
2002Liabilities / assets58.8%
2003Liabilities / assets62.4%
2004Liabilities / assets61.7%
2005Liabilities / assets58.8%

Current assets to current liabilities

Current assets divided by current liabilities.

2.44× 2005
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.4.55×3.41×2.27×1.14×0.00×199620012005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities4×
1997Current assets / current liabilities4.21×
1998Current assets / current liabilities2.54×
1999Current assets / current liabilities2.03×
2000Current assets / current liabilities1.66×
2001Current assets / current liabilities1.97×
2002Current assets / current liabilities1.86×
2003Current assets / current liabilities2.03×
2004Current assets / current liabilities2.2×
2005Current assets / current liabilities2.44×

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 1995-07-01 – 1996-06-30
USD 65,132
Exact value

Exact value: 65132 USD

1995-07-01 – 1996-06-30: 65132 USD Inspect Net Income Open source
Share or cite

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

USD 13.49 million
Exact value

Exact value: 13485377 USD

1995-07-01 – 1996-06-30: 13485377 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 8.03 million
Exact value

Exact value: 8032779 USD

1995-07-01 – 1996-06-30: 8032779 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.45 million
Calculation and evidence

13485377 − 8032779 USD

Exact free cash flow: 5452598 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 7.85 million
Exact value

Exact value: 7853604 USD

1996-07-01 – 1997-06-30: 7853604 USD Inspect Net Income Open source
Share or cite

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

USD 16.19 million
Exact value

Exact value: 16186397 USD

1996-07-01 – 1997-06-30: 16186397 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 7.76 million
Exact value

Exact value: 7763482 USD

1996-07-01 – 1997-06-30: 7763482 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.42 million
Calculation and evidence

16186397 − 7763482 USD

Exact free cash flow: 8422915 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 9.74 million
Exact value

Exact value: -9737460 USD

1997-07-01 – 1998-06-30: -9737460 USD Inspect Net Income Open source
Share or cite

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

USD 23.23 million
Exact value

Exact value: 23234772 USD

1997-07-01 – 1998-06-30: 23234772 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 4.23 million
Exact value

Exact value: 4228552 USD

1997-07-01 – 1998-06-30: 4228552 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 19.01 million
Calculation and evidence

23234772 − 4228552 USD

Exact free cash flow: 19006220 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 6.16 million
Exact value

Exact value: 6161769 USD

1998-07-01 – 1999-06-30: 6161769 USD Inspect Net Income Open source
Share or cite

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

USD 13.47 million
Exact value

Exact value: 13471459 USD

1998-07-01 – 1999-06-30: 13471459 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 4.79 million
Exact value

Exact value: 4786263 USD

1998-07-01 – 1999-06-30: 4786263 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.69 million
Calculation and evidence

13471459 − 4786263 USD

Exact free cash flow: 8685196 USD

Share or cite

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

2000 1999-07-02 – 2000-07-01
USD 8.42 million
Exact value

Exact value: 8423730 USD

1999-07-02 – 2000-07-01: 8423730 USD Inspect Net Income Open source
Share or cite

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

USD 17.27 million
Exact value

Exact value: 17269946 USD

1999-07-02 – 2000-07-01: 17269946 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 9.11 million
Exact value

Exact value: 9112810 USD

1999-07-02 – 2000-07-01: 9112810 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.16 million
Calculation and evidence

17269946 − 9112810 USD

Exact free cash flow: 8157136 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 5.62 million
Exact value

Exact value: 5615065 USD

2000-07-01 – 2001-06-30: 5615065 USD Inspect Net Income Open source
Share or cite

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

USD 8.79 million
Exact value

Exact value: 8788239 USD

2000-07-01 – 2001-06-30: 8788239 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 9.28 million
Exact value

Exact value: 9282239 USD

2000-07-01 – 2001-06-30: 9282239 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 494,000
Calculation and evidence

8788239 − 9282239 USD

Exact free cash flow: -494000 USD

Share or cite

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

2002 2001-06-30 – 2002-06-29
USD 3.79 million
Exact value

Exact value: 3789046 USD

2001-06-30 – 2002-06-29: 3789046 USD Inspect Net Income Open source
Share or cite

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

USD 13.35 million
Exact value

Exact value: 13354293 USD

2001-06-30 – 2002-06-29: 13354293 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 3.94 million
Exact value

Exact value: 3935470 USD

2001-06-30 – 2002-06-29: 3935470 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.42 million
Calculation and evidence

13354293 − 3935470 USD

Exact free cash flow: 9418823 USD

Share or cite

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

2003 2002-06-29 – 2003-06-28
USD 2.23 million
Exact value

Exact value: 2230899 USD

2002-06-29 – 2003-06-28: 2230899 USD Inspect Net Income Open source
Share or cite

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

USD 511,318
Exact value

Exact value: 511318 USD

2002-06-29 – 2003-06-28: 511318 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 3.71 million
Exact value

Exact value: 3707536 USD

2002-06-29 – 2003-06-28: 3707536 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.2 million
Calculation and evidence

511318 − 3707536 USD

Exact free cash flow: -3196218 USD

Share or cite

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

2004 2003-07-04 – 2004-07-03
USD 3.73 million
Exact value

Exact value: 3734932 USD

2003-07-04 – 2004-07-03: 3734932 USD Inspect Net Income Open source
Share or cite

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

USD 4.91 million
Exact value

Exact value: 4908664 USD

2003-07-04 – 2004-07-03: 4908664 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 1.2 million
Exact value

Exact value: 1199398 USD

2003-07-04 – 2004-07-03: 1199398 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.71 million
Calculation and evidence

4908664 − 1199398 USD

Exact free cash flow: 3709266 USD

Share or cite

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

2005 2004-07-03 – 2005-07-02
USD 3.08 million
Exact value

Exact value: 3080272 USD

2004-07-03 – 2005-07-02: 3080272 USD Inspect Net Income Open source
Share or cite

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

USD 8.12 million
Exact value

Exact value: 8119689 USD

2004-07-03 – 2005-07-02: 8119689 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 2.42 million
Exact value

Exact value: 2416547 USD

2004-07-03 – 2005-07-02: 2416547 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.7 million
Calculation and evidence

8119689 − 2416547 USD

Exact free cash flow: 5703142 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.

60 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000056362, 56362, edgar:56362