MCRAE INDUSTRIES INC

EDGAR

50 filing records in this dataset, filed from 1995-03-02 to 2005-12-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

18.6 million USD

2005-10-29 · USD

Exact inputs and evidence

Net margin

5.9%

2005-10-29 · %

Exact inputs and evidence

Operating cash flow

471 thousand USD

2005-10-29 · USD

Exact inputs and evidence
  • Operating Cash Flow: 471000 USD Source

Free cash flow

345 thousand USD

2005-10-29 · USD

Exact inputs and evidence
  • Operating Cash Flow: 471000 USD Source
  • Capital Expenditure: 126000 USD Source
Cash and cash equivalents
10.3 million USD Source
Exact value

10299000 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: 2005-12-13.

Financial data available through: 2005-07-30.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2005-07-30
  • Operating income: 5 of 11 periods available· newest 2000-07-29
  • Net income: 10 of 11 periods available· newest 2005-07-30
  • Operating cash flow: 10 of 11 periods available· newest 2005-07-30
  • Capital expenditure: 10 of 11 periods available· newest 2005-07-30
  • Total assets: 10 of 11 periods available· newest 2005-07-30
  • liabilities: No compatible figures in this window
  • Current assets: 10 of 11 periods available· newest 2005-07-30
  • Current liabilities: 10 of 11 periods available· newest 2005-07-30
  • Cash and cash equivalents: 10 of 11 periods available· newest 2005-07-30
  • 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

    -11.5%

    Prior period

    USD 70.5 million

    –

    Current period

    USD 62.4 million

    –

    Exact inputs and evidence

    62404000 − 70496000 = -8092000 USD

    70496000 USD · 2003-08-01 – 2004-07-31

    Inspect prior input Prior source

    62404000 USD · 2004-07-31 – 2005-07-30

    Inspect current input Current source
    Share or cite

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

  • Net income

    +14.5%

    Prior period

    USD 3.01 million

    –

    Current period

    USD 3.44 million

    –

    Exact inputs and evidence

    3444000 − 3009000 = 435000 USD

    3009000 USD · 2003-08-01 – 2004-07-31

    Inspect prior input Prior source

    3444000 USD · 2004-07-31 – 2005-07-30

    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

    +559.6%

    Prior period

    USD 517,000

    –

    Current period

    USD 3.41 million

    –

    Exact inputs and evidence

    3410000 − 517000 = 2893000 USD

    517000 USD · 2003-08-01 – 2004-07-31

    Inspect prior input Prior source

    3410000 USD · 2004-07-31 – 2005-07-30

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -85.9%

    Prior period

    USD 1.37 million

    –

    Current period

    USD 193,000

    –

    Exact inputs and evidence

    193000 − 1370000 = -1177000 USD

    1370000 USD · 2003-08-01 – 2004-07-31

    Inspect prior input Prior source

    193000 USD · 2004-07-31 – 2005-07-30

    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.

2005 2004-07-31 – 2005-07-30

  • Revenue USD 62.4 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 3.44 million 5.5% of revenue

Cash

  • Operating cash flow USD 3.41 million 5.5% of revenue
  • Capital expenditure USD 193,000 0.3% of revenue
  • Free cash flow Derived USD 3.22 million 5.2% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 93%
  • 1997 93%
  • 1998 94%
  • 1999 97%
  • 2000 96%
  • 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.
  • 2005 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
1996 1995-08-04 – 1996-08-0348724000 45382000 Derived 3342000 1060000 Derived 2282000 -2458000 Derived
Source
1997 1996-08-03 – 1997-08-0258480000 54635000 Derived 3845000 1506000 Derived 2339000 5649000 Derived
Source
1998 1997-08-02 – 1998-08-0160087000 56469000 Derived 3618000 1353000 Derived 2265000 -35000 Derived
Source
1999 1998-08-01 – 1999-07-3148289000 46954000 Derived 1335000 553000 Derived 782000 -531000 Derived
Source
2000 1999-07-30 – 2000-07-2957141000 54788000 Derived 2353000 996000 Derived 1357000 3936000 Derived
Source
2001 2000-07-29 – 2001-07-2857145000 UnavailableUnavailableUnavailable-697000 1652000 Derived
Source
2002 2001-08-04 – 2002-08-0350745000 UnavailableUnavailableUnavailable2585000 -1209000 Derived
Source
2003 2002-08-03 – 2003-08-0254501000 UnavailableUnavailableUnavailable2477000 920000 Derived
Source
2004 2003-08-01 – 2004-07-3170496000 UnavailableUnavailableUnavailable3009000 -853000 Derived
Source
2005 2004-07-31 – 2005-07-3062404000 UnavailableUnavailableUnavailable3444000 3217000 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 62.4M 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.76.1M57.1M38.1M19.0M0.0199620012005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue48724000
1997Revenue58480000
1998Revenue60087000
1999Revenue48289000
2000Revenue57141000
2001Revenue57145000
2002Revenue50745000
2003Revenue54501000
2004Revenue70496000
2005Revenue62404000

Revenue growth

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

-11.5% 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.33%19%5%-9%-24%199620012005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year20%
1998Year over year2.7%
1999Year over year-19.6%
2000Year over year18.3%
2001Year over year0%
2002Year over year-11.2%
2003Year over year7.4%
2004Year over year29.3%
2005Year over year-11.5%

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 4.1% 2000
Net margin 5.5% 2005
Free cash flow margin 5.2% 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.10.8%6.6%2.3%-2.0%-6.2%19962001-07-282005-07-30
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin6.9%
1997Operating margin6.6%
1998Operating margin6%
1999Operating margin2.8%
2000Operating margin4.1%
2001-07-28Operating marginNot reported
2002-08-03Operating marginNot reported
2003-08-02Operating marginNot reported
2004-07-31Operating marginNot reported
2005-07-30Operating marginNot reported
1996Net margin4.7%
1997Net margin4%
1998Net margin3.8%
1999Net margin1.6%
2000Net margin2.4%
2001Net margin-1.2%
2002Net margin5.1%
2003Net margin4.5%
2004Net margin4.3%
2005Net margin5.5%
1996Free cash flow margin-5%
1997Free cash flow margin9.7%
1998Free cash flow margin-0.1%
1999Free cash flow margin-1.1%
2000Free cash flow margin6.9%
2001Free cash flow margin2.9%
2002Free cash flow margin-2.4%
2003Free cash flow margin1.7%
2004Free cash flow margin-1.2%
2005Free cash flow margin5.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 3.4M 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.7.5M5.2M2.9M674.8K-1.6M199620012005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow-971000
1997Operating cash flow6866000
1998Operating cash flow1625000
1999Operating cash flow1264000
2000Operating cash flow4790000
2001Operating cash flow1970000
2002Operating cash flow-657000
2003Operating cash flow1169000
2004Operating cash flow517000
2005Operating cash flow3410000

Free cash flow

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

USD 3.2M 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.6.3M3.9M1.6M-755.5K-3.1M199620012005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow-2458000
1997Free cash flow5649000
1998Free cash flow-35000
1999Free cash flow-531000
2000Free cash flow3936000
2001Free cash flow1652000
2002Free cash flow-1209000
2003Free cash flow920000
2004Free cash flow-853000
2005Free cash flow3217000

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
1996-08-03Liabilities / assetsNot reported
1997-08-02Liabilities / assetsNot reported
1998-08-01Liabilities / assetsNot reported
1999-07-31Liabilities / assetsNot reported
2000-07-29Liabilities / assetsNot reported
2001-07-28Liabilities / assetsNot reported
2002-08-03Liabilities / assetsNot reported
2003-08-02Liabilities / assetsNot reported
2004-07-31Liabilities / assetsNot reported
2005-07-30Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

5.48× 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.5.92×4.44×2.96×1.48×0.00×199620012005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities3.09×
1997Current assets / current liabilities3.7×
1998Current assets / current liabilities4.35×
1999Current assets / current liabilities4.46×
2000Current assets / current liabilities3.71×
2001Current assets / current liabilities4.07×
2002Current assets / current liabilities3.85×
2003Current assets / current liabilities3.45×
2004Current assets / current liabilities3.34×
2005Current assets / current liabilities5.48×

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 1995-08-04 – 1996-08-03
USD 2.28 million
Exact value

Exact value: 2282000 USD

1995-08-04 – 1996-08-03: 2282000 USD Inspect Net Income Open source
Share or cite

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

−USD 971,000
Exact value

Exact value: -971000 USD

1995-08-04 – 1996-08-03: -971000 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 1.49 million
Exact value

Exact value: 1487000 USD

1995-08-04 – 1996-08-03: 1487000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.46 million
Calculation and evidence

-971000 − 1487000 USD

Exact free cash flow: -2458000 USD

Share or cite

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

1997 1996-08-03 – 1997-08-02
USD 2.34 million
Exact value

Exact value: 2339000 USD

1996-08-03 – 1997-08-02: 2339000 USD Inspect Net Income Open source
Share or cite

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

USD 6.87 million
Exact value

Exact value: 6866000 USD

1996-08-03 – 1997-08-02: 6866000 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 1.22 million
Exact value

Exact value: 1217000 USD

1996-08-03 – 1997-08-02: 1217000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.65 million
Calculation and evidence

6866000 − 1217000 USD

Exact free cash flow: 5649000 USD

Share or cite

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

1998 1997-08-02 – 1998-08-01
USD 2.27 million
Exact value

Exact value: 2265000 USD

1997-08-02 – 1998-08-01: 2265000 USD Inspect Net Income Open source
Share or cite

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

USD 1.63 million
Exact value

Exact value: 1625000 USD

1997-08-02 – 1998-08-01: 1625000 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: 1660000 USD

1997-08-02 – 1998-08-01: 1660000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 35,000
Calculation and evidence

1625000 − 1660000 USD

Exact free cash flow: -35000 USD

Share or cite

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

1999 1998-08-01 – 1999-07-31
USD 782,000
Exact value

Exact value: 782000 USD

1998-08-01 – 1999-07-31: 782000 USD Inspect Net Income Open source
Share or cite

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

USD 1.26 million
Exact value

Exact value: 1264000 USD

1998-08-01 – 1999-07-31: 1264000 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 1.8 million
Exact value

Exact value: 1795000 USD

1998-08-01 – 1999-07-31: 1795000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 531,000
Calculation and evidence

1264000 − 1795000 USD

Exact free cash flow: -531000 USD

Share or cite

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

2000 1999-07-30 – 2000-07-29
USD 1.36 million
Exact value

Exact value: 1357000 USD

1999-07-30 – 2000-07-29: 1357000 USD Inspect Net Income Open source
Share or cite

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

USD 4.79 million
Exact value

Exact value: 4790000 USD

1999-07-30 – 2000-07-29: 4790000 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 854,000
Exact value

Exact value: 854000 USD

1999-07-30 – 2000-07-29: 854000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.94 million
Calculation and evidence

4790000 − 854000 USD

Exact free cash flow: 3936000 USD

Share or cite

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

2001 2000-07-29 – 2001-07-28
−USD 697,000
Exact value

Exact value: -697000 USD

2000-07-29 – 2001-07-28: -697000 USD Inspect Net Income Open source
Share or cite

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

USD 1.97 million
Exact value

Exact value: 1970000 USD

2000-07-29 – 2001-07-28: 1970000 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 318,000
Exact value

Exact value: 318000 USD

2000-07-29 – 2001-07-28: 318000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.65 million
Calculation and evidence

1970000 − 318000 USD

Exact free cash flow: 1652000 USD

Share or cite

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

2002 2001-08-04 – 2002-08-03
USD 2.59 million
Exact value

Exact value: 2585000 USD

2001-08-04 – 2002-08-03: 2585000 USD Inspect Net Income Open source
Share or cite

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

−USD 657,000
Exact value

Exact value: -657000 USD

2001-08-04 – 2002-08-03: -657000 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 552,000
Exact value

Exact value: 552000 USD

2001-08-04 – 2002-08-03: 552000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.21 million
Calculation and evidence

-657000 − 552000 USD

Exact free cash flow: -1209000 USD

Share or cite

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

2003 2002-08-03 – 2003-08-02
USD 2.48 million
Exact value

Exact value: 2477000 USD

2002-08-03 – 2003-08-02: 2477000 USD Inspect Net Income Open source
Share or cite

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

USD 1.17 million
Exact value

Exact value: 1169000 USD

2002-08-03 – 2003-08-02: 1169000 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 249,000
Exact value

Exact value: 249000 USD

2002-08-03 – 2003-08-02: 249000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 920,000
Calculation and evidence

1169000 − 249000 USD

Exact free cash flow: 920000 USD

Share or cite

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

2004 2003-08-01 – 2004-07-31
USD 3.01 million
Exact value

Exact value: 3009000 USD

2003-08-01 – 2004-07-31: 3009000 USD Inspect Net Income Open source
Share or cite

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

USD 517,000
Exact value

Exact value: 517000 USD

2003-08-01 – 2004-07-31: 517000 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 1.37 million
Exact value

Exact value: 1370000 USD

2003-08-01 – 2004-07-31: 1370000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 853,000
Calculation and evidence

517000 − 1370000 USD

Exact free cash flow: -853000 USD

Share or cite

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

2005 2004-07-31 – 2005-07-30
USD 3.44 million
Exact value

Exact value: 3444000 USD

2004-07-31 – 2005-07-30: 3444000 USD Inspect Net Income Open source
Share or cite

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

USD 3.41 million
Exact value

Exact value: 3410000 USD

2004-07-31 – 2005-07-30: 3410000 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 193,000
Exact value

Exact value: 193000 USD

2004-07-31 – 2005-07-30: 193000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.22 million
Calculation and evidence

3410000 − 193000 USD

Exact free cash flow: 3217000 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.

50 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000729284, 729284, edgar:729284

Also known as MCRAE INDUSTRIES INC/DE