ZEMEX CORP

EDGAR

36 filing records in this dataset, filed from 1995-03-30 to 2003-03-27. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

21.2 million USD

2002-12-31 · USD

Exact inputs and evidence

Operating cash flow

1.79 million USD

2002-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 6184000 USD Source
  • Operating Cash Flow: 4398000 USD Source

Free cash flow

-227 thousand USD

2002-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 6184000 USD Source
  • Operating Cash Flow: 4398000 USD Source
  • Capital Expenditure: 5524000 USD Source
  • Capital Expenditure: 3511000 USD Source
Cash and cash equivalents
635 thousand USD Source
Exact value

635000 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: 2003-03-27.

Financial data available through: 2002-12-31.

Coverage by financial measure
  • Revenue: 8 of 11 periods available· newest 2002-12-31
  • Operating income: 5 of 11 periods available· newest 1999-12-31
  • Net income: 3 of 11 periods available· newest 1997-12-31
  • Operating cash flow: 8 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2002-12-31
  • Total assets: 8 of 11 periods available· newest 2002-12-31
  • Total liabilities: 2 of 11 periods available· newest 1996-12-31
  • Current assets: 7 of 11 periods available· newest 2001-12-31
  • Current liabilities: 8 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 8 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

    +28.8%

    Prior period

    USD 57.34 million

    –

    Current period

    USD 73.87 million

    –

    Exact inputs and evidence

    73869000 − 57336000 = 16533000 USD

    57336000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    73869000 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

    +34.9%

    Prior period

    USD 4.58 million

    –

    Current period

    USD 6.18 million

    –

    Exact inputs and evidence

    6184000 − 4583000 = 1601000 USD

    4583000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    6184000 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.

  • Capital expenditure

    +55.6%

    Prior period

    USD 3.55 million

    –

    Current period

    USD 5.52 million

    –

    Exact inputs and evidence

    5524000 − 3551000 = 1973000 USD

    3551000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    5524000 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: Net income.

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 73.87 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 Unavailable An input is unavailable.

Cash

  • Operating cash flow USD 6.18 million 8.4% of revenue
  • Capital expenditure USD 5.52 million 7.5% of revenue
  • Free cash flow Derived USD 660,000 0.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Net income was higher than operating income, so the split is not drawn.
  • 1996 96%
  • 1997 9.2%91%
  • 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
1995 1995-01-01 – 1995-12-3185056000 76714000 Derived 8342000 -76000 Derived 8418000 -8236000 Derived
Source
1996 1996-01-01 – 1996-12-3186420000 83354000 Derived 3066000 454000 Derived 2612000 -10394000 Derived
Source
1997 1997-01-01 – 1997-12-3163296000 57302000 Derived 5994000 201000 Derived 5793000 -3081000 Derived
Source
1998 1998-01-01 – 1998-12-3168338000 62136000 Derived 6202000 UnavailableUnavailable-16087000 Derived
Source
1999 1999-01-01 – 1999-12-3177530000 70515000 Derived 7015000 UnavailableUnavailable-5288000 Derived
Source
2000 2000-01-01 – 2000-12-3176480000 UnavailableUnavailableUnavailableUnavailable-4735000 Derived
Source
2001 2001-01-01 – 2001-12-3157336000 UnavailableUnavailableUnavailableUnavailable1032000 Derived
Source
2002 2002-01-01 – 2002-12-3173869000 UnavailableUnavailableUnavailableUnavailable660000 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 73.9M 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.93.3M70.0M46.7M23.3M0.0199519992002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue85056000
1996Revenue86420000
1997Revenue63296000
1998Revenue68338000
1999Revenue77530000
2000Revenue76480000
2001Revenue57336000
2002Revenue73869000

Revenue growth

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

28.8% 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.33%17%1%-15%-31%199519992002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year1.6%
1997Year over year-26.8%
1998Year over year8%
1999Year over year13.5%
2000Year over year-1.4%
2001Year over year-25%
2002Year over year28.8%

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 9% 1999
Net margin 9.2% 1997
Free cash flow margin 0.9% 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.12.6%2.9%-6.8%-16.5%-26.2%199519992002-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin9.8%
1996Operating margin3.5%
1997Operating margin9.5%
1998Operating margin9.1%
1999Operating margin9%
2000-12-31Operating marginNot reported
2001-12-31Operating marginNot reported
2002-12-31Operating marginNot reported
1995Net margin9.9%
1996Net margin3%
1997Net margin9.2%
1998-12-31Net marginNot reported
1999-12-31Net marginNot reported
2000-12-31Net marginNot reported
2001-12-31Net marginNot reported
2002-12-31Net marginNot reported
1995Free cash flow margin-9.7%
1996Free cash flow margin-12%
1997Free cash flow margin-4.9%
1998Free cash flow margin-23.5%
1999Free cash flow margin-6.8%
2000Free cash flow margin-6.2%
2001Free cash flow margin1.8%
2002Free cash flow margin0.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 6.2M 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.14.6M10.6M6.6M2.6M-1.4M199519992002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow7215000
1996Operating cash flow6032000
1997Operating cash flow13503000
1998Operating cash flow4641000
1999Operating cash flow8515000
2000Operating cash flow-299000
2001Operating cash flow4583000
2002Operating cash flow6184000

Free cash flow

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

USD 660K 2002
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.2.4M-2.6M-7.5M-12.5M-17.5M199519992002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-8236000
1996Free cash flow-10394000
1997Free cash flow-3081000
1998Free cash flow-16087000
1999Free cash flow-5288000
2000Free cash flow-4735000
2001Free cash flow1032000
2002Free cash flow660000

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.

35.1% 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.37.9%28.4%18.9%9.5%0.0%19951999-12-312002-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assets26.7%
1996Liabilities / assets35.1%
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.3× 2001
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.2.40×1.80×1.20×0.60×0.00×199519992002-12-31
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities2.22×
1996Current assets / current liabilities0.99×
1997Current assets / current liabilities0.9×
1998Current assets / current liabilities0.6×
1999Current assets / current liabilities0.64×
2000Current assets / current liabilities1.07×
2001Current assets / current liabilities1.3×
2002-12-31Current assets / current liabilitiesNot reported

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
1995 1995-01-01 – 1995-12-31
USD 8.42 million
Exact value

Exact value: 8418000 USD

1995-01-01 – 1995-12-31: 8418000 USD Inspect Net Income Open source
Share or cite

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

USD 7.22 million
Exact value

Exact value: 7215000 USD

1995-01-01 – 1995-12-31: 7215000 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 15.45 million
Exact value

Exact value: 15451000 USD

1995-01-01 – 1995-12-31: 15451000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.24 million
Calculation and evidence

7215000 − 15451000 USD

Exact free cash flow: -8236000 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 2.61 million
Exact value

Exact value: 2612000 USD

1996-01-01 – 1996-12-31: 2612000 USD Inspect Net Income Open source
Share or cite

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

USD 6.03 million
Exact value

Exact value: 6032000 USD

1996-01-01 – 1996-12-31: 6032000 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 16.43 million
Exact value

Exact value: 16426000 USD

1996-01-01 – 1996-12-31: 16426000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.39 million
Calculation and evidence

6032000 − 16426000 USD

Exact free cash flow: -10394000 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 5.79 million
Exact value

Exact value: 5793000 USD

1997-01-01 – 1997-12-31: 5793000 USD Inspect Net Income Open source
Share or cite

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

USD 13.5 million
Exact value

Exact value: 13503000 USD

1997-01-01 – 1997-12-31: 13503000 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 16.58 million
Exact value

Exact value: 16584000 USD

1997-01-01 – 1997-12-31: 16584000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.08 million
Calculation and evidence

13503000 − 16584000 USD

Exact free cash flow: -3081000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
Unavailable Not reported for this period.
USD 4.64 million
Exact value

Exact value: 4641000 USD

1998-01-01 – 1998-12-31: 4641000 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 20.73 million
Exact value

Exact value: 20728000 USD

1998-01-01 – 1998-12-31: 20728000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 16.09 million
Calculation and evidence

4641000 − 20728000 USD

Exact free cash flow: -16087000 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
Unavailable Not reported for this period.
USD 8.52 million
Exact value

Exact value: 8515000 USD

1999-01-01 – 1999-12-31: 8515000 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 13.8 million
Exact value

Exact value: 13803000 USD

1999-01-01 – 1999-12-31: 13803000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.29 million
Calculation and evidence

8515000 − 13803000 USD

Exact free cash flow: -5288000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
Unavailable Not reported for this period.
−USD 299,000
Exact value

Exact value: -299000 USD

2000-01-01 – 2000-12-31: -299000 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 4.44 million
Exact value

Exact value: 4436000 USD

2000-01-01 – 2000-12-31: 4436000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.74 million
Calculation and evidence

-299000 − 4436000 USD

Exact free cash flow: -4735000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
Unavailable Not reported for this period.
USD 4.58 million
Exact value

Exact value: 4583000 USD

2001-01-01 – 2001-12-31: 4583000 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 3.55 million
Exact value

Exact value: 3551000 USD

2001-01-01 – 2001-12-31: 3551000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.03 million
Calculation and evidence

4583000 − 3551000 USD

Exact free cash flow: 1032000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
Unavailable Not reported for this period.
USD 6.18 million
Exact value

Exact value: 6184000 USD

2002-01-01 – 2002-12-31: 6184000 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 5.52 million
Exact value

Exact value: 5524000 USD

2002-01-01 – 2002-12-31: 5524000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 660,000
Calculation and evidence

6184000 − 5524000 USD

Exact free cash flow: 660000 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.

36 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000075644, 75644, edgar:75644