WESTERBEKE CORP

EDGAR

36 filing records in this dataset, filed from 1995-06-12 to 2004-01-23. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

5.7 million USD

2003-07-26 · USD

Exact inputs and evidence

Operating margin

-5.44%

2003-07-26 · %

Exact inputs and evidence
  • Operating Income: -310000 USD Source
  • Revenue: 5698000 USD Source

Operating cash flow

716 thousand USD

2003-07-26 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2514100 USD Source
  • Operating Cash Flow: -3230500 USD Source

Free cash flow

683 thousand USD

2003-07-26 · USD

Exact inputs and evidence
  • Operating Cash Flow: -2514100 USD Source
  • Operating Cash Flow: -3230500 USD Source
  • Capital Expenditure: 134100 USD Source
  • Capital Expenditure: 100400 USD Source
Cash and cash equivalents
1.39 million USD Source
Exact value

1387700 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: 2004-01-23.

Financial data available through: 2003-10-25.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2003-10-25
  • Operating income: 11 of 11 periods available· newest 2003-10-25
  • Net income: 11 of 11 periods available· newest 2003-10-25
  • Operating cash flow: 11 of 11 periods available· newest 2003-10-25
  • Capital expenditure: 11 of 11 periods available· newest 2003-10-25
  • Total assets: 9 of 11 periods available· newest 2003-10-25
  • Total liabilities: 5 of 11 periods available· newest 2003-10-25
  • Current assets: 9 of 11 periods available· newest 2003-10-25
  • Current liabilities: 9 of 11 periods available· newest 2003-10-25
  • Cash and cash equivalents: 9 of 11 periods available· newest 2003-10-25
  • 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

    -21.8%

    Prior period

    USD 25.53 million

    –

    Current period

    USD 19.95 million

    –

    Exact inputs and evidence

    19954400 − 25525700 = -5571300 USD

    25525700 USD · 2001-10-27 – 2002-10-26

    Inspect prior input Prior source

    19954400 USD · 2002-10-26 – 2003-10-25

    Inspect current input Current source
    Share or cite

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

  • Net income

    -136.8%

    Prior period

    USD 2.89 million

    –

    Current period

    −USD 1.06 million

    –

    Exact inputs and evidence

    -1061500 − 2886000 = -3947500 USD

    2886000 USD · 2001-10-27 – 2002-10-26

    Inspect prior input Prior source

    -1061500 USD · 2002-10-26 – 2003-10-25

    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

    -134.9%

    Prior period

    USD 7.49 million

    –

    Current period

    −USD 2.61 million

    –

    Exact inputs and evidence

    -2612600 − 7491000 = -10103600 USD

    7491000 USD · 2001-10-27 – 2002-10-26

    Inspect prior input Prior source

    -2612600 USD · 2002-10-26 – 2003-10-25

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -41.9%

    Prior period

    USD 270,700

    –

    Current period

    USD 157,300

    –

    Exact inputs and evidence

    157300 − 270700 = -113400 USD

    270700 USD · 2001-10-27 – 2002-10-26

    Inspect prior input Prior source

    157300 USD · 2002-10-26 – 2003-10-25

    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.

2003 2002-10-26 – 2003-10-25

  • Revenue USD 19.95 million 100% of revenue
  • Cost of revenue USD 15.48 million 78% of revenue
  • Operating expenses USD 5.78 million 29% of revenue
  • Operating income −USD 1.3 million −6.5% of revenue
  • Tax, interest and other Derived −USD 243,300 −1.2% of revenue
  • Net income −USD 1.06 million −5.3% of revenue

Cash

  • Operating cash flow −USD 2.61 million −13% of revenue
  • Capital expenditure USD 157,300 0.8% of revenue
  • Free cash flow Derived −USD 2.77 million −14% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 95%
  • 1995 94%
  • 1996 94%
  • 1997 94%
  • 1998 96%
  • 1999 97%
  • 2000 99%
  • 2001 96%
  • 2002 Operating loss: operating costs were 102% of revenue.
  • 2003 Operating loss: operating costs were 107% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-10-29 – 1994-10-2815037500 14349800 Derived 687700 54700 Derived 633000 414200 Derived
Source
1995 1994-10-29 – 1995-10-2818794200 17695100 Derived 1099100 401500 Derived 697600 -12700 Derived
Source
1996 1995-10-27 – 1996-10-2620652900 19465700 Derived 1187200 449800 Derived 737400 -1151500 Derived
Source
1997 1996-10-26 – 1997-10-2524620300 23200400 Derived 1419900 621000 Derived 798900 346000 Derived
Source
1998 1997-10-25 – 1998-10-2426202000 25101900 Derived 1100100 456600 Derived 643500 747300 Derived
Source
1999 1998-10-24 – 1999-10-2329113700 28275100 Derived 838600 42600 Derived 796000 547500 Derived
Source
2000 1999-10-22 – 2000-10-2134528400 34034200 Derived 494200 265900 Derived 228300 -9693900 Derived
Source
2001 2000-10-28 – 2001-10-2728694200 27561700 Derived 1132500 813700 Derived 318800 -447000 Derived
Source
2002 2001-10-27 – 2002-10-2625525700 26061000 Derived -535300 -3421300 Derived 2886000 7220300 Derived
Source
2003 2002-10-26 – 2003-10-2519954400 21259200 Derived -1304800 -243300 Derived -1061500 -2769900 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 20M 2003
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.37.3M28.0M18.6M9.3M0.0199419992003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue15037500
1995Revenue18794200
1996Revenue20652900
1997Revenue24620300
1998Revenue26202000
1999Revenue29113700
2000Revenue34528400
2001Revenue28694200
2002Revenue25525700
2003Revenue19954400

Revenue growth

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

-21.8% 2003
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.29%15%2%-12%-26%199419992003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over year12.1%
1995Year over year25%
1996Year over year9.9%
1997Year over year19.2%
1998Year over year6.4%
1999Year over year11.1%
2000Year over year18.6%
2001Year over year-16.9%
2002Year over year-11%
2003Year over year-21.8%

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 -6.5% 2003
Net margin -5.3% 2003
Free cash flow margin -13.9% 2003
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.33%16%0%-16%-33%199419992003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin4.6%
1995Operating margin5.8%
1996Operating margin5.7%
1997Operating margin5.8%
1998Operating margin4.2%
1999Operating margin2.9%
2000Operating margin1.4%
2001Operating margin3.9%
2002Operating margin-2.1%
2003Operating margin-6.5%
1994Net margin4.2%
1995Net margin3.7%
1996Net margin3.6%
1997Net margin3.2%
1998Net margin2.5%
1999Net margin2.7%
2000Net margin0.7%
2001Net margin1.1%
2002Net margin11.3%
2003Net margin-5.3%
1994Free cash flow margin2.8%
1995Free cash flow margin-0.1%
1996Free cash flow margin-5.6%
1997Free cash flow margin1.4%
1998Free cash flow margin2.9%
1999Free cash flow margin1.9%
2000Free cash flow margin-28.1%
2001Free cash flow margin-1.6%
2002Free cash flow margin28.3%
2003Free cash flow margin-13.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.6M 2003
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.8.3M5.4M2.4M-490.8K-3.4M199419992003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow877800
1995Operating cash flow336700
1996Operating cash flow-581100
1997Operating cash flow924000
1998Operating cash flow1191600
1999Operating cash flow859600
2000Operating cash flow-2309200
2001Operating cash flow993600
2002Operating cash flow7491000
2003Operating cash flow-2612600

Free cash flow

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

USD -2.8M 2003
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.8.6M3.7M-1.2M-6.1M-11.0M199419992003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow414200
1995Free cash flow-12700
1996Free cash flow-1151500
1997Free cash flow346000
1998Free cash flow747300
1999Free cash flow547500
2000Free cash flow-9693900
2001Free cash flow-447000
2002Free cash flow7220300
2003Free cash flow-2769900

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.

32.2% 2003
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.57%43%29%14%0%1994-10-2819992003
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-10-28Liabilities / assetsNot reportedNo source recorded
1995-10-28Liabilities / assetsNot reported
1996-10-26Liabilities / assetsNot reported
1997-10-25Liabilities / assetsNot reported
1998-10-24Liabilities / assetsNot reported
1999Liabilities / assets26%
2000Liabilities / assets53.2%
2001Liabilities / assets47.1%
2002Liabilities / assets37.7%
2003Liabilities / assets32.2%

Current assets to current liabilities

Current assets divided by current liabilities.

4.51× 2003
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.4.87×3.65×2.43×1.22×0.00×1994-10-2819992003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-10-28Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities4.44×
1996Current assets / current liabilities3.72×
1997Current assets / current liabilities2.61×
1998Current assets / current liabilities2.85×
1999Current assets / current liabilities3.27×
2000Current assets / current liabilities1.68×
2001Current assets / current liabilities2.05×
2002Current assets / current liabilities3.11×
2003Current assets / current liabilities4.51×

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
1994 1993-10-29 – 1994-10-28
USD 633,000
Exact value

Exact value: 633000 USD

1993-10-29 – 1994-10-28: 633000 USD Inspect Net Income Open source
Share or cite

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

USD 877,800
Exact value

Exact value: 877800 USD

1993-10-29 – 1994-10-28: 877800 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 463,600
Exact value

Exact value: 463600 USD

1993-10-29 – 1994-10-28: 463600 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 414,200
Calculation and evidence

877800 − 463600 USD

Exact free cash flow: 414200 USD

Share or cite

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

1995 1994-10-29 – 1995-10-28
USD 697,600
Exact value

Exact value: 697600 USD

1994-10-29 – 1995-10-28: 697600 USD Inspect Net Income Open source
Share or cite

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

USD 336,700
Exact value

Exact value: 336700 USD

1994-10-29 – 1995-10-28: 336700 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 349,400
Exact value

Exact value: 349400 USD

1994-10-29 – 1995-10-28: 349400 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 12,700
Calculation and evidence

336700 − 349400 USD

Exact free cash flow: -12700 USD

Share or cite

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

1996 1995-10-27 – 1996-10-26
USD 737,400
Exact value

Exact value: 737400 USD

1995-10-27 – 1996-10-26: 737400 USD Inspect Net Income Open source
Share or cite

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

−USD 581,100
Exact value

Exact value: -581100 USD

1995-10-27 – 1996-10-26: -581100 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 570,400
Exact value

Exact value: 570400 USD

1995-10-27 – 1996-10-26: 570400 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.15 million
Calculation and evidence

-581100 − 570400 USD

Exact free cash flow: -1151500 USD

Share or cite

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

1997 1996-10-26 – 1997-10-25
USD 798,900
Exact value

Exact value: 798900 USD

1996-10-26 – 1997-10-25: 798900 USD Inspect Net Income Open source
Share or cite

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

USD 924,000
Exact value

Exact value: 924000 USD

1996-10-26 – 1997-10-25: 924000 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 578,000
Exact value

Exact value: 578000 USD

1996-10-26 – 1997-10-25: 578000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 346,000
Calculation and evidence

924000 − 578000 USD

Exact free cash flow: 346000 USD

Share or cite

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

1998 1997-10-25 – 1998-10-24
USD 643,500
Exact value

Exact value: 643500 USD

1997-10-25 – 1998-10-24: 643500 USD Inspect Net Income Open source
Share or cite

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

USD 1.19 million
Exact value

Exact value: 1191600 USD

1997-10-25 – 1998-10-24: 1191600 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 444,300
Exact value

Exact value: 444300 USD

1997-10-25 – 1998-10-24: 444300 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 747,300
Calculation and evidence

1191600 − 444300 USD

Exact free cash flow: 747300 USD

Share or cite

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

1999 1998-10-24 – 1999-10-23
USD 796,000
Exact value

Exact value: 796000 USD

1998-10-24 – 1999-10-23: 796000 USD Inspect Net Income Open source
Share or cite

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

USD 859,600
Exact value

Exact value: 859600 USD

1998-10-24 – 1999-10-23: 859600 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 312,100
Exact value

Exact value: 312100 USD

1998-10-24 – 1999-10-23: 312100 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 547,500
Calculation and evidence

859600 − 312100 USD

Exact free cash flow: 547500 USD

Share or cite

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

2000 1999-10-22 – 2000-10-21
USD 228,300
Exact value

Exact value: 228300 USD

1999-10-22 – 2000-10-21: 228300 USD Inspect Net Income Open source
Share or cite

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

−USD 2.31 million
Exact value

Exact value: -2309200 USD

1999-10-22 – 2000-10-21: -2309200 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 7.38 million
Exact value

Exact value: 7384700 USD

1999-10-22 – 2000-10-21: 7384700 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.69 million
Calculation and evidence

-2309200 − 7384700 USD

Exact free cash flow: -9693900 USD

Share or cite

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

2001 2000-10-28 – 2001-10-27
USD 318,800
Exact value

Exact value: 318800 USD

2000-10-28 – 2001-10-27: 318800 USD Inspect Net Income Open source
Share or cite

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

USD 993,600
Exact value

Exact value: 993600 USD

2000-10-28 – 2001-10-27: 993600 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 1.44 million
Exact value

Exact value: 1440600 USD

2000-10-28 – 2001-10-27: 1440600 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 447,000
Calculation and evidence

993600 − 1440600 USD

Exact free cash flow: -447000 USD

Share or cite

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

2002 2001-10-27 – 2002-10-26
USD 2.89 million
Exact value

Exact value: 2886000 USD

2001-10-27 – 2002-10-26: 2886000 USD Inspect Net Income Open source
Share or cite

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

USD 7.49 million
Exact value

Exact value: 7491000 USD

2001-10-27 – 2002-10-26: 7491000 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 270,700
Exact value

Exact value: 270700 USD

2001-10-27 – 2002-10-26: 270700 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 7.22 million
Calculation and evidence

7491000 − 270700 USD

Exact free cash flow: 7220300 USD

Share or cite

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

2003 2002-10-26 – 2003-10-25
−USD 1.06 million
Exact value

Exact value: -1061500 USD

2002-10-26 – 2003-10-25: -1061500 USD Inspect Net Income Open source
Share or cite

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

−USD 2.61 million
Exact value

Exact value: -2612600 USD

2002-10-26 – 2003-10-25: -2612600 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 157,300
Exact value

Exact value: 157300 USD

2002-10-26 – 2003-10-25: 157300 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.77 million
Calculation and evidence

-2612600 − 157300 USD

Exact free cash flow: -2769900 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: 0000796502, 796502, edgar:796502