RAYTECH CORP

EDGAR

50 filing records in this dataset, filed from 1995-05-12 to 2005-12-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

54.9 million USD

2005-10-02 · USD

Exact inputs and evidence

Operating margin

-11.72%

2005-10-02 · %

Exact inputs and evidence
  • Operating Income: -6439000 USD Source
  • Revenue: 54949000 USD Source
Cash and cash equivalents
11.5 million USD Source
Exact value

11512000 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: 2005-01-02.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2005-01-02
  • Operating income: 6 of 11 periods available· newest 2005-01-02
  • Net income: 6 of 11 periods available· newest 2005-01-02
  • Operating cash flow: 6 of 11 periods available· newest 2005-01-02
  • Capital expenditure: 5 of 11 periods available· newest 2005-01-02
  • Total assets: 2 of 11 periods available· newest 2005-01-02
  • Total liabilities: 2 of 11 periods available· newest 2005-01-02
  • Current assets: 2 of 11 periods available· newest 2005-01-02
  • Current liabilities: 2 of 11 periods available· newest 2005-01-02
  • Cash and cash equivalents: 2 of 11 periods available· newest 2005-01-02
  • 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

    +10.4%

    Prior period

    USD 205.87 million

    –

    Current period

    USD 227.31 million

    –

    Exact inputs and evidence

    227313000 − 205865000 = 21448000 USD

    205865000 USD · 2002-12-29 – 2003-12-28

    Inspect prior input Prior source

    227313000 USD · 2004-01-03 – 2005-01-02

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 63.69 million

    Prior period

    −USD 66.44 million

    –

    Current period

    −USD 2.75 million

    –

    Exact inputs and evidence

    -2750000 − -66443000 = 63693000 USD

    -66443000 USD · 2002-12-29 – 2003-12-28

    Inspect prior input Prior source

    -2750000 USD · 2004-01-03 – 2005-01-02

    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

    -95.5%

    Prior period

    USD 2.6 million

    –

    Current period

    USD 117,000

    –

    Exact inputs and evidence

    117000 − 2600000 = -2483000 USD

    2600000 USD · 2002-12-29 – 2003-12-28

    Inspect prior input Prior source

    117000 USD · 2004-01-03 – 2005-01-02

    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: Capital expenditure.

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 2004-01-03 – 2005-01-02

  • Revenue USD 227.31 million 100% of revenue
  • Operating costs Derived USD 230.36 million 101% of revenue
  • Operating income −USD 3.05 million −1.3% of revenue
  • Tax, interest and other Derived −USD 301,000 −0.1% of revenue
  • Net income −USD 2.75 million −1.2% of revenue

Cash

  • Operating cash flow USD 117,000 0.1% of revenue
  • Capital expenditure USD 6.67 million 2.9% of revenue
  • Free cash flow Derived −USD 6.55 million −2.9% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Net loss: net income was −1.3% of revenue.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
  • 2003 Operating loss: operating costs were 128% of revenue.
  • 2005 Operating loss: operating costs were 101% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2000-12-29 – 2001-12-28146050000 149341000 Derived -3291000 UnavailableUnavailableUnavailable
Source
2002 2001-01-03 – 2002-01-02209866000 205426000 Derived 4440000 7265000 Derived -2825000 -60000 Derived
Source
2002 2001-12-29 – 2002-12-28209866000 205426000 Derived 4440000 UnavailableUnavailableUnavailable
Source
2003 2002-01-03 – 2003-01-02205865000 263338000 Derived -57473000 UnavailableUnavailableUnavailable
Source
2003 2002-12-29 – 2003-12-28205865000 263338000 Derived -57473000 8970000 Derived -66443000 Unavailable
Source
2005 2004-01-03 – 2005-01-02227313000 230364000 Derived -3051000 -301000 Derived -2750000 -6551000 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 227.3M 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.245.5M184.1M122.7M61.4M0.0200120032005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue146050000
2002Revenue209866000
2002Revenue209866000
2003Revenue205865000
2003Revenue205865000
2005Revenue227313000

Revenue growth

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

10.4% 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.47%34%21%8%-6%200120032005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over yearNo prior comparable period
2002Year over yearNo prior comparable period
2002Year over year43.7%
2003Year over year41%
2003Year over year-1.9%
2005Year over year10.4%

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 -1.3% 2005
Net margin -1.2% 2005
Free cash flow margin -2.9% 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.4.9%-5.1%-15.1%-25.1%-35.0%200120032005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin-2.3%
2002Operating margin2.1%
2002Operating margin2.1%
2003Operating margin-27.9%
2003Operating margin-27.9%
2005Operating margin-1.3%
2001-12-28Net marginNot reported
2002Net margin-1.3%
2002-12-28Net marginNot reported
2003-01-02Net marginNot reported
2003Net margin-32.3%
2005Net margin-1.2%
2001Free cash flow marginNot reported
2002Free cash flow margin-0%
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2003Free cash flow marginNot reported
2005Free cash flow margin-2.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 117K 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.10.4M7.8M5.2M2.6M0.0200120032005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flow9588000
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flowNot reportedNo source recorded
2003Operating cash flow2600000
2005Operating cash flow117000

Free cash flow

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

USD -6.6M 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.524.1K-1.4M-3.3M-5.2M-7.1M200120032005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flowUnavailableNo source recorded
2002Free cash flow-60000
2002Free cash flowUnavailableNo source recorded
2003Free cash flowUnavailableNo source recorded
2003Free cash flowUnavailable
2005Free cash flow-6551000

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.

59.5% 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.64%48%32%16%0%2001-12-282003-01-022005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001-12-28Liabilities / assetsNot reportedNo source recorded
2002-01-02Liabilities / assetsNot reportedNo source recorded
2002-12-28Liabilities / assetsNot reportedNo source recorded
2003-01-02Liabilities / assetsNot reportedNo source recorded
2003Liabilities / assets58.6%
2005Liabilities / assets59.5%

Current assets to current liabilities

Current assets divided by current liabilities.

1.55× 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.1.68×1.26×0.84×0.42×0.00×2001-12-282003-01-022005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001-12-28Current assets / current liabilitiesNot reportedNo source recorded
2002-01-02Current assets / current liabilitiesNot reportedNo source recorded
2002-12-28Current assets / current liabilitiesNot reportedNo source recorded
2003-01-02Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities1.44×
2005Current assets / current liabilities1.55×

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
2000 1999-12-30 – 2000-12-29
−USD 7.06 billion
Exact value

Exact value: -7058978000 USD

1999-12-30 – 2000-12-29: -7058978000 USD Inspect Net Income Open source
Share or cite

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

USD 33.93 million
Exact value

Exact value: 33929000 USD

1999-12-30 – 2000-12-29: 33929000 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 13.54 million
Exact value

Exact value: 13539000 USD

1999-12-30 – 2000-12-29: 13539000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 20.39 million
Calculation and evidence

33929000 − 13539000 USD

Exact free cash flow: 20390000 USD

Share or cite

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

2001 2000-12-30 – 2001-12-29
−USD 5.58 million
Exact value

Exact value: -5577000 USD

2000-12-30 – 2001-12-29: -5577000 USD Inspect Net Income Open source
Share or cite

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

USD 16.67 million
Exact value

Exact value: 16674000 USD

2000-12-30 – 2001-12-29: 16674000 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 7.49 million
Exact value

Exact value: 7488000 USD

2000-12-30 – 2001-12-29: 7488000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.19 million
Calculation and evidence

16674000 − 7488000 USD

Exact free cash flow: 9186000 USD

Share or cite

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

2002 2001-01-03 – 2002-01-02
−USD 2.83 million
Exact value

Exact value: -2825000 USD

2001-01-03 – 2002-01-02: -2825000 USD Inspect Net Income Open source
Share or cite

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

USD 9.59 million
Exact value

Exact value: 9588000 USD

2001-01-03 – 2002-01-02: 9588000 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 9.65 million
Exact value

Exact value: 9648000 USD

2001-01-03 – 2002-01-02: 9648000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 60,000
Calculation and evidence

9588000 − 9648000 USD

Exact free cash flow: -60000 USD

Share or cite

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

2002 2001-12-30 – 2002-12-29
−USD 66.44 million
Exact value

Exact value: -66443000 USD

2001-12-30 – 2002-12-29: -66443000 USD Inspect Net Income Open source
Share or cite

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

USD 5.49 million
Exact value

Exact value: 5489000 USD

2001-12-30 – 2002-12-29: 5489000 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 8.97 million
Exact value

Exact value: 8968000 USD

2001-12-30 – 2002-12-29: 8968000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.48 million
Calculation and evidence

5489000 − 8968000 USD

Exact free cash flow: -3479000 USD

Share or cite

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

2003 2002-12-29 – 2003-12-28
−USD 66.44 million
Exact value

Exact value: -66443000 USD

2002-12-29 – 2003-12-28: -66443000 USD Inspect Net Income Open source
Share or cite

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

USD 2.6 million
Exact value

Exact value: 2600000 USD

2002-12-29 – 2003-12-28: 2600000 USD Inspect Operating Cash Flow Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable

Free cash flow cannot be calculated because Capital expenditure is unavailable for this period.

2005 2004-01-03 – 2005-01-02
−USD 2.75 million
Exact value

Exact value: -2750000 USD

2004-01-03 – 2005-01-02: -2750000 USD Inspect Net Income Open source
Share or cite

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

USD 117,000
Exact value

Exact value: 117000 USD

2004-01-03 – 2005-01-02: 117000 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 6.67 million
Exact value

Exact value: 6668000 USD

2004-01-03 – 2005-01-02: 6668000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.55 million
Calculation and evidence

117000 − 6668000 USD

Exact free cash flow: -6551000 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: 0000797917, 797917, edgar:797917