THERMO POWER CORP

EDGAR

26 filing records in this dataset, filed from 1995-05-08 to 1999-09-22. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

68.3 million USD

1999-07-03 · USD

Exact inputs and evidence

Operating margin

-13.75%

1999-07-03 · %

Exact inputs and evidence
  • Operating Income: -9390000 USD Source
  • Revenue: 68292000 USD Source

Operating cash flow

-5.06 million USD

1999-07-03 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1035000 USD Source
  • Operating Cash Flow: 4025000 USD Source

Free cash flow

-5.68 million USD

1999-07-03 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1035000 USD Source
  • Operating Cash Flow: 4025000 USD Source
  • Capital Expenditure: 2939000 USD Source
  • Capital Expenditure: 2319000 USD Source
Cash and cash equivalents
10.3 million USD Source
Exact value

10265000 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: 1999-09-22.

Financial data available through: 1998-10-03.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 1998-10-03
  • Operating income: 6 of 11 periods available· newest 1998-10-03
  • Net income: 6 of 11 periods available· newest 1998-10-03
  • Operating cash flow: 5 of 11 periods available· newest 1998-10-03
  • Capital expenditure: 5 of 11 periods available· newest 1998-10-03
  • Total assets: 4 of 11 periods available· newest 1998-10-03
  • liabilities: No compatible figures in this window
  • current assets: No compatible figures in this window
  • Current liabilities: 3 of 11 periods available· newest 1997-09-27
  • Cash and cash equivalents: 4 of 11 periods available· newest 1998-10-03
  • 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

    +167.4%

    Prior period

    USD 91.88 million

    –

    Current period

    USD 245.69 million

    –

    Exact inputs and evidence

    245692000 − 91881000 = 153811000 USD

    91881000 USD · 1996-09-28 – 1997-09-27

    Inspect prior input Prior source

    245692000 USD · 1997-10-04 – 1998-10-03

    Inspect current input Current source
    Share or cite

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

  • Net income

    +11%

    Prior period

    USD 2.1 million

    –

    Current period

    USD 2.34 million

    –

    Exact inputs and evidence

    2336000 − 2104000 = 232000 USD

    2104000 USD · 1996-09-28 – 1997-09-27

    Inspect prior input Prior source

    2336000 USD · 1997-10-04 – 1998-10-03

    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

    +319.4%

    Prior period

    USD 2.21 million

    –

    Current period

    USD 9.26 million

    –

    Exact inputs and evidence

    9261000 − 2208000 = 7053000 USD

    2208000 USD · 1996-09-28 – 1997-09-27

    Inspect prior input Prior source

    9261000 USD · 1997-10-04 – 1998-10-03

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +246.4%

    Prior period

    USD 1.78 million

    –

    Current period

    USD 6.16 million

    –

    Exact inputs and evidence

    6159000 − 1778000 = 4381000 USD

    1778000 USD · 1996-09-28 – 1997-09-27

    Inspect prior input Prior source

    6159000 USD · 1997-10-04 – 1998-10-03

    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.

1998 1997-10-04 – 1998-10-03

  • Revenue USD 245.69 million 100% of revenue
  • Cost of revenue USD 172.06 million 70% of revenue
  • Operating expenses USD 58.72 million 24% of revenue
  • Operating income USD 14.92 million 6.1% of revenue
  • Tax, interest and other Derived USD 12.58 million 5.1% of revenue
  • Net income USD 2.34 million 1% of revenue

Cash

  • Operating cash flow USD 9.26 million 3.8% of revenue
  • Capital expenditure USD 6.16 million 2.5% of revenue
  • Free cash flow Derived USD 3.1 million 1.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1993 Net income was higher than operating income, so the split is not drawn.
  • 1994 96%
  • 1995 96%
  • 1996 98%
  • 1997 97%
  • 1998 94%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1993 1992-10-01 – 1993-09-3075429000 73696000 Derived 1733000 -190000 Derived 1923000 Unavailable
Source
1994 1993-10-01 – 1994-09-3089334000 85851000 Derived 3483000 235000 Derived 3248000 Unavailable
Source
1995 1994-10-01 – 1995-09-30103255000 98774000 Derived 4481000 293000 Derived 4188000 Unavailable
Source
1996 1995-09-29 – 1996-09-2893058000 90796000 Derived 2262000 1377000 Derived 885000 4826000 Derived
Source
1997 1996-09-28 – 1997-09-2791881000 88919000 Derived 2962000 858000 Derived 2104000 430000 Derived
Source
1998 1997-10-04 – 1998-10-03245692000 230777000 Derived 14915000 12579000 Derived 2336000 3102000 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 245.7M 1998
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.265.3M199.0M132.7M66.3M0.0199319961998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue75429000
1994Revenue89334000
1995Revenue103255000
1996Revenue93058000
1997Revenue91881000
1998Revenue245692000

Revenue growth

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

167.4% 1998
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.182%130%79%27%-24%199319961998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year18.4%
1995Year over year15.6%
1996Year over year-9.9%
1997Year over year-1.3%
1998Year over year167.4%

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 6.1% 1998
Net margin 1% 1998
Free cash flow margin 1.3% 1998
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.6.6%4.9%3.3%1.6%0.0%199319961998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993Operating margin2.3%
1994Operating margin3.9%
1995Operating margin4.3%
1996Operating margin2.4%
1997Operating margin3.2%
1998Operating margin6.1%
1993Net margin2.5%
1994Net margin3.6%
1995Net margin4.1%
1996Net margin1%
1997Net margin2.3%
1998Net margin1%
1993Free cash flow marginNot reported
1994Free cash flow marginNot reported
1995Free cash flow marginNot reported
1996Free cash flow margin5.2%
1997Free cash flow margin0.5%
1998Free cash flow margin1.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 9.3M 1998
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.10.0M7.5M5.0M2.5M0.0199319961998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flowNot reportedNo source recorded
1994Operating cash flowNot reportedNo source recorded
1995Operating cash flowNot reportedNo source recorded
1996Operating cash flow7210000
1997Operating cash flow2208000
1998Operating cash flow9261000

Free cash flow

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

USD 3.1M 1998
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.5.2M3.9M2.6M1.3M0.0199319961998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flowUnavailableNo source recorded
1994Free cash flowUnavailableNo source recorded
1995Free cash flowUnavailableNo source recorded
1996Free cash flow4826000
1997Free cash flow430000
1998Free cash flow3102000

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
1993-09-30Liabilities / assetsNot reportedNo source recorded
1994-09-30Liabilities / assetsNot reportedNo source recorded
1995-09-30Liabilities / assetsNot reported
1996-09-28Liabilities / assetsNot reported
1997-09-27Liabilities / assetsNot reported
1998-10-03Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

Not enough comparable data to show this history.
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-09-30Current assets / current liabilitiesNot reportedNo source recorded
1994-09-30Current assets / current liabilitiesNot reportedNo source recorded
1995-09-30Current assets / current liabilitiesNot reported
1996-09-28Current assets / current liabilitiesNot reported
1997-09-27Current assets / current liabilitiesNot reported
1998-10-03Current assets / current liabilitiesNot reportedNo source recorded

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
1993 1992-10-01 – 1993-09-30
USD 1.92 million
Exact value

Exact value: 1923000 USD

1992-10-01 – 1993-09-30: 1923000 USD Inspect Net Income 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 Not reported for this period.
Unavailable

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

1994 1993-09-29 – 1994-09-28
Unavailable Not reported for this period.
USD 4.53 million
Exact value

Exact value: 4529000 USD

1993-09-29 – 1994-09-28: 4529000 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 875,000
Exact value

Exact value: 875000 USD

1993-09-29 – 1994-09-28: 875000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.65 million
Calculation and evidence

4529000 − 875000 USD

Exact free cash flow: 3654000 USD

Share or cite

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

1994 1993-10-01 – 1994-09-30
USD 3.25 million
Exact value

Exact value: 3248000 USD

1993-10-01 – 1994-09-30: 3248000 USD Inspect Net Income 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 Not reported for this period.
Unavailable

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

1995 1994-09-29 – 1995-09-28
Unavailable Not reported for this period.
−USD 5.11 million
Exact value

Exact value: -5110000 USD

1994-09-29 – 1995-09-28: -5110000 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 2.1 million
Exact value

Exact value: 2101000 USD

1994-09-29 – 1995-09-28: 2101000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 7.21 million
Calculation and evidence

-5110000 − 2101000 USD

Exact free cash flow: -7211000 USD

Share or cite

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

1995 1994-10-01 – 1995-09-30
USD 4.19 million
Exact value

Exact value: 4188000 USD

1994-10-01 – 1995-09-30: 4188000 USD Inspect Net Income 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 Not reported for this period.
Unavailable

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

1996 1995-09-29 – 1996-09-28
USD 885,000
Exact value

Exact value: 885000 USD

1995-09-29 – 1996-09-28: 885000 USD Inspect Net Income Open source
Share or cite

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

USD 7.21 million
Exact value

Exact value: 7210000 USD

1995-09-29 – 1996-09-28: 7210000 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 2.38 million
Exact value

Exact value: 2384000 USD

1995-09-29 – 1996-09-28: 2384000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.83 million
Calculation and evidence

7210000 − 2384000 USD

Exact free cash flow: 4826000 USD

Share or cite

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

1997 1996-09-28 – 1997-09-27
USD 2.1 million
Exact value

Exact value: 2104000 USD

1996-09-28 – 1997-09-27: 2104000 USD Inspect Net Income Open source
Share or cite

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

USD 2.21 million
Exact value

Exact value: 2208000 USD

1996-09-28 – 1997-09-27: 2208000 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 1.78 million
Exact value

Exact value: 1778000 USD

1996-09-28 – 1997-09-27: 1778000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 430,000
Calculation and evidence

2208000 − 1778000 USD

Exact free cash flow: 430000 USD

Share or cite

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

1998 1997-10-04 – 1998-10-03
USD 2.34 million
Exact value

Exact value: 2336000 USD

1997-10-04 – 1998-10-03: 2336000 USD Inspect Net Income Open source
Share or cite

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

USD 9.26 million
Exact value

Exact value: 9261000 USD

1997-10-04 – 1998-10-03: 9261000 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 6.16 million
Exact value

Exact value: 6159000 USD

1997-10-04 – 1998-10-03: 6159000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.1 million
Calculation and evidence

9261000 − 6159000 USD

Exact free cash flow: 3102000 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.

26 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000813895, 813895, edgar:813895