RECOVERY ENGINEERING INC

EDGAR

15 filing records in this dataset, filed from 1996-08-13 to 1999-08-17. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

24.6 million USD

1999-07-04 · USD

Exact inputs and evidence

Operating margin

6.42%

1999-07-04 · %

Exact inputs and evidence
  • Operating Income: 1579000 USD Source
  • Revenue: 24592000 USD Source

Operating cash flow

2.86 million USD

1999-07-04 · USD

Exact inputs and evidence
  • Operating Cash Flow: 4021000 USD Source
  • Operating Cash Flow: 1165000 USD Source

Free cash flow

2.08 million USD

1999-07-04 · USD

Exact inputs and evidence
  • Operating Cash Flow: 4021000 USD Source
  • Operating Cash Flow: 1165000 USD Source
  • Capital Expenditure: 1347000 USD Source
  • Capital Expenditure: 568000 USD Source
Cash and cash equivalents
16.9 million USD Source
Exact value

16866000 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: 1999-08-17.

Financial data available through: 1999-01-03.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 1999-01-03
  • Operating income: 5 of 11 periods available· newest 1999-01-03
  • Net income: 5 of 11 periods available· newest 1999-01-03
  • Operating cash flow: 5 of 11 periods available· newest 1999-01-03
  • Capital expenditure: 5 of 11 periods available· newest 1999-01-03
  • Total assets: 5 of 11 periods available· newest 1999-01-03
  • liabilities: No compatible figures in this window
  • Current assets: 4 of 11 periods available· newest 1999-01-03
  • Current liabilities: 4 of 11 periods available· newest 1999-01-03
  • Cash and cash equivalents: 5 of 11 periods available· newest 1999-01-03
  • 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

    +8%

    Prior period

    USD 71.24 million

    –

    Current period

    USD 76.97 million

    –

    Exact inputs and evidence

    76965000 − 71243000 = 5722000 USD

    71243000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    76965000 USD · 1998-01-04 – 1999-01-03

    Inspect current input Current source
    Share or cite

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

  • Net income

    −USD 7.13 million

    Prior period

    −USD 3.46 million

    –

    Current period

    −USD 10.59 million

    –

    Exact inputs and evidence

    -10588000 − -3455000 = -7133000 USD

    -3455000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    -10588000 USD · 1998-01-04 – 1999-01-03

    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

    −USD 2.84 million

    Prior period

    −USD 8.59 million

    –

    Current period

    −USD 11.43 million

    –

    Exact inputs and evidence

    -11431000 − -8592000 = -2839000 USD

    -8592000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    -11431000 USD · 1998-01-04 – 1999-01-03

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -2.3%

    Prior period

    USD 6.31 million

    –

    Current period

    USD 6.17 million

    –

    Exact inputs and evidence

    6167000 − 6312000 = -145000 USD

    6312000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    6167000 USD · 1998-01-04 – 1999-01-03

    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.

1999 1998-01-04 – 1999-01-03

  • Revenue USD 76.97 million 100% of revenue
  • Cost of revenue USD 40.22 million 52% of revenue
  • Operating expenses USD 46.4 million 60% of revenue
  • Operating income −USD 9.65 million −13% of revenue
  • Tax, interest and other Derived USD 938,000 1.2% of revenue
  • Net income −USD 10.59 million −14% of revenue

Cash

  • Operating cash flow −USD 11.43 million −15% of revenue
  • Capital expenditure USD 6.17 million 8% of revenue
  • Free cash flow Derived −USD 17.6 million −23% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 12%85%
  • 1995 Operating loss: operating costs were 137% of revenue.
  • 1996 Operating loss: operating costs were 103% of revenue.
  • 1997 Operating loss: operating costs were 103% of revenue.
  • 1999 Operating loss: operating costs were 113% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3116671000 14201000 Derived 2470000 451000 Derived 2019000 -4070000 Derived
Source
1995 1995-01-01 – 1995-12-3133277000 45539000 Derived -12262000 237000 Derived -12499000 -9817000 Derived
Source
1996 1996-01-01 – 1996-12-3171243000 73314000 Derived -2071000 1384000 Derived -3455000 -14904000 Derived
Source
1997 1997-01-01 – 1997-12-3171243000 73314000 Derived -2071000 1384000 Derived -3455000 -14904000 Derived
Source
1999 1998-01-04 – 1999-01-0376965000 86615000 Derived -9650000 938000 Derived -10588000 -17598000 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 77M 1999
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.83.1M62.3M41.6M20.8M0.019941995199619971999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue16671000
1995Revenue33277000
1996Revenue71243000
1997Revenue71243000
1999Revenue76965000

Revenue growth

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

8% 1999
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.123%92%62%31%0%19941995199619971999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year99.6%
1996Year over year114.1%
1997Year over year0%
1999Year over year8%

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 -12.5% 1999
Net margin -13.8% 1999
Free cash flow margin -22.9% 1999
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.19%4%-11%-27%-42%19941995199619971999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin14.8%
1995Operating margin-36.8%
1996Operating margin-2.9%
1997Operating margin-2.9%
1999Operating margin-12.5%
1994Net margin12.1%
1995Net margin-37.6%
1996Net margin-4.8%
1997Net margin-4.8%
1999Net margin-13.8%
1994Free cash flow margin-24.4%
1995Free cash flow margin-29.5%
1996Free cash flow margin-20.9%
1997Free cash flow margin-20.9%
1999Free cash flow margin-22.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -11.4M 1999
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.914.5K-2.4M-5.7M-9.0M-12.3M19941995199619971999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow-1268000
1995Operating cash flow-5700000
1996Operating cash flow-9023000
1997Operating cash flow-8592000
1999Operating cash flow-11431000

Free cash flow

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

USD -17.6M 1999
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.1.4M-3.7M-8.8M-13.9M-19.0M19941995199619971999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-4070000
1995Free cash flow-9817000
1996Free cash flow-14904000
1997Free cash flow-14904000
1999Free cash flow-17598000

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
1994-12-31Liabilities / assetsNot reported
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1999-01-03Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.23× 1999
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.3.67×2.75×1.83×0.92×0.00×1994-12-311995199619971999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities3.4×
1996Current assets / current liabilities1.88×
1997Current assets / current liabilities1.11×
1999Current assets / current liabilities3.23×

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 1994-01-01 – 1994-12-31
USD 2.02 million
Exact value

Exact value: 2019000 USD

1994-01-01 – 1994-12-31: 2019000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.27 million
Exact value

Exact value: -1268000 USD

1994-01-01 – 1994-12-31: -1268000 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 2.8 million
Exact value

Exact value: 2802000 USD

1994-01-01 – 1994-12-31: 2802000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.07 million
Calculation and evidence

-1268000 − 2802000 USD

Exact free cash flow: -4070000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
−USD 12.5 million
Exact value

Exact value: -12499000 USD

1995-01-01 – 1995-12-31: -12499000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.7 million
Exact value

Exact value: -5700000 USD

1995-01-01 – 1995-12-31: -5700000 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 4.12 million
Exact value

Exact value: 4117000 USD

1995-01-01 – 1995-12-31: 4117000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.82 million
Calculation and evidence

-5700000 − 4117000 USD

Exact free cash flow: -9817000 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 3.46 million
Exact value

Exact value: -3455000 USD

1996-01-01 – 1996-12-31: -3455000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.02 million
Exact value

Exact value: -9023000 USD

1996-01-01 – 1996-12-31: -9023000 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 5.88 million
Exact value

Exact value: 5881000 USD

1996-01-01 – 1996-12-31: 5881000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.9 million
Calculation and evidence

-9023000 − 5881000 USD

Exact free cash flow: -14904000 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 3.46 million
Exact value

Exact value: -3455000 USD

1997-01-01 – 1997-12-31: -3455000 USD Inspect Net Income Open source
Share or cite

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

−USD 8.59 million
Exact value

Exact value: -8592000 USD

1997-01-01 – 1997-12-31: -8592000 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 6.31 million
Exact value

Exact value: 6312000 USD

1997-01-01 – 1997-12-31: 6312000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.9 million
Calculation and evidence

-8592000 − 6312000 USD

Exact free cash flow: -14904000 USD

Share or cite

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

1999 1998-01-04 – 1999-01-03
−USD 10.59 million
Exact value

Exact value: -10588000 USD

1998-01-04 – 1999-01-03: -10588000 USD Inspect Net Income Open source
Share or cite

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

−USD 11.43 million
Exact value

Exact value: -11431000 USD

1998-01-04 – 1999-01-03: -11431000 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 6.17 million
Exact value

Exact value: 6167000 USD

1998-01-04 – 1999-01-03: 6167000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 17.6 million
Calculation and evidence

-11431000 − 6167000 USD

Exact free cash flow: -17598000 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.

15 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000818203, 818203, edgar:818203