TOR MINERALS INTERNATIONAL INC

EDGAR

104 filing records in this dataset, filed from 1995-05-10 to 2018-03-27. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

11.4 million USD

2011-09-30 · USD

Exact inputs and evidence

Operating margin

10.55%

2011 Q3 · %

Exact inputs and evidence
  • Operating Income: 1203000 USD Source
  • Revenue: 11401000 USD Source

Operating cash flow

-1.89 million USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1329000 USD Source
  • Operating Cash Flow: 564000 USD Source

Free cash flow

-2.75 million USD

2011-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1329000 USD Source
  • Operating Cash Flow: 564000 USD Source
  • Capital Expenditure: 2733000 USD Source
  • Capital Expenditure: 1874000 USD Source
Cash and cash equivalents
3.61 million USD Source
Exact value

3609000 USD

Long-term debt including current maturities
4.96 million USD Source
Exact value

4964000 USD

Shares outstanding
3.54 million shares Source
Exact value

3542000 shares

Reported share-count change

0.00% · 0 shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 3542000 shares · 2016-12-31· Source
  • 3542000 shares · 2017-12-31· Source

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Net income

-1.14 million USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Net income: -132000 USD · 2017-01-01 – 2017-03-31 Source
  • Net income: 352000 USD · 2017-04-01 – 2017-06-30 Source
  • Net income: -329000 USD · 2017-07-01 – 2017-09-30 Source
  • Net income: -1136000 USD · 2017-01-01 – 2017-12-31 Source
  • Net income: -109000 USD · 2017-01-01 – 2017-09-30 Source

Operating cash flow

3.88 million USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Operating cash flow: 1310000 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: 1373000 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: 1310000 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: 1959000 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: 1373000 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: 3879000 USD · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: 1959000 USD · 2017-01-01 – 2017-09-30 Source

Capital expenditure

3.1 million USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Capital expenditure: 895000 USD · 2017-01-01 – 2017-03-31 Source
  • Capital expenditure: 1707000 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 895000 USD · 2017-01-01 – 2017-03-31 Source
  • Capital expenditure: 2364000 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 1707000 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 3099000 USD · 2017-01-01 – 2017-12-31 Source
  • Capital expenditure: 2364000 USD · 2017-01-01 – 2017-09-30 Source

Free cash flow

780 thousand USD

2017-01-01 – 2017-12-31

Exact inputs and evidence
  • Operating cash flow: 1310000 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: 1373000 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: 1310000 USD · 2017-01-01 – 2017-03-31 Source
  • Operating cash flow: 1959000 USD · 2017-01-01 – 2017-09-30 Source
  • Operating cash flow: 1373000 USD · 2017-01-01 – 2017-06-30 Source
  • Operating cash flow: 3879000 USD · 2017-01-01 – 2017-12-31 Source
  • Operating cash flow: 1959000 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 895000 USD · 2017-01-01 – 2017-03-31 Source
  • Capital expenditure: 1707000 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 895000 USD · 2017-01-01 – 2017-03-31 Source
  • Capital expenditure: 2364000 USD · 2017-01-01 – 2017-09-30 Source
  • Capital expenditure: 1707000 USD · 2017-01-01 – 2017-06-30 Source
  • Capital expenditure: 3099000 USD · 2017-01-01 – 2017-12-31 Source
  • Capital expenditure: 2364000 USD · 2017-01-01 – 2017-09-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2018-03-27.

Financial data available through: 2017-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2015-12-31
  • Operating income: 11 of 11 periods available· newest 2017-12-31
  • Net income: 11 of 11 periods available· newest 2017-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2017-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2017-12-31
  • Total assets: 11 of 11 periods available· newest 2017-12-31
  • Total liabilities: 11 of 11 periods available· newest 2017-12-31
  • Current assets: 11 of 11 periods available· newest 2017-12-31
  • Current liabilities: 11 of 11 periods available· newest 2017-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2017-12-31
  • Long-term debt including current maturities: 5 of 11 periods available· newest 2015-12-31
  • Shares outstanding: 8 of 11 periods available· newest 2017-12-31

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.

  • Net income

    -355.9%

    Prior period

    USD 444,000

    –

    Current period

    −USD 1.14 million

    –

    Exact inputs and evidence

    -1136000 − 444000 = -1580000 USD

    444000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    -1136000 USD · 2017-01-01 – 2017-12-31

    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

    -19.7%

    Prior period

    USD 4.83 million

    –

    Current period

    USD 3.88 million

    –

    Exact inputs and evidence

    3879000 − 4832000 = -953000 USD

    4832000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    3879000 USD · 2017-01-01 – 2017-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +157.6%

    Prior period

    USD 1.2 million

    –

    Current period

    USD 3.1 million

    –

    Exact inputs and evidence

    3099000 − 1203000 = 1896000 USD

    1203000 USD · 2016-01-01 – 2016-12-31

    Inspect prior input Prior source

    3099000 USD · 2017-01-01 – 2017-12-31

    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: Revenue.

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.

2015 2015-01-01 – 2015-12-31

  • Revenue USD 15.26 million 100% of revenue
  • Operating costs Derived USD 20.99 million 138% of revenue
  • Operating income −USD 5.73 million −38% of revenue
  • Tax, interest and other Derived USD 631,000 4.1% of revenue
  • Net income −USD 6.36 million −42% of revenue

Cash

  • Operating cash flow USD 3.5 million 23% of revenue
  • Capital expenditure USD 5.66 million 37% of revenue
  • Free cash flow Derived −USD 2.16 million −14% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2008 Operating loss: operating costs were 117% of revenue.
  • 2009 Net loss: net income was −0.6% of revenue.
  • 2010 91%
  • 2013 Operating loss: operating costs were 109% of revenue.
  • 2014 Operating loss: operating costs were 103% of revenue.
  • 2015 Operating loss: operating costs were 138% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2008 2008-01-01 – 2008-12-3125304000 29702000 Derived -4398000 564000 Derived -4962000 -899000 Derived
Source
2009 2009-01-01 – 2009-12-3124193000 23832000 Derived 361000 497000 Derived -136000 1568000 Derived
Source
2010 2010-01-01 – 2010-12-3131016000 28213000 Derived 2803000 515000 Derived 2288000 2023000 Derived
Source
2013 2013-01-01 – 2013-12-3120504000 22433000 Derived -1929000 -313000 Derived -1616000 -3370000 Derived
Source
2014 2014-01-01 – 2014-12-3119580000 20109000 Derived -529000 25000 Derived -554000 2491000 Derived
Source
2015 2015-01-01 – 2015-12-3115261000 20994000 Derived -5733000 631000 Derived -6364000 -2163000 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 15.3M 2015
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.33.5M25.1M16.7M8.4M0.0200720102015
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Revenue27961000
2008Revenue25304000
2009Revenue24193000
2010Revenue31016000
2013Revenue20504000
2014Revenue19580000
2015Revenue15261000

Revenue growth

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

-22.1% 2015
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.32%18%3%-12%-26%200720102015
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2007Year over yearNo prior comparable period
2008Year over year-9.5%
2009Year over year-4.4%
2010Year over year28.2%
2013Year over yearNo prior comparable period
2014Year over year-4.5%
2015Year over year-22.1%

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 -37.6% 2015
Net margin -41.7% 2015
Free cash flow margin -14.2% 2015
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.17%1%-14%-30%-46%200720102015
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2007Operating margin2.4%
2008Operating margin-17.4%
2009Operating margin1.5%
2010Operating margin9%
2013Operating margin-9.4%
2014Operating margin-2.7%
2015Operating margin-37.6%
2007Net margin0.3%
2008Net margin-19.6%
2009Net margin-0.6%
2010Net margin7.4%
2013Net margin-7.9%
2014Net margin-2.8%
2015Net margin-41.7%
2007Free cash flow marginNot reported
2008Free cash flow margin-3.6%
2009Free cash flow margin6.5%
2010Free cash flow margin6.5%
2013Free cash flow margin-16.4%
2014Free cash flow margin12.7%
2015Free cash flow margin-14.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 3.5M 2015
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.4.9M3.7M2.5M1.2M0.0200720102015
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Operating cash flowNot reportedNo source recorded
2008Operating cash flow1497000
2009Operating cash flow2490000
2010Operating cash flow3668000
2013Operating cash flow860000
2014Operating cash flow4555000
2015Operating cash flow3499000

Free cash flow

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

USD -2.2M 2015
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.3.0M1.3M-439.5K-2.1M-3.8M200720102015
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2007Free cash flowUnavailableNo source recorded
2008Free cash flow-899000
2009Free cash flow1568000
2010Free cash flow2023000
2013Free cash flow-3370000
2014Free cash flow2491000
2015Free cash flow-2163000

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.

27.1% 2015
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.37.2%27.9%18.6%9.3%0.0%200720102015
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2007Liabilities / assets31.8%
2008Liabilities / assets34.4%
2009Liabilities / assets29.4%
2010Liabilities / assets27.7%
2013Liabilities / assets27.1%
2014Liabilities / assets25.2%
2015Liabilities / assets27.1%

Current assets to current liabilities

Current assets divided by current liabilities.

3.09× 2015
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.3.47×2.60×1.73×0.87×0.00×200720102015
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2007Current assets / current liabilities1.83×
2008Current assets / current liabilities1.6×
2009Current assets / current liabilities2.18×
2010Current assets / current liabilities3.21×
2013Current assets / current liabilities2.62×
2014Current assets / current liabilities2.87×
2015Current assets / current liabilities3.09×

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
2008 2008-01-01 – 2008-12-31
−USD 4.96 million
Exact value

Exact value: -4962000 USD

2008-01-01 – 2008-12-31: -4962000 USD Inspect Net Income Open source
Share or cite

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

USD 1.5 million
Exact value

Exact value: 1497000 USD

2008-01-01 – 2008-12-31: 1497000 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 2.4 million
Exact value

Exact value: 2396000 USD

2008-01-01 – 2008-12-31: 2396000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 899,000
Calculation and evidence

1497000 − 2396000 USD

Exact free cash flow: -899000 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 136,000
Exact value

Exact value: -136000 USD

2009-01-01 – 2009-12-31: -136000 USD Inspect Net Income Open source
Share or cite

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

USD 2.49 million
Exact value

Exact value: 2490000 USD

2009-01-01 – 2009-12-31: 2490000 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 922,000
Exact value

Exact value: 922000 USD

2009-01-01 – 2009-12-31: 922000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.57 million
Calculation and evidence

2490000 − 922000 USD

Exact free cash flow: 1568000 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
USD 2.29 million
Exact value

Exact value: 2288000 USD

2010-01-01 – 2010-12-31: 2288000 USD Inspect Net Income Open source
Share or cite

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

USD 3.67 million
Exact value

Exact value: 3668000 USD

2010-01-01 – 2010-12-31: 3668000 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 1.65 million
Exact value

Exact value: 1645000 USD

2010-01-01 – 2010-12-31: 1645000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.02 million
Calculation and evidence

3668000 − 1645000 USD

Exact free cash flow: 2023000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
USD 3.84 million
Exact value

Exact value: 3836000 USD

2011-01-01 – 2011-12-31: 3836000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.92 million
Exact value

Exact value: -1918000 USD

2011-01-01 – 2011-12-31: -1918000 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 3.54 million
Exact value

Exact value: 3535000 USD

2011-01-01 – 2011-12-31: 3535000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.45 million
Calculation and evidence

-1918000 − 3535000 USD

Exact free cash flow: -5453000 USD

Share or cite

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

2012 2012-01-01 – 2012-12-31
USD 5,028
Exact value

Exact value: 5028 USD

2012-01-01 – 2012-12-31: 5028 USD Inspect Net Income Open source
Share or cite

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

USD 5,739
Exact value

Exact value: 5739 USD

2012-01-01 – 2012-12-31: 5739 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 The mapped spending value is negative, so its direction is unclear.
Source
Unavailable

Capital expenditure has a negative mapped value; spending direction is unclear.

2013 2013-01-01 – 2013-12-31
−USD 1.62 million
Exact value

Exact value: -1616000 USD

2013-01-01 – 2013-12-31: -1616000 USD Inspect Net Income Open source
Share or cite

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

USD 860,000
Exact value

Exact value: 860000 USD

2013-01-01 – 2013-12-31: 860000 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 4.23 million
Exact value

Exact value: 4230000 USD

2013-01-01 – 2013-12-31: 4230000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.37 million
Calculation and evidence

860000 − 4230000 USD

Exact free cash flow: -3370000 USD

Share or cite

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

2014 2014-01-01 – 2014-12-31
−USD 554,000
Exact value

Exact value: -554000 USD

2014-01-01 – 2014-12-31: -554000 USD Inspect Net Income Open source
Share or cite

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

USD 4.56 million
Exact value

Exact value: 4555000 USD

2014-01-01 – 2014-12-31: 4555000 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 2.06 million
Exact value

Exact value: 2064000 USD

2014-01-01 – 2014-12-31: 2064000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.49 million
Calculation and evidence

4555000 − 2064000 USD

Exact free cash flow: 2491000 USD

Share or cite

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

2015 2015-01-01 – 2015-12-31
−USD 6.36 million
Exact value

Exact value: -6364000 USD

2015-01-01 – 2015-12-31: -6364000 USD Inspect Net Income Open source
Share or cite

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

USD 3.5 million
Exact value

Exact value: 3499000 USD

2015-01-01 – 2015-12-31: 3499000 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 5.66 million
Exact value

Exact value: 5662000 USD

2015-01-01 – 2015-12-31: 5662000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.16 million
Calculation and evidence

3499000 − 5662000 USD

Exact free cash flow: -2163000 USD

Share or cite

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

2016 2016-01-01 – 2016-12-31
USD 444,000
Exact value

Exact value: 444000 USD

2016-01-01 – 2016-12-31: 444000 USD Inspect Net Income Open source
Share or cite

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

USD 4.83 million
Exact value

Exact value: 4832000 USD

2016-01-01 – 2016-12-31: 4832000 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 1.2 million
Exact value

Exact value: 1203000 USD

2016-01-01 – 2016-12-31: 1203000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.63 million
Calculation and evidence

4832000 − 1203000 USD

Exact free cash flow: 3629000 USD

Share or cite

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

2017 2017-01-01 – 2017-12-31
−USD 1.14 million
Exact value

Exact value: -1136000 USD

2017-01-01 – 2017-12-31: -1136000 USD Inspect Net Income Open source
Share or cite

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

USD 3.88 million
Exact value

Exact value: 3879000 USD

2017-01-01 – 2017-12-31: 3879000 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 3.1 million
Exact value

Exact value: 3099000 USD

2017-01-01 – 2017-12-31: 3099000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 780,000
Calculation and evidence

3879000 − 3099000 USD

Exact free cash flow: 780000 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.

104 filings · 2,262 latest values · 2,262 originally reported values

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

Identifiers: 0000842295, 842295, edgar:842295, torm

Also known as HITOX CORPORATION OF AMERICA, TOR MINERALS INTERNATIONAL INC