HQ SUSTAINABLE MARITIME INDUSTRIES, INC.

EDGAR

70 filing records in this dataset, filed from 1998-03-16 to 2010-11-09. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

28.2 million USD

2010-09-30 · USD

Exact inputs and evidence

Operating margin

27.67%

2010-09-30 · %

Exact inputs and evidence
  • Operating Income: 7805021 USD Source
  • Revenue: 28210259 USD Source
Cash and cash equivalents
64.5 million USD Source
Exact value

64469046 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: 2010-11-09.

Financial data available through: 2005-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2005-12-31
  • Operating income: 2 of 11 periods available· newest 1997-04-30
  • Net income: 8 of 11 periods available· newest 2003-04-30
  • operating cash flow: No compatible figures in this window
  • capital expenditure: No compatible figures in this window
  • Total assets: 6 of 11 periods available· newest 2005-12-31
  • Total liabilities: 6 of 11 periods available· newest 2005-12-31
  • Current assets: 6 of 11 periods available· newest 2005-12-31
  • Current liabilities: 6 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2005-12-31
  • 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

    +30%

    Prior period

    USD 21.19 million

    –

    Current period

    USD 27.55 million

    –

    Exact inputs and evidence

    27553030 − 21191492 = 6361538 USD

    21191492 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    27553030 USD · 2005-01-01 – 2005-12-31

    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: Net income, Operating cash flow, 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 2005-01-01 – 2005-12-31

  • Revenue USD 27.55 million 100% of revenue
  • Operating costs Derived Unavailable An input is unavailable.
  • Operating income Unavailable An input is unavailable.
  • Tax, interest and other Derived Unavailable An input is unavailable.
  • Net income Unavailable An input is unavailable.

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 91%
  • 1998 Not shown: operating income or net income is not reported.
  • 1999 Not shown: operating income or net income is not reported.
  • 2000 Not shown: operating income or net income is not reported.
  • 2001 Not shown: operating income or net income is not reported.
  • 2002 Not shown: operating income or net income is not reported.
  • 2003 Not shown: operating income or net income is not reported.
  • 2004 Not shown: operating income or net income is not reported.
  • 2005 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1995-05-01 – 1996-04-301653505 1503679 Derived 149826 -282104 Derived 431930 Unavailable
Source
1997 1996-05-01 – 1997-04-302018976 1846691 Derived 172285 64586 Derived 107699 Unavailable
Source
1998 1997-05-01 – 1998-04-302554081 UnavailableUnavailableUnavailable163134 Unavailable
Source
1999 1998-05-01 – 1999-04-302550765 UnavailableUnavailableUnavailable116025 Unavailable
Source
2000 1999-05-01 – 2000-04-302331934 UnavailableUnavailableUnavailable105357 Unavailable
Source
2001 2000-05-01 – 2001-04-302029614 UnavailableUnavailableUnavailable-426 Unavailable
Source
2002 2001-05-01 – 2002-04-302054922 UnavailableUnavailableUnavailable-12459 Unavailable
Source
2003 2002-05-01 – 2003-04-302045965 UnavailableUnavailableUnavailable6920 Unavailable
Source
2004 2004-01-01 – 2004-12-3121191492 UnavailableUnavailableUnavailableUnavailableUnavailable
Source
2005 2005-01-01 – 2005-12-3127553030 UnavailableUnavailableUnavailableUnavailableUnavailable
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 27.6M 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.29.8M22.3M14.9M7.4M0.0199620012005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue1653505
1997Revenue2018976
1998Revenue2554081
1999Revenue2550765
2000Revenue2331934
2001Revenue2029614
2002Revenue2054922
2003Revenue2045965
2004Revenue21191492
2005Revenue27553030

Revenue growth

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

30% 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.33%21%9%-4%-16%199620012005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over year22.1%
1998Year over year26.5%
1999Year over year-0.1%
2000Year over year-8.6%
2001Year over year-13%
2002Year over year1.2%
2003Year over year-0.4%
2004Year over yearNo prior comparable period
2005Year over year30%

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 8.5% 1997
Net margin 0.3% 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.28.3%20.5%12.8%5.0%-2.7%19962001-04-302005-12-31
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin9.1%
1997Operating margin8.5%
1998-04-30Operating marginNot reported
1999-04-30Operating marginNot reported
2000-04-30Operating marginNot reported
2001-04-30Operating marginNot reported
2002-04-30Operating marginNot reported
2003-04-30Operating marginNot reported
2004-12-31Operating marginNot reported
2005-12-31Operating marginNot reported
1996Net margin26.1%
1997Net margin5.3%
1998Net margin6.4%
1999Net margin4.5%
2000Net margin4.5%
2001Net margin-0%
2002Net margin-0.6%
2003Net margin0.3%
2004-12-31Net marginNot reported
2005-12-31Net marginNot reported
1996Free cash flow marginNot reported
1997Free cash flow marginNot reported
1998Free cash flow marginNot reported
1999Free cash flow marginNot reported
2000Free cash flow marginNot reported
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

Not enough comparable data to show this history.
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flowNot reportedNo source recorded
1997Operating cash flowNot reportedNo source recorded
1998Operating cash flowNot reportedNo source recorded
1999Operating cash flowNot reportedNo source recorded
2000Operating cash flowNot reportedNo source recorded
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flowUnavailableNo source recorded
1997Free cash flowUnavailableNo source recorded
1998Free cash flowUnavailableNo source recorded
1999Free cash flowUnavailableNo source recorded
2000Free cash flowUnavailableNo source recorded
2001Free cash flowUnavailableNo source recorded
2002Free cash flowUnavailableNo source recorded
2003Free cash flowUnavailableNo source recorded
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailableNo source recorded

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.

26.8% 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.59%45%30%15%0%1996-04-3020012005
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996-04-30Liabilities / assetsNot reportedNo source recorded
1997-04-30Liabilities / assetsNot reportedNo source recorded
1998-04-30Liabilities / assetsNot reportedNo source recorded
1999-04-30Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assets18.7%
2001Liabilities / assets16.7%
2002Liabilities / assets13.7%
2003Liabilities / assets55%
2004Liabilities / assets44.5%
2005Liabilities / assets26.8%

Current assets to current liabilities

Current assets divided by current liabilities.

2.29× 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.7.54×5.65×3.77×1.88×0.00×1996-04-3020012005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996-04-30Current assets / current liabilitiesNot reportedNo source recorded
1997-04-30Current assets / current liabilitiesNot reportedNo source recorded
1998-04-30Current assets / current liabilitiesNot reportedNo source recorded
1999-04-30Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities5.01×
2001Current assets / current liabilities5.66×
2002Current assets / current liabilities6.98×
2003Current assets / current liabilities1.45×
2004Current assets / current liabilities1.16×
2005Current assets / current liabilities2.29×

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
1996 1995-05-01 – 1996-04-30
USD 431,930
Exact value

Exact value: 431930 USD

1995-05-01 – 1996-04-30: 431930 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.

1997 1996-05-01 – 1997-04-30
USD 107,699
Exact value

Exact value: 107699 USD

1996-05-01 – 1997-04-30: 107699 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.

1998 1997-05-01 – 1998-04-30
USD 163,134
Exact value

Exact value: 163134 USD

1997-05-01 – 1998-04-30: 163134 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.

1999 1998-05-01 – 1999-04-30
USD 116,025
Exact value

Exact value: 116025 USD

1998-05-01 – 1999-04-30: 116025 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.

2000 1999-05-01 – 2000-04-30
USD 105,357
Exact value

Exact value: 105357 USD

1999-05-01 – 2000-04-30: 105357 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.

2001 2000-05-01 – 2001-04-30
−USD 426
Exact value

Exact value: -426 USD

2000-05-01 – 2001-04-30: -426 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.

2002 2001-05-01 – 2002-04-30
−USD 12,459
Exact value

Exact value: -12459 USD

2001-05-01 – 2002-04-30: -12459 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.

2003 2002-05-01 – 2003-04-30
USD 6,920
Exact value

Exact value: 6920 USD

2002-05-01 – 2003-04-30: 6920 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.

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.

70 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000857073, 857073, edgar:857073

Also known as PROCESS EQUIPMENT INC