THERMOTREX CORP

EDGAR

22 filing records in this dataset, filed from 1996-05-06 to 2000-05-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

14.4 million USD

2000-04-01 · USD

Exact inputs and evidence

Operating margin

-4.24%

2000-04-01 · %

Exact inputs and evidence
  • Operating Income: -611000 USD Source
  • Revenue: 14409000 USD Source
Cash and cash equivalents
8.5 million USD Source
Exact value

8502000 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: 2000-05-15.

Financial data available through: 1999-10-02.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 1999-10-02
  • Operating income: 7 of 11 periods available· newest 1999-10-02
  • Net income: 7 of 11 periods available· newest 1999-10-02
  • Operating cash flow: 6 of 11 periods available· newest 1998-10-03
  • Capital expenditure: 6 of 11 periods available· newest 1998-10-03
  • Total assets: 3 of 11 periods available· newest 1999-10-02
  • liabilities: No compatible figures in this window
  • current assets: No compatible figures in this window
  • Current liabilities: 3 of 11 periods available· newest 1999-10-02
  • Cash and cash equivalents: 3 of 11 periods available· newest 1999-10-02
  • 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

    +38.8%

    Prior period

    USD 77.8 million

    –

    Current period

    USD 108 million

    –

    Exact inputs and evidence

    107997000 − 77796000 = 30201000 USD

    77796000 USD · 1997-10-04 – 1998-10-03

    Inspect prior input Prior source

    107997000 USD · 1998-10-03 – 1999-10-02

    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 121.22 million

    Prior period

    −USD 2.61 million

    –

    Current period

    −USD 123.83 million

    –

    Exact inputs and evidence

    -123828000 − -2613000 = -121215000 USD

    -2613000 USD · 1997-10-04 – 1998-10-03

    Inspect prior input Prior source

    -123828000 USD · 1998-10-03 – 1999-10-02

    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: 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.

1999 1998-10-03 – 1999-10-02

  • Revenue USD 108 million 100% of revenue
  • Cost of revenue USD 47.05 million 44% of revenue
  • Operating expenses USD 41.39 million 38% of revenue
  • Other operating costs Derived USD 113.33 million 105% of revenue
  • Operating income −USD 93.77 million −87% of revenue
  • Tax, interest and other Derived USD 30.06 million 28% of revenue
  • Net income −USD 123.83 million −115% of revenue

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
  • 1994 Operating loss: operating costs were 100% of revenue.
  • 1995 Operating loss: operating costs were 100% of revenue.
  • 1995 Operating loss: operating costs were 100% of revenue.
  • 1996 Net income was higher than operating income, so the split is not drawn.
  • 1997 Operating loss: operating costs were 135% of revenue.
  • 1998 Operating loss: operating costs were 147% of revenue.
  • 1999 Operating loss: operating costs were 187% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1993-09-29 – 1994-09-2891052000 91368000 Derived -316000 -9918000 Derived 9602000 -3076000 Derived
Source
1995 1994-09-28 – 1995-09-2786531000 86772000 Derived -241000 -36582000 Derived 36341000 -511000 Derived
Source
1995 1994-09-29 – 1995-09-28111610000 111809000 Derived -199000 -36857000 Derived 36658000 -2562000 Derived
Source
1996 1995-09-29 – 1996-09-28182029000 178514000 Derived 3515000 -39060000 Derived 42575000 -8801000 Derived
Source
1997 1996-10-04 – 1997-10-0364217000 86473000 Derived -22256000 -30697000 Derived 8441000 -40925000 Derived
Source
1998 1997-10-04 – 1998-10-0377796000 114123000 Derived -36327000 -33714000 Derived -2613000 -48662000 Derived
Source
1999 1998-10-03 – 1999-10-02107997000 201767000 Derived -93770000 30058000 Derived -123828000 Unavailable
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 108M 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.196.6M147.4M98.3M49.1M0.0199419961999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue91052000
1995Revenue86531000
1995Revenue111610000
1996Revenue182029000
1997Revenue64217000
1998Revenue77796000
1999Revenue107997000

Revenue growth

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

38.8% 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.124%74%23%-28%-79%199419961999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year-5%
1995Year over year22.6%
1996Year over year110.4%
1997Year over year-64.7%
1998Year over year21.1%
1999Year over year38.8%

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 -86.8% 1999
Net margin -114.7% 1999
Free cash flow margin -62.6% 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.55%9%-36%-82%-127%199419961999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-0.3%
1995Operating margin-0.3%
1995Operating margin-0.2%
1996Operating margin1.9%
1997Operating margin-34.7%
1998Operating margin-46.7%
1999Operating margin-86.8%
1994Net margin10.5%
1995Net margin42%
1995Net margin32.8%
1996Net margin23.4%
1997Net margin13.1%
1998Net margin-3.4%
1999Net margin-114.7%
1994Free cash flow margin-3.4%
1995Free cash flow margin-0.6%
1995Free cash flow margin-2.3%
1996Free cash flow margin-4.8%
1997Free cash flow margin-63.7%
1998Free cash flow margin-62.6%
1999Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -38.1M 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.9.2M-3.5M-16.2M-28.9M-41.5M199419961999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow1285000
1995Operating cash flow2092000
1995Operating cash flow2122000
1996Operating cash flow5661000
1997Operating cash flow-14072000
1998Operating cash flow-38050000
1999Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD -48.7M 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.3.9M-10.2M-24.3M-38.4M-52.6M199419961999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-3076000
1995Free cash flow-511000
1995Free cash flow-2562000
1996Free cash flow-8801000
1997Free cash flow-40925000
1998Free cash flow-48662000
1999Free 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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-09-28Liabilities / assetsNot reportedNo source recorded
1995-09-27Liabilities / assetsNot reportedNo source recorded
1995-09-28Liabilities / assetsNot reportedNo source recorded
1996-09-28Liabilities / assetsNot reported
1997-10-03Liabilities / assetsNot reportedNo source recorded
1998-10-03Liabilities / assetsNot reported
1999-10-02Liabilities / 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
1994-09-28Current assets / current liabilitiesNot reportedNo source recorded
1995-09-27Current assets / current liabilitiesNot reportedNo source recorded
1995-09-28Current assets / current liabilitiesNot reportedNo source recorded
1996-09-28Current assets / current liabilitiesNot reported
1997-10-03Current assets / current liabilitiesNot reportedNo source recorded
1998-10-03Current assets / current liabilitiesNot reported
1999-10-02Current assets / current liabilitiesNot reported

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 1993-09-29 – 1994-09-28
USD 9.6 million
Exact value

Exact value: 9602000 USD

1993-09-29 – 1994-09-28: 9602000 USD Inspect Net Income Open source
Share or cite

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

USD 1.29 million
Exact value

Exact value: 1285000 USD

1993-09-29 – 1994-09-28: 1285000 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 4.36 million
Exact value

Exact value: 4361000 USD

1993-09-29 – 1994-09-28: 4361000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.08 million
Calculation and evidence

1285000 − 4361000 USD

Exact free cash flow: -3076000 USD

Share or cite

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

1995 1994-09-28 – 1995-09-27
USD 36.34 million
Exact value

Exact value: 36341000 USD

1994-09-28 – 1995-09-27: 36341000 USD Inspect Net Income Open source
Share or cite

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

USD 2.09 million
Exact value

Exact value: 2092000 USD

1994-09-28 – 1995-09-27: 2092000 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 2.6 million
Exact value

Exact value: 2603000 USD

1994-09-28 – 1995-09-27: 2603000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 511,000
Calculation and evidence

2092000 − 2603000 USD

Exact free cash flow: -511000 USD

Share or cite

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

1995 1994-09-29 – 1995-09-28
USD 36.66 million
Exact value

Exact value: 36658000 USD

1994-09-29 – 1995-09-28: 36658000 USD Inspect Net Income Open source
Share or cite

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

USD 2.12 million
Exact value

Exact value: 2122000 USD

1994-09-29 – 1995-09-28: 2122000 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 4.68 million
Exact value

Exact value: 4684000 USD

1994-09-29 – 1995-09-28: 4684000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.56 million
Calculation and evidence

2122000 − 4684000 USD

Exact free cash flow: -2562000 USD

Share or cite

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

1996 1995-09-29 – 1996-09-28
USD 42.58 million
Exact value

Exact value: 42575000 USD

1995-09-29 – 1996-09-28: 42575000 USD Inspect Net Income Open source
Share or cite

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

USD 5.66 million
Exact value

Exact value: 5661000 USD

1995-09-29 – 1996-09-28: 5661000 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 14.46 million
Exact value

Exact value: 14462000 USD

1995-09-29 – 1996-09-28: 14462000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.8 million
Calculation and evidence

5661000 − 14462000 USD

Exact free cash flow: -8801000 USD

Share or cite

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

1997 1996-10-04 – 1997-10-03
USD 8.44 million
Exact value

Exact value: 8441000 USD

1996-10-04 – 1997-10-03: 8441000 USD Inspect Net Income Open source
Share or cite

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

−USD 14.07 million
Exact value

Exact value: -14072000 USD

1996-10-04 – 1997-10-03: -14072000 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 26.85 million
Exact value

Exact value: 26853000 USD

1996-10-04 – 1997-10-03: 26853000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 40.93 million
Calculation and evidence

-14072000 − 26853000 USD

Exact free cash flow: -40925000 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 2.61 million
Exact value

Exact value: -2613000 USD

1997-10-04 – 1998-10-03: -2613000 USD Inspect Net Income Open source
Share or cite

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

−USD 38.05 million
Exact value

Exact value: -38050000 USD

1997-10-04 – 1998-10-03: -38050000 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 10.61 million
Exact value

Exact value: 10612000 USD

1997-10-04 – 1998-10-03: 10612000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 48.66 million
Calculation and evidence

-38050000 − 10612000 USD

Exact free cash flow: -48662000 USD

Share or cite

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

1999 1998-10-03 – 1999-10-02
−USD 123.83 million
Exact value

Exact value: -123828000 USD

1998-10-03 – 1999-10-02: -123828000 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.

22 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000875316, 875316, edgar:875316