STIMSONITE CORP

EDGAR

13 filing records in this dataset, filed from 1996-05-15 to 1999-05-07. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

15.4 million USD

1999-04-04 · USD

Exact inputs and evidence

Operating margin

-6.41%

1999-04-04 · %

Exact inputs and evidence
  • Operating Income: -991000 USD Source
  • Revenue: 15449000 USD Source

Operating cash flow

1.35 million USD

1999-04-04 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1346000 USD Source

Free cash flow

-443 thousand USD

1999-04-04 · USD

Exact inputs and evidence
  • Operating Cash Flow: 1346000 USD Source
  • Capital Expenditure: 1789000 USD Source
Cash and cash equivalents
599 thousand USD Source
Exact value

599000 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: 1999-05-07.

Financial data available through: 1999-04-04.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 1999-04-04
  • Operating income: 11 of 11 periods available· newest 1999-04-04
  • Net income: 11 of 11 periods available· newest 1999-04-04
  • Operating cash flow: 11 of 11 periods available· newest 1999-04-04
  • Capital expenditure: 11 of 11 periods available· newest 1999-04-04
  • Total assets: 11 of 11 periods available· newest 1999-04-04
  • Total liabilities: 11 of 11 periods available· newest 1999-04-04
  • Current assets: 11 of 11 periods available· newest 1999-04-04
  • Current liabilities: 11 of 11 periods available· newest 1999-04-04
  • Cash and cash equivalents: 11 of 11 periods available· newest 1999-04-04
  • 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

    +10.3%

    Prior period

    USD 80.62 million

    –

    Current period

    USD 88.95 million

    –

    Exact inputs and evidence

    88954000 − 80618000 = 8336000 USD

    80618000 USD · 1997-04-06 – 1998-04-05

    Inspect prior input Prior source

    88954000 USD · 1998-04-05 – 1999-04-04

    Inspect current input Current source
    Share or cite

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

  • Net income

    +53.8%

    Prior period

    USD 3.36 million

    –

    Current period

    USD 5.16 million

    –

    Exact inputs and evidence

    5163000 − 3356000 = 1807000 USD

    3356000 USD · 1997-04-06 – 1998-04-05

    Inspect prior input Prior source

    5163000 USD · 1998-04-05 – 1999-04-04

    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

    -9.3%

    Prior period

    USD 9.55 million

    –

    Current period

    USD 8.67 million

    –

    Exact inputs and evidence

    8669000 − 9553000 = -884000 USD

    9553000 USD · 1997-04-06 – 1998-04-05

    Inspect prior input Prior source

    8669000 USD · 1998-04-05 – 1999-04-04

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +165.8%

    Prior period

    USD 2.88 million

    –

    Current period

    USD 7.66 million

    –

    Exact inputs and evidence

    7657000 − 2881000 = 4776000 USD

    2881000 USD · 1997-04-06 – 1998-04-05

    Inspect prior input Prior source

    7657000 USD · 1998-04-05 – 1999-04-04

    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 1998-04-05 – 1999-04-04

  • Revenue USD 88.95 million 100% of revenue
  • Cost of revenue USD 57.22 million 64% of revenue
  • Operating expenses USD 21.02 million 24% of revenue
  • Operating income USD 10.72 million 12% of revenue
  • Tax, interest and other Derived USD 5.56 million 6.3% of revenue
  • Net income USD 5.16 million 5.8% of revenue

Cash

  • Operating cash flow USD 8.67 million 9.7% of revenue
  • Capital expenditure USD 7.66 million 8.6% of revenue
  • Free cash flow Derived USD 1.01 million 1.1% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1996 Net loss: net income was −1% of revenue.
  • 1997 Net loss: net income was −0.8% of revenue.
  • 1997 Net loss: net income was −0.9% of revenue.
  • 1997 Net loss: net income was −0.5% of revenue.
  • 1997 90%
  • 1998 90%
  • 1998 90%
  • 1998 90%
  • 1998 88%
  • 1999 88%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-3182712000 80741000 Derived 1971000 2819000 Derived -848000 3908000 Derived
Source
1997 1996-03-31 – 1997-03-3083889000 81583000 Derived 2306000 2938000 Derived -632000 3962000 Derived
Source
1997 1996-06-30 – 1997-06-2983243000 81043000 Derived 2200000 2918000 Derived -718000 6784000 Derived
Source
1997 1996-09-29 – 1997-09-2879923000 77759000 Derived 2164000 2599000 Derived -435000 11368000 Derived
Source
1997 1997-01-01 – 1997-12-3181363000 72958000 Derived 8405000 4776000 Derived 3629000 9152000 Derived
Source
1998 1997-04-06 – 1998-04-0580618000 72958000 Derived 7660000 4304000 Derived 3356000 6672000 Derived
Source
1998 1997-07-06 – 1998-07-0582457000 73948000 Derived 8509000 4565000 Derived 3944000 5830000 Derived
Source
1998 1997-10-05 – 1998-10-0484985000 76423000 Derived 8562000 4491000 Derived 4071000 5629000 Derived
Source
1998 1998-01-01 – 1998-12-3187362000 77009000 Derived 10353000 5450000 Derived 4903000 -335000 Derived
Source
1999 1998-04-05 – 1999-04-0488954000 78231000 Derived 10723000 5560000 Derived 5163000 1012000 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 89M 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.96.1M72.1M48.0M24.0M0.0199619981999
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue82712000
1997Revenue83889000
1997Revenue83243000
1997Revenue79923000
1997Revenue81363000
1998Revenue80618000
1998Revenue82457000
1998Revenue84985000
1998Revenue87362000
1999Revenue88954000

Revenue growth

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

10.3% 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.11.6%7.1%2.6%-1.9%-6.4%199619981999
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over yearNo prior comparable period
1997Year over yearNo prior comparable period
1997Year over yearNo prior comparable period
1997Year over year-5.2%
1997Year over year-1.6%
1998Year over year-3.9%
1998Year over year-0.9%
1998Year over year6.3%
1998Year over year7.4%
1999Year over year10.3%

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 12.1% 1999
Net margin 5.8% 1999
Free cash flow margin 1.1% 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.15.4%11.0%6.6%2.2%-2.2%199619981999
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin2.4%
1997Operating margin2.7%
1997Operating margin2.6%
1997Operating margin2.7%
1997Operating margin10.3%
1998Operating margin9.5%
1998Operating margin10.3%
1998Operating margin10.1%
1998Operating margin11.9%
1999Operating margin12.1%
1996Net margin-1%
1997Net margin-0.8%
1997Net margin-0.9%
1997Net margin-0.5%
1997Net margin4.5%
1998Net margin4.2%
1998Net margin4.8%
1998Net margin4.8%
1998Net margin5.6%
1999Net margin5.8%
1996Free cash flow margin4.7%
1997Free cash flow margin4.7%
1997Free cash flow margin8.1%
1997Free cash flow margin14.2%
1997Free cash flow margin11.2%
1998Free cash flow margin8.3%
1998Free cash flow margin7.1%
1998Free cash flow margin6.6%
1998Free cash flow margin-0.4%
1999Free cash flow margin1.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 8.7M 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.15.1M11.3M7.6M3.8M0.0199619981999
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow13302000
1997Operating cash flow12852000
1997Operating cash flow11617000
1997Operating cash flow14010000
1997Operating cash flow11696000
1998Operating cash flow9553000
1998Operating cash flow10768000
1998Operating cash flow12495000
1998Operating cash flow6335000
1999Operating cash flow8669000

Free cash flow

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

USD 1M 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.12.3M8.9M5.5M2.1M-1.3M199619981999
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow3908000
1997Free cash flow3962000
1997Free cash flow6784000
1997Free cash flow11368000
1997Free cash flow9152000
1998Free cash flow6672000
1998Free cash flow5830000
1998Free cash flow5629000
1998Free cash flow-335000
1999Free cash flow1012000

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.

49.5% 1999
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.74%56%37%19%0%199619981999
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1996Liabilities / assets65.7%
1997Liabilities / assets67.1%
1997Liabilities / assets68.8%
1997Liabilities / assets60.9%
1997Liabilities / assets52%
1998Liabilities / assets54.6%
1998Liabilities / assets58.8%
1998Liabilities / assets55.4%
1998Liabilities / assets50.1%
1999Liabilities / assets49.5%

Current assets to current liabilities

Current assets divided by current liabilities.

2.84× 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.3.08×2.31×1.54×0.77×0.00×199619981999
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities1.87×
1997Current assets / current liabilities1.85×
1997Current assets / current liabilities1.97×
1997Current assets / current liabilities2.23×
1997Current assets / current liabilities2.35×
1998Current assets / current liabilities2.61×
1998Current assets / current liabilities2.36×
1998Current assets / current liabilities2.19×
1998Current assets / current liabilities2.85×
1999Current assets / current liabilities2.84×

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 1996-01-01 – 1996-12-31
−USD 848,000
Exact value

Exact value: -848000 USD

1996-01-01 – 1996-12-31: -848000 USD Inspect Net Income Open source
Share or cite

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

USD 13.3 million
Exact value

Exact value: 13302000 USD

1996-01-01 – 1996-12-31: 13302000 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 9.39 million
Exact value

Exact value: 9394000 USD

1996-01-01 – 1996-12-31: 9394000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.91 million
Calculation and evidence

13302000 − 9394000 USD

Exact free cash flow: 3908000 USD

Share or cite

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

1997 1996-03-31 – 1997-03-30
−USD 632,000
Exact value

Exact value: -632000 USD

1996-03-31 – 1997-03-30: -632000 USD Inspect Net Income Open source
Share or cite

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

USD 12.85 million
Exact value

Exact value: 12852000 USD

1996-03-31 – 1997-03-30: 12852000 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 8.89 million
Exact value

Exact value: 8890000 USD

1996-03-31 – 1997-03-30: 8890000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.96 million
Calculation and evidence

12852000 − 8890000 USD

Exact free cash flow: 3962000 USD

Share or cite

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

1997 1996-06-30 – 1997-06-29
−USD 718,000
Exact value

Exact value: -718000 USD

1996-06-30 – 1997-06-29: -718000 USD Inspect Net Income Open source
Share or cite

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

USD 11.62 million
Exact value

Exact value: 11617000 USD

1996-06-30 – 1997-06-29: 11617000 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 4.83 million
Exact value

Exact value: 4833000 USD

1996-06-30 – 1997-06-29: 4833000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.78 million
Calculation and evidence

11617000 − 4833000 USD

Exact free cash flow: 6784000 USD

Share or cite

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

1997 1996-09-29 – 1997-09-28
−USD 435,000
Exact value

Exact value: -435000 USD

1996-09-29 – 1997-09-28: -435000 USD Inspect Net Income Open source
Share or cite

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

USD 14.01 million
Exact value

Exact value: 14010000 USD

1996-09-29 – 1997-09-28: 14010000 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 2.64 million
Exact value

Exact value: 2642000 USD

1996-09-29 – 1997-09-28: 2642000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 11.37 million
Calculation and evidence

14010000 − 2642000 USD

Exact free cash flow: 11368000 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 3.63 million
Exact value

Exact value: 3629000 USD

1997-01-01 – 1997-12-31: 3629000 USD Inspect Net Income Open source
Share or cite

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

USD 11.7 million
Exact value

Exact value: 11696000 USD

1997-01-01 – 1997-12-31: 11696000 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 2.54 million
Exact value

Exact value: 2544000 USD

1997-01-01 – 1997-12-31: 2544000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 9.15 million
Calculation and evidence

11696000 − 2544000 USD

Exact free cash flow: 9152000 USD

Share or cite

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

1998 1997-04-06 – 1998-04-05
USD 3.36 million
Exact value

Exact value: 3356000 USD

1997-04-06 – 1998-04-05: 3356000 USD Inspect Net Income Open source
Share or cite

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

USD 9.55 million
Exact value

Exact value: 9553000 USD

1997-04-06 – 1998-04-05: 9553000 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 2.88 million
Exact value

Exact value: 2881000 USD

1997-04-06 – 1998-04-05: 2881000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.67 million
Calculation and evidence

9553000 − 2881000 USD

Exact free cash flow: 6672000 USD

Share or cite

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

1998 1997-07-06 – 1998-07-05
USD 3.94 million
Exact value

Exact value: 3944000 USD

1997-07-06 – 1998-07-05: 3944000 USD Inspect Net Income Open source
Share or cite

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

USD 10.77 million
Exact value

Exact value: 10768000 USD

1997-07-06 – 1998-07-05: 10768000 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 4.94 million
Exact value

Exact value: 4938000 USD

1997-07-06 – 1998-07-05: 4938000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.83 million
Calculation and evidence

10768000 − 4938000 USD

Exact free cash flow: 5830000 USD

Share or cite

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

1998 1997-10-05 – 1998-10-04
USD 4.07 million
Exact value

Exact value: 4071000 USD

1997-10-05 – 1998-10-04: 4071000 USD Inspect Net Income Open source
Share or cite

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

USD 12.5 million
Exact value

Exact value: 12495000 USD

1997-10-05 – 1998-10-04: 12495000 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 6.87 million
Exact value

Exact value: 6866000 USD

1997-10-05 – 1998-10-04: 6866000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 5.63 million
Calculation and evidence

12495000 − 6866000 USD

Exact free cash flow: 5629000 USD

Share or cite

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

1998 1998-01-01 – 1998-12-31
USD 4.9 million
Exact value

Exact value: 4903000 USD

1998-01-01 – 1998-12-31: 4903000 USD Inspect Net Income Open source
Share or cite

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

USD 6.34 million
Exact value

Exact value: 6335000 USD

1998-01-01 – 1998-12-31: 6335000 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 6.67 million
Exact value

Exact value: 6670000 USD

1998-01-01 – 1998-12-31: 6670000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 335,000
Calculation and evidence

6335000 − 6670000 USD

Exact free cash flow: -335000 USD

Share or cite

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

1999 1998-04-05 – 1999-04-04
USD 5.16 million
Exact value

Exact value: 5163000 USD

1998-04-05 – 1999-04-04: 5163000 USD Inspect Net Income Open source
Share or cite

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

USD 8.67 million
Exact value

Exact value: 8669000 USD

1998-04-05 – 1999-04-04: 8669000 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 7.66 million
Exact value

Exact value: 7657000 USD

1998-04-05 – 1999-04-04: 7657000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.01 million
Calculation and evidence

8669000 − 7657000 USD

Exact free cash flow: 1012000 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.

13 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000876400, 876400, edgar:876400