AUTOCAM CORP/MI

EDGAR

24 filing records in this dataset, filed from 1996-11-08 to 2006-11-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

88.4 million USD

2006-09-30 · USD

Exact inputs and evidence

Operating margin

2.14%

2006-09-30 · %

Exact inputs and evidence
  • Operating Income: 1888000 USD Source
  • Revenue: 88360000 USD Source

Operating cash flow

6.27 million USD

2006-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1672000 USD Source
  • Operating Cash Flow: -7938000 USD Source

Free cash flow

-3.84 million USD

2006-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1672000 USD Source
  • Operating Cash Flow: -7938000 USD Source
  • Capital Expenditure: 24177000 USD Source
  • Capital Expenditure: 14072000 USD Source
Cash and cash equivalents
1.82 million USD Source
Exact value

1820000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

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

Revenue

369 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Revenue: 347823000 USD · 2005-01-01 – 2005-12-31 Source
  • Revenue: 261757000 USD · 2005-01-01 – 2005-09-30 Source
  • Revenue: 97986000 USD · 2006-01-01 – 2006-03-31 Source
  • Revenue: 96556000 USD · 2006-04-01 – 2006-06-30 Source
  • Revenue: 88360000 USD · 2006-07-01 – 2006-09-30 Source

Net income

-116 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Net income: -40187000 USD · 2005-01-01 – 2005-12-31 Source
  • Net income: -34873000 USD · 2005-01-01 – 2005-09-30 Source
  • Net income: -4317000 USD · 2006-01-01 – 2006-03-31 Source
  • Net income: -100763000 USD · 2006-04-01 – 2006-06-30 Source
  • Net income: -5554000 USD · 2006-07-01 – 2006-09-30 Source

Operating cash flow

2.2 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Operating cash flow: 16097000 USD · 2005-01-01 – 2005-12-31 Source
  • Operating cash flow: 12223000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: -6133000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: -7938000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: -6133000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: -1672000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: -7938000 USD · 2006-01-01 – 2006-06-30 Source

Capital expenditure

29.1 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Capital expenditure: 18346000 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 13450000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 6954000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 14072000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 6954000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 24177000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 14072000 USD · 2006-01-01 – 2006-06-30 Source

Free cash flow

-26.9 million USD

2005-10-01 – 2006-09-30

Exact inputs and evidence
  • Operating cash flow: 16097000 USD · 2005-01-01 – 2005-12-31 Source
  • Operating cash flow: 12223000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: -6133000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: -7938000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: -6133000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: -1672000 USD · 2006-01-01 – 2006-09-30 Source
  • Operating cash flow: -7938000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 18346000 USD · 2005-01-01 – 2005-12-31 Source
  • Capital expenditure: 13450000 USD · 2005-01-01 – 2005-09-30 Source
  • Capital expenditure: 6954000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 14072000 USD · 2006-01-01 – 2006-06-30 Source
  • Capital expenditure: 6954000 USD · 2006-01-01 – 2006-03-31 Source
  • Capital expenditure: 24177000 USD · 2006-01-01 – 2006-09-30 Source
  • Capital expenditure: 14072000 USD · 2006-01-01 – 2006-06-30 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: 2006-11-14.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 7 of 11 periods available· newest 2005-12-31
  • Operating income: 7 of 11 periods available· newest 2005-12-31
  • Net income: 7 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 7 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 7 of 11 periods available· newest 2005-12-31
  • Total assets: 6 of 11 periods available· newest 2005-12-31
  • liabilities: No compatible figures in this window
  • 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: 7 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

    +88.5%

    Prior period

    USD 184.49 million

    –

    Current period

    USD 347.82 million

    –

    Exact inputs and evidence

    347823000 − 184489000 = 163334000 USD

    184489000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    347823000 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.

  • Net income

    -1,946%

    Prior period

    USD 2.18 million

    –

    Current period

    −USD 40.19 million

    –

    Exact inputs and evidence

    -40187000 − 2177000 = -42364000 USD

    2177000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    -40187000 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.

  • Operating cash flow

    +50.5%

    Prior period

    USD 10.69 million

    –

    Current period

    USD 16.1 million

    –

    Exact inputs and evidence

    16097000 − 10694000 = 5403000 USD

    10694000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    16097000 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.

  • Capital expenditure

    +71.8%

    Prior period

    USD 10.68 million

    –

    Current period

    USD 18.35 million

    –

    Exact inputs and evidence

    18346000 − 10676000 = 7670000 USD

    10676000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    18346000 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.

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 347.82 million 100% of revenue
  • Operating costs Derived USD 361.44 million 104% of revenue
  • Operating income −USD 13.62 million −3.9% of revenue
  • Tax, interest and other Derived USD 26.57 million 7.6% of revenue
  • Net income −USD 40.19 million −12% of revenue

Cash

  • Operating cash flow USD 16.1 million 4.6% of revenue
  • Capital expenditure USD 18.35 million 5.3% of revenue
  • Free cash flow Derived −USD 2.25 million −0.6% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 85%
  • 1998 84%
  • 1999 90%
  • 2002 90%
  • 2003 92%
  • 2004 93%
  • 2005 Operating loss: operating costs were 104% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1996-07-01 – 1997-06-3061986238 52402600 Derived 9583638 4172672 Derived 5410966 3360409 Derived
Source
1998 1997-07-01 – 1998-06-3090361063 75522314 Derived 14838749 7097369 Derived 7741380 2602516 Derived
Source
1999 1998-07-01 – 1999-06-30179726000 160950000 Derived 18776000 12506000 Derived 6270000 -4353000 Derived
Source
2002 2002-01-01 – 2002-12-31275117000 248032000 Derived 27085000 20545000 Derived 6540000 14854000 Derived
Source
2003 2003-01-01 – 2003-12-31323210000 297647000 Derived 25563000 18569000 Derived 6994000 15530000 Derived
Source
2004 2004-01-01 – 2004-12-31184489000 170763000 Derived 13726000 11549000 Derived 2177000 18000 Derived
Source
2005 2005-01-01 – 2005-12-31347823000 361439000 Derived -13616000 26571000 Derived -40187000 -2249000 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 347.8M 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.375.6M281.7M187.8M93.9M0.0199720022005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue61986238
1998Revenue90361063
1999Revenue179726000
2002Revenue275117000
2003Revenue323210000
2004Revenue184489000
2005Revenue347823000

Revenue growth

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

88.5% 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.110%69%28%-13%-54%199720022005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over yearNo prior comparable period
1998Year over year45.8%
1999Year over year98.9%
2002Year over yearNo prior comparable period
2003Year over year17.5%
2004Year over year-42.9%
2005Year over year88.5%

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 -3.9% 2005
Net margin -11.6% 2005
Free cash flow margin -0.6% 2005
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.18.7%10.5%2.4%-5.7%-13.8%199720022005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin15.5%
1998Operating margin16.4%
1999Operating margin10.4%
2002Operating margin9.8%
2003Operating margin7.9%
2004Operating margin7.4%
2005Operating margin-3.9%
1997Net margin8.7%
1998Net margin8.6%
1999Net margin3.5%
2002Net margin2.4%
2003Net margin2.2%
2004Net margin1.2%
2005Net margin-11.6%
1997Free cash flow margin5.4%
1998Free cash flow margin2.9%
1999Free cash flow margin-2.4%
2002Free cash flow margin5.4%
2003Free cash flow margin4.8%
2004Free cash flow margin0%
2005Free cash flow margin-0.6%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 16.1M 2005
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.41.0M30.8M20.5M10.3M0.0199720022005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow13565892
1998Operating cash flow20086184
1999Operating cash flow21329000
2002Operating cash flow32037000
2003Operating cash flow37989000
2004Operating cash flow10694000
2005Operating cash flow16097000

Free cash flow

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

USD -2.2M 2005
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.17.1M11.4M5.6M-177.6K-5.9M199720022005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow3360409
1998Free cash flow2602516
1999Free cash flow-4353000
2002Free cash flow14854000
2003Free cash flow15530000
2004Free cash flow18000
2005Free cash flow-2249000

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
1997-06-30Liabilities / assetsNot reported
1998-06-30Liabilities / assetsNot reported
1999-06-30Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reportedNo source recorded
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.5× 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.1.68×1.26×0.84×0.42×0.00×19972002-12-312005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities1.33×
1998Current assets / current liabilities1.18×
1999Current assets / current liabilities1.56×
2002-12-31Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities0.93×
2004Current assets / current liabilities1.26×
2005Current assets / current liabilities1.5×

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
1997 1996-07-01 – 1997-06-30
USD 5.41 million
Exact value

Exact value: 5410966 USD

1996-07-01 – 1997-06-30: 5410966 USD Inspect Net Income Open source
Share or cite

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

USD 13.57 million
Exact value

Exact value: 13565892 USD

1996-07-01 – 1997-06-30: 13565892 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 10.21 million
Exact value

Exact value: 10205483 USD

1996-07-01 – 1997-06-30: 10205483 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.36 million
Calculation and evidence

13565892 − 10205483 USD

Exact free cash flow: 3360409 USD

Share or cite

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

1998 1997-07-01 – 1998-06-30
USD 7.74 million
Exact value

Exact value: 7741380 USD

1997-07-01 – 1998-06-30: 7741380 USD Inspect Net Income Open source
Share or cite

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

USD 20.09 million
Exact value

Exact value: 20086184 USD

1997-07-01 – 1998-06-30: 20086184 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 17.48 million
Exact value

Exact value: 17483668 USD

1997-07-01 – 1998-06-30: 17483668 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.6 million
Calculation and evidence

20086184 − 17483668 USD

Exact free cash flow: 2602516 USD

Share or cite

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

1999 1998-07-01 – 1999-06-30
USD 6.27 million
Exact value

Exact value: 6270000 USD

1998-07-01 – 1999-06-30: 6270000 USD Inspect Net Income Open source
Share or cite

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

USD 21.33 million
Exact value

Exact value: 21329000 USD

1998-07-01 – 1999-06-30: 21329000 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 25.68 million
Exact value

Exact value: 25682000 USD

1998-07-01 – 1999-06-30: 25682000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.35 million
Calculation and evidence

21329000 − 25682000 USD

Exact free cash flow: -4353000 USD

Share or cite

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

2002 2002-01-01 – 2002-12-31
USD 6.54 million
Exact value

Exact value: 6540000 USD

2002-01-01 – 2002-12-31: 6540000 USD Inspect Net Income Open source
Share or cite

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

USD 32.04 million
Exact value

Exact value: 32037000 USD

2002-01-01 – 2002-12-31: 32037000 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 17.18 million
Exact value

Exact value: 17183000 USD

2002-01-01 – 2002-12-31: 17183000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 14.85 million
Calculation and evidence

32037000 − 17183000 USD

Exact free cash flow: 14854000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
USD 6.99 million
Exact value

Exact value: 6994000 USD

2003-01-01 – 2003-12-31: 6994000 USD Inspect Net Income Open source
Share or cite

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

USD 37.99 million
Exact value

Exact value: 37989000 USD

2003-01-01 – 2003-12-31: 37989000 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 22.46 million
Exact value

Exact value: 22459000 USD

2003-01-01 – 2003-12-31: 22459000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 15.53 million
Calculation and evidence

37989000 − 22459000 USD

Exact free cash flow: 15530000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
USD 2.18 million
Exact value

Exact value: 2177000 USD

2004-01-01 – 2004-12-31: 2177000 USD Inspect Net Income Open source
Share or cite

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

USD 10.69 million
Exact value

Exact value: 10694000 USD

2004-01-01 – 2004-12-31: 10694000 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 10.68 million
Exact value

Exact value: 10676000 USD

2004-01-01 – 2004-12-31: 10676000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 18,000
Calculation and evidence

10694000 − 10676000 USD

Exact free cash flow: 18000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 40.19 million
Exact value

Exact value: -40187000 USD

2005-01-01 – 2005-12-31: -40187000 USD Inspect Net Income Open source
Share or cite

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

USD 16.1 million
Exact value

Exact value: 16097000 USD

2005-01-01 – 2005-12-31: 16097000 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 18.35 million
Exact value

Exact value: 18346000 USD

2005-01-01 – 2005-12-31: 18346000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.25 million
Calculation and evidence

16097000 − 18346000 USD

Exact free cash flow: -2249000 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.

24 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000879235, 879235, edgar:879235