SHELDAHL INC

EDGAR

37 filing records in this dataset, filed from 1995-04-10 to 2002-08-29. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

22.1 million USD

2002-06-28 · USD

Exact inputs and evidence
Cash and cash equivalents
3.36 million USD Source
Exact value

3359000 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: 2002-08-29.

Financial data available through: 2001-12-28.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2001-12-28
  • operating income: No compatible figures in this window
  • Net income: 11 of 11 periods available· newest 2001-12-28
  • Operating cash flow: 10 of 11 periods available· newest 2001-12-28
  • Capital expenditure: 10 of 11 periods available· newest 2001-12-28
  • Total assets: 6 of 11 periods available· newest 2001-12-28
  • Total liabilities: 2 of 11 periods available· newest 2001-12-28
  • Current assets: 6 of 11 periods available· newest 2001-12-28
  • Current liabilities: 6 of 11 periods available· newest 2001-12-28
  • Cash and cash equivalents: 6 of 11 periods available· newest 2001-12-28
  • 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

    +431.4%

    Prior period

    USD 20.42 million

    –

    Current period

    USD 108.49 million

    –

    Exact inputs and evidence

    108494000 − 20417000 = 88077000 USD

    20417000 USD · 1999-12-30 – 2000-12-29

    Inspect prior input Prior source

    108494000 USD · 2000-12-29 – 2001-12-28

    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 76.77 million

    Prior period

    −USD 4.52 million

    –

    Current period

    −USD 81.29 million

    –

    Exact inputs and evidence

    -81293000 − -4520000 = -76773000 USD

    -4520000 USD · 1999-12-30 – 2000-12-29

    Inspect prior input Prior source

    -81293000 USD · 2000-12-29 – 2001-12-28

    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

    -614.7%

    Prior period

    USD 4.16 million

    –

    Current period

    −USD 21.43 million

    –

    Exact inputs and evidence

    -21431000 − 4164000 = -25595000 USD

    4164000 USD · 1999-12-30 – 2000-12-29

    Inspect prior input Prior source

    -21431000 USD · 2000-12-29 – 2001-12-28

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -46.4%

    Prior period

    USD 4.61 million

    –

    Current period

    USD 2.48 million

    –

    Exact inputs and evidence

    2475000 − 4614000 = -2139000 USD

    4614000 USD · 1999-12-30 – 2000-12-29

    Inspect prior input Prior source

    2475000 USD · 2000-12-29 – 2001-12-28

    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.

2001 2000-12-29 – 2001-12-28

  • Revenue USD 108.49 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 −USD 81.29 million −75% of revenue

Cash

  • Operating cash flow −USD 21.43 million −20% of revenue
  • Capital expenditure USD 2.48 million 2.3% of revenue
  • Free cash flow Derived −USD 23.91 million −22% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Not shown: operating income or net income is not reported.
  • 1996 Not shown: operating income or net income is not reported.
  • 1997 Not shown: operating income or net income is not reported.
  • 1998 Not shown: operating income or net income is not reported.
  • 2000 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.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-09-02 – 1995-09-0195216000 UnavailableUnavailableUnavailable3134000 -29868000 Derived
Source
1996 1995-08-31 – 1996-08-30114120000 UnavailableUnavailableUnavailable4772000 Unavailable
Source
1997 1996-08-30 – 1997-08-29105266000 UnavailableUnavailableUnavailable-7969000 -29030000 Derived
Source
1998 1997-08-29 – 1998-08-28117045000 UnavailableUnavailableUnavailable-37186000 -27836000 Derived
Source
2000 1999-01-30 – 2000-01-2924081000 UnavailableUnavailableUnavailable-1123000 Unavailable
Source
2000 1999-12-30 – 2000-12-2920417000 UnavailableUnavailableUnavailable-4520000 -450000 Derived
Source
2001 2000-12-29 – 2001-12-28108494000 UnavailableUnavailableUnavailable-81293000 -23906000 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 108.5M 2001
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.126.4M94.8M63.2M31.6M0.0199319972001
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Revenue82102000
1994Revenue88346000
1995Revenue95216000
1996Revenue114120000
1997Revenue105266000
1998Revenue117045000
2000Revenue24081000
2000Revenue20417000
2001Revenue108494000

Revenue growth

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

431.4% 2001
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.467%339%212%84%-43%199319972001
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1993Year over yearNo prior comparable period
1994Year over year7.6%
1995Year over year7.8%
1996Year over year19.9%
1997Year over year-7.8%
1998Year over year11.2%
2000Year over yearNo prior comparable period
2000Year over yearNo prior comparable period
2001Year over year431.4%

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.

Net margin -74.9% 2001
Free cash flow margin -22% 2001
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.11%-12%-35%-58%-81%1993-09-011997-08-292001-12-28
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1993-09-01Operating marginNot reported
1994-09-01Operating marginNot reported
1995-09-01Operating marginNot reported
1996-08-30Operating marginNot reported
1997-08-29Operating marginNot reported
1998-08-28Operating marginNot reported
2000-01-29Operating marginNot reported
2000-12-29Operating marginNot reported
2001-12-28Operating marginNot reported
1993Net margin1.8%
1994Net margin3.2%
1995Net margin3.3%
1996Net margin4.2%
1997Net margin-7.6%
1998Net margin-31.8%
2000Net margin-4.7%
2000Net margin-22.1%
2001Net margin-74.9%
1993Free cash flow marginNot reported
1994Free cash flow marginNot reported
1995Free cash flow margin-31.4%
1996Free cash flow marginNot reported
1997Free cash flow margin-27.6%
1998Free cash flow margin-23.8%
2000Free cash flow marginNot reported
2000Free cash flow margin-2.2%
2001Free cash flow margin-22%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -21.4M 2001
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.6.2M-1.2M-8.6M-16.1M-23.5M199319972001
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Operating cash flowNot reportedNo source recorded
1994Operating cash flowNot reportedNo source recorded
1995Operating cash flow2314000
1996Operating cash flowNot reportedNo source recorded
1997Operating cash flow1699000
1998Operating cash flow-4568000
2000Operating cash flowNot reportedNo source recorded
2000Operating cash flow4164000
2001Operating cash flow-21431000

Free cash flow

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

USD -23.9M 2001
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.2.4M-6.3M-14.9M-23.6M-32.3M199319972001
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1993Free cash flowUnavailableNo source recorded
1994Free cash flowUnavailableNo source recorded
1995Free cash flow-29868000
1996Free cash flowUnavailableNo source recorded
1997Free cash flow-29030000
1998Free cash flow-27836000
2000Free cash flowUnavailableNo source recorded
2000Free cash flow-450000
2001Free cash flow-23906000

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.

134.1% 2001
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.145%109%72%36%0%1993-09-011997-08-292001
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1993-09-01Liabilities / assetsNot reportedNo source recorded
1994-09-01Liabilities / assetsNot reportedNo source recorded
1995-09-01Liabilities / assetsNot reported
1996-08-30Liabilities / assetsNot reported
1997-08-29Liabilities / assetsNot reported
1998-08-28Liabilities / assetsNot reported
2000-01-29Liabilities / assetsNot reportedNo source recorded
2000Liabilities / assets56%
2001Liabilities / assets134.1%

Current assets to current liabilities

Current assets divided by current liabilities.

0.46× 2001
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.3.02×2.27×1.51×0.76×0.00×1993-09-0119972001
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1993-09-01Current assets / current liabilitiesNot reportedNo source recorded
1994-09-01Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.99×
1996Current assets / current liabilities2.63×
1997Current assets / current liabilities2.8×
1998Current assets / current liabilities1.39×
2000-01-29Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities0.94×
2001Current assets / current liabilities0.46×

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
1995 1994-09-02 – 1995-09-01
USD 3.13 million
Exact value

Exact value: 3134000 USD

1994-09-02 – 1995-09-01: 3134000 USD Inspect Net Income Open source
Share or cite

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

USD 2.31 million
Exact value

Exact value: 2314000 USD

1994-09-02 – 1995-09-01: 2314000 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 32.18 million
Exact value

Exact value: 32182000 USD

1994-09-02 – 1995-09-01: 32182000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 29.87 million
Calculation and evidence

2314000 − 32182000 USD

Exact free cash flow: -29868000 USD

Share or cite

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

1996 1995-08-30 – 1996-08-29
Unavailable Not reported for this period.
USD 10.89 million
Exact value

Exact value: 10885000 USD

1995-08-30 – 1996-08-29: 10885000 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 24.92 million
Exact value

Exact value: 24920000 USD

1995-08-30 – 1996-08-29: 24920000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.04 million
Calculation and evidence

10885000 − 24920000 USD

Exact free cash flow: -14035000 USD

Share or cite

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

1996 1995-08-31 – 1996-08-30
USD 4.77 million
Exact value

Exact value: 4772000 USD

1995-08-31 – 1996-08-30: 4772000 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 1996-08-30 – 1997-08-29
−USD 7.97 million
Exact value

Exact value: -7969000 USD

1996-08-30 – 1997-08-29: -7969000 USD Inspect Net Income Open source
Share or cite

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

USD 1.7 million
Exact value

Exact value: 1699000 USD

1996-08-30 – 1997-08-29: 1699000 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 30.73 million
Exact value

Exact value: 30729000 USD

1996-08-30 – 1997-08-29: 30729000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 29.03 million
Calculation and evidence

1699000 − 30729000 USD

Exact free cash flow: -29030000 USD

Share or cite

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

1998 1997-08-29 – 1998-08-28
−USD 37.19 million
Exact value

Exact value: -37186000 USD

1997-08-29 – 1998-08-28: -37186000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.57 million
Exact value

Exact value: -4568000 USD

1997-08-29 – 1998-08-28: -4568000 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 23.27 million
Exact value

Exact value: 23268000 USD

1997-08-29 – 1998-08-28: 23268000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 27.84 million
Calculation and evidence

-4568000 − 23268000 USD

Exact free cash flow: -27836000 USD

Share or cite

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

1999 1998-08-28 – 1999-08-27
−USD 23.57 million
Exact value

Exact value: -23568000 USD

1998-08-28 – 1999-08-27: -23568000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.85 million
Exact value

Exact value: -3854000 USD

1998-08-28 – 1999-08-27: -3854000 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 5.54 million
Exact value

Exact value: 5541000 USD

1998-08-28 – 1999-08-27: 5541000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.4 million
Calculation and evidence

-3854000 − 5541000 USD

Exact free cash flow: -9395000 USD

Share or cite

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

2000 1999-01-30 – 2000-01-29
−USD 1.12 million
Exact value

Exact value: -1123000 USD

1999-01-30 – 2000-01-29: -1123000 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 1999-09-02 – 2000-09-01
−USD 14.99 million
Exact value

Exact value: -14986000 USD

1999-09-02 – 2000-09-01: -14986000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.24 million
Exact value

Exact value: -1239000 USD

1999-09-02 – 2000-09-01: -1239000 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 2.36 million
Exact value

Exact value: 2356000 USD

1999-09-02 – 2000-09-01: 2356000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.6 million
Calculation and evidence

-1239000 − 2356000 USD

Exact free cash flow: -3595000 USD

Share or cite

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

2000 1999-12-30 – 2000-12-29
−USD 4.52 million
Exact value

Exact value: -4520000 USD

1999-12-30 – 2000-12-29: -4520000 USD Inspect Net Income Open source
Share or cite

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

USD 4.16 million
Exact value

Exact value: 4164000 USD

1999-12-30 – 2000-12-29: 4164000 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 4.61 million
Exact value

Exact value: 4614000 USD

1999-12-30 – 2000-12-29: 4614000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 450,000
Calculation and evidence

4164000 − 4614000 USD

Exact free cash flow: -450000 USD

Share or cite

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

2001 2000-12-29 – 2001-12-28
−USD 81.29 million
Exact value

Exact value: -81293000 USD

2000-12-29 – 2001-12-28: -81293000 USD Inspect Net Income Open source
Share or cite

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

−USD 21.43 million
Exact value

Exact value: -21431000 USD

2000-12-29 – 2001-12-28: -21431000 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 2.48 million
Exact value

Exact value: 2475000 USD

2000-12-29 – 2001-12-28: 2475000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 23.91 million
Calculation and evidence

-21431000 − 2475000 USD

Exact free cash flow: -23906000 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.

37 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000089615, 89615, edgar:89615