SHOP VAC CORP

EDGAR

10 filing records in this dataset, filed from 1997-03-21 to 1999-05-14. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

42.8 million USD

1999-03-31 · USD

Exact inputs and evidence

Operating margin

11.61%

1999-03-31 · %

Exact inputs and evidence
  • Operating Income: 4971000 USD Source
  • Revenue: 42820000 USD Source

Operating cash flow

3.06 million USD

1999-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3058000 USD Source

Free cash flow

1.23 million USD

1999-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 3058000 USD Source
  • Capital Expenditure: 1828000 USD Source
Cash and cash equivalents
46.8 million USD Source
Exact value

46783000 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.

Net income

7.83 million USD

1998-04-01 – 1999-03-31

Exact inputs and evidence
  • Net income: 1374000 USD · 1998-01-01 – 1998-06-30 Source
  • Net income: 775000 USD · 1998-01-01 – 1998-03-31 Source
  • Net income: 1689000 USD · 1998-07-01 – 1998-09-30 Source
  • Net income: 6947000 USD · 1998-01-01 – 1998-12-31 Source
  • Net income: 3063000 USD · 1998-01-01 – 1998-09-30 Source
  • Net income: 1655000 USD · 1999-01-01 – 1999-03-31 Source

Operating cash flow

20.5 million USD

1998-04-01 – 1999-03-31

Exact inputs and evidence
  • Operating cash flow: 313000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -5644000 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -238000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 313000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: 11778000 USD · 1998-01-01 – 1998-12-31 Source
  • Operating cash flow: -238000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 3058000 USD · 1999-01-01 – 1999-03-31 Source

Capital expenditure

3.86 million USD

1998-04-01 – 1999-03-31

Exact inputs and evidence
  • Capital expenditure: 2257000 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 1598000 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 3120000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 2257000 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 3625000 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 3120000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 1828000 USD · 1999-01-01 – 1999-03-31 Source

Free cash flow

16.6 million USD

1998-04-01 – 1999-03-31

Exact inputs and evidence
  • Operating cash flow: 313000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: -5644000 USD · 1998-01-01 – 1998-03-31 Source
  • Operating cash flow: -238000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 313000 USD · 1998-01-01 – 1998-06-30 Source
  • Operating cash flow: 11778000 USD · 1998-01-01 – 1998-12-31 Source
  • Operating cash flow: -238000 USD · 1998-01-01 – 1998-09-30 Source
  • Operating cash flow: 3058000 USD · 1999-01-01 – 1999-03-31 Source
  • Capital expenditure: 2257000 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 1598000 USD · 1998-01-01 – 1998-03-31 Source
  • Capital expenditure: 3120000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 2257000 USD · 1998-01-01 – 1998-06-30 Source
  • Capital expenditure: 3625000 USD · 1998-01-01 – 1998-12-31 Source
  • Capital expenditure: 3120000 USD · 1998-01-01 – 1998-09-30 Source
  • Capital expenditure: 1828000 USD · 1999-01-01 – 1999-03-31 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: 1999-05-14.

Financial data available through: 1998-12-31.

Coverage by financial measure
  • Revenue: 5 of 11 periods available· newest 1998-12-31
  • Operating income: 5 of 11 periods available· newest 1998-12-31
  • Net income: 5 of 11 periods available· newest 1998-12-31
  • Operating cash flow: 5 of 11 periods available· newest 1998-12-31
  • Capital expenditure: 5 of 11 periods available· newest 1998-12-31
  • Total assets: 4 of 11 periods available· newest 1998-12-31
  • Total liabilities: 4 of 11 periods available· newest 1998-12-31
  • Current assets: 4 of 11 periods available· newest 1998-12-31
  • Current liabilities: 4 of 11 periods available· newest 1998-12-31
  • Cash and cash equivalents: 5 of 11 periods available· newest 1998-12-31
  • 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

    -15.5%

    Prior period

    USD 216.8 million

    –

    Current period

    USD 183.25 million

    –

    Exact inputs and evidence

    183249000 − 216796000 = -33547000 USD

    216796000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    183249000 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -77.1%

    Prior period

    USD 30.34 million

    –

    Current period

    USD 6.95 million

    –

    Exact inputs and evidence

    6947000 − 30337000 = -23390000 USD

    30337000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    6947000 USD · 1998-01-01 – 1998-12-31

    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

    -42.4%

    Prior period

    USD 20.44 million

    –

    Current period

    USD 11.78 million

    –

    Exact inputs and evidence

    11778000 − 20443000 = -8665000 USD

    20443000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    11778000 USD · 1998-01-01 – 1998-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -17.9%

    Prior period

    USD 4.41 million

    –

    Current period

    USD 3.63 million

    –

    Exact inputs and evidence

    3625000 − 4413000 = -788000 USD

    4413000 USD · 1997-01-01 – 1997-12-31

    Inspect prior input Prior source

    3625000 USD · 1998-01-01 – 1998-12-31

    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.

1998 1998-01-01 – 1998-12-31

  • Revenue USD 183.25 million 100% of revenue
  • Operating costs Derived USD 161.62 million 88% of revenue
  • Operating income USD 21.63 million 12% of revenue
  • Tax, interest and other Derived USD 14.69 million 8% of revenue
  • Net income USD 6.95 million 3.8% of revenue

Cash

  • Operating cash flow USD 11.78 million 6.4% of revenue
  • Capital expenditure USD 3.63 million 2% of revenue
  • Free cash flow Derived USD 8.15 million 4.4% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 90%
  • 1995 Net loss: net income was −55% of revenue.
  • 1996 93%
  • 1997 Net income was higher than operating income, so the split is not drawn.
  • 1998 88%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-31250843000 224561000 Derived 26282000 18324000 Derived 7958000 -4131000 Derived
Source
1995 1995-01-01 – 1995-12-31231323000 215053000 Derived 16270000 144448000 Derived -128178000 -26972000 Derived
Source
1996 1996-01-01 – 1996-12-31214039000 199014000 Derived 15025000 14247000 Derived 778000 3379000 Derived
Source
1997 1997-01-01 – 1997-12-31216796000 193707000 Derived 23089000 -7248000 Derived 30337000 16030000 Derived
Source
1998 1998-01-01 – 1998-12-31183249000 161615000 Derived 21634000 14687000 Derived 6947000 8153000 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 183.2M 1998
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.270.9M203.2M135.5M67.7M0.019941995199619971998
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue250843000
1995Revenue231323000
1996Revenue214039000
1997Revenue216796000
1998Revenue183249000

Revenue growth

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

-15.5% 1998
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.2.6%-2.2%-7.1%-12.0%-16.8%19941995199619971998
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year-7.8%
1996Year over year-7.5%
1997Year over year1.3%
1998Year over year-15.5%

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 11.8% 1998
Net margin 3.8% 1998
Free cash flow margin 4.4% 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.20%-1%-21%-41%-61%19941995199619971998
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin10.5%
1995Operating margin7%
1996Operating margin7%
1997Operating margin10.7%
1998Operating margin11.8%
1994Net margin3.2%
1995Net margin-55.4%
1996Net margin0.4%
1997Net margin14%
1998Net margin3.8%
1994Free cash flow margin-1.6%
1995Free cash flow margin-11.7%
1996Free cash flow margin1.6%
1997Free cash flow margin7.4%
1998Free cash flow margin4.4%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 11.8M 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.23.6M12.2M756.5K-10.7M-22.1M19941995199619971998
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow3707000
1995Operating cash flow-18930000
1996Operating cash flow3961000
1997Operating cash flow20443000
1998Operating cash flow11778000

Free cash flow

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

USD 8.2M 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.19.5M7.0M-5.5M-17.9M-30.4M19941995199619971998
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow-4131000
1995Free cash flow-26972000
1996Free cash flow3379000
1997Free cash flow16030000
1998Free cash flow8153000

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.

105.8% 1998
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.141%106%71%35%0%1994-12-311995199619971998
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Liabilities / assetsNot reportedNo source recorded
1995Liabilities / assets130.7%
1996Liabilities / assets129.6%
1997Liabilities / assets107.6%
1998Liabilities / assets105.8%

Current assets to current liabilities

Current assets divided by current liabilities.

4.15× 1998
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.4.48×3.36×2.24×1.12×0.00×1994-12-311995199619971998
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994-12-31Current assets / current liabilitiesNot reportedNo source recorded
1995Current assets / current liabilities1.39×
1996Current assets / current liabilities1.65×
1997Current assets / current liabilities2.19×
1998Current assets / current liabilities4.15×

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 1994-01-01 – 1994-12-31
USD 7.96 million
Exact value

Exact value: 7958000 USD

1994-01-01 – 1994-12-31: 7958000 USD Inspect Net Income Open source
Share or cite

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

USD 3.71 million
Exact value

Exact value: 3707000 USD

1994-01-01 – 1994-12-31: 3707000 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 7.84 million
Exact value

Exact value: 7838000 USD

1994-01-01 – 1994-12-31: 7838000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.13 million
Calculation and evidence

3707000 − 7838000 USD

Exact free cash flow: -4131000 USD

Share or cite

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

1995 1995-01-01 – 1995-12-31
−USD 128.18 million
Exact value

Exact value: -128178000 USD

1995-01-01 – 1995-12-31: -128178000 USD Inspect Net Income Open source
Share or cite

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

−USD 18.93 million
Exact value

Exact value: -18930000 USD

1995-01-01 – 1995-12-31: -18930000 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 8.04 million
Exact value

Exact value: 8042000 USD

1995-01-01 – 1995-12-31: 8042000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 26.97 million
Calculation and evidence

-18930000 − 8042000 USD

Exact free cash flow: -26972000 USD

Share or cite

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

1996 1996-01-01 – 1996-12-31
USD 778,000
Exact value

Exact value: 778000 USD

1996-01-01 – 1996-12-31: 778000 USD Inspect Net Income Open source
Share or cite

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

USD 3.96 million
Exact value

Exact value: 3961000 USD

1996-01-01 – 1996-12-31: 3961000 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 582,000
Exact value

Exact value: 582000 USD

1996-01-01 – 1996-12-31: 582000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.38 million
Calculation and evidence

3961000 − 582000 USD

Exact free cash flow: 3379000 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 30.34 million
Exact value

Exact value: 30337000 USD

1997-01-01 – 1997-12-31: 30337000 USD Inspect Net Income Open source
Share or cite

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

USD 20.44 million
Exact value

Exact value: 20443000 USD

1997-01-01 – 1997-12-31: 20443000 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 4.41 million
Exact value

Exact value: 4413000 USD

1997-01-01 – 1997-12-31: 4413000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 16.03 million
Calculation and evidence

20443000 − 4413000 USD

Exact free cash flow: 16030000 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 6.95 million
Exact value

Exact value: 6947000 USD

1998-01-01 – 1998-12-31: 6947000 USD Inspect Net Income Open source
Share or cite

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

USD 11.78 million
Exact value

Exact value: 11778000 USD

1998-01-01 – 1998-12-31: 11778000 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 3.63 million
Exact value

Exact value: 3625000 USD

1998-01-01 – 1998-12-31: 3625000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 8.15 million
Calculation and evidence

11778000 − 3625000 USD

Exact free cash flow: 8153000 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.

10 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000089914, 89914, edgar:89914