ELECTROGLAS INC

EDGAR

52 filing records in this dataset, filed from 1996-08-09 to 2009-04-07. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.22 million USD

2009-02-28 · USD

Exact inputs and evidence

Operating margin

-216.49%

2009-02-28 · %

Exact inputs and evidence
  • Operating Income: -4804000 USD Source
  • Revenue: 2219000 USD Source
Cash and cash equivalents
4.96 million USD Source
Exact value

4956000 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: 2009-04-07.

Financial data available through: 2008-05-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2008-05-31
  • Operating income: 11 of 11 periods available· newest 2008-05-31
  • Net income: 11 of 11 periods available· newest 2008-05-31
  • Operating cash flow: 2 of 11 periods available· newest 1999-12-31
  • Capital expenditure: 8 of 11 periods available· newest 2008-05-31
  • Total assets: 9 of 11 periods available· newest 2008-05-31
  • Total liabilities: 7 of 11 periods available· newest 2008-05-31
  • Current assets: 9 of 11 periods available· newest 2008-05-31
  • Current liabilities: 9 of 11 periods available· newest 2008-05-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2008-05-31
  • 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

    +1.8%

    Prior period

    USD 44.62 million

    –

    Current period

    USD 45.42 million

    –

    Exact inputs and evidence

    45421000 − 44624000 = 797000 USD

    44624000 USD · 2006-06-01 – 2007-05-31

    Inspect prior input Prior source

    45421000 USD · 2007-06-01 – 2008-05-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 2.85 million

    Prior period

    −USD 18.78 million

    –

    Current period

    −USD 15.93 million

    –

    Exact inputs and evidence

    -15933000 − -18783000 = 2850000 USD

    -18783000 USD · 2006-06-01 – 2007-05-31

    Inspect prior input Prior source

    -15933000 USD · 2007-06-01 – 2008-05-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -37.5%

    Prior period

    USD 808,000

    –

    Current period

    USD 505,000

    –

    Exact inputs and evidence

    505000 − 808000 = -303000 USD

    808000 USD · 2006-06-01 – 2007-05-31

    Inspect prior input Prior source

    505000 USD · 2007-06-01 – 2008-05-31

    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.

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.

2008 2007-06-01 – 2008-05-31

  • Revenue USD 45.42 million 100% of revenue
  • Cost of revenue USD 33.01 million 73% of revenue
  • Operating expenses USD 25.52 million 56% of revenue
  • Operating income −USD 13.1 million −29% of revenue
  • Tax, interest and other Derived USD 2.83 million 6.2% of revenue
  • Net income −USD 15.93 million −35% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • Capital expenditure USD 505,000 1.1% of revenue
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2001 Operating loss: operating costs were 158% of revenue.
  • 2002 Operating loss: operating costs were 242% of revenue.
  • 2003 Operating loss: operating costs were 228% of revenue.
  • 2003 Operating loss: operating costs were 228% of revenue.
  • 2004 Operating loss: operating costs were 125% of revenue.
  • 2004 Operating loss: operating costs were 125% of revenue.
  • 2005 Operating loss: operating costs were 203% of revenue.
  • 2006 Operating loss: operating costs were 135% of revenue.
  • 2007 Operating loss: operating costs were 140% of revenue.
  • 2008 Operating loss: operating costs were 129% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2001 2001-01-01 – 2001-12-3184662000 134153000 Derived -49491000 8578000 Derived -58069000 Unavailable
Source
2002 2002-01-01 – 2002-12-3157135000 138110000 Derived -80975000 -7344000 Derived -73631000 Unavailable
Source
2003 2002-06-01 – 2003-05-3144967000 102382000 Derived -57415000 1557000 Derived -58972000 Unavailable
Source
2003 2003-01-01 – 2003-12-3144967000 102382000 Derived -57415000 1557000 Derived -58972000 Unavailable
Source
2004 2003-06-01 – 2004-05-3163004000 78800000 Derived -15796000 -9424000 Derived -6372000 Unavailable
Source
2004 2004-01-01 – 2004-12-3163004000 78800000 Derived -15796000 -9424000 Derived -6372000 Unavailable
Source
2005 2004-06-01 – 2005-05-3111223000 22762000 Derived -11539000 854000 Derived -12393000 Unavailable
Source
2006 2005-06-01 – 2006-05-3144317000 60005000 Derived -15688000 18342000 Derived -34030000 Unavailable
Source
2007 2006-06-01 – 2007-05-3144624000 62477000 Derived -17853000 930000 Derived -18783000 Unavailable
Source
2008 2007-06-01 – 2008-05-3145421000 58523000 Derived -13102000 2831000 Derived -15933000 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 45.4M 2008
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.91.4M68.6M45.7M22.9M0.0200120042008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Revenue84662000
2002Revenue57135000
2003Revenue44967000
2003Revenue44967000
2004Revenue63004000
2004Revenue63004000
2005Revenue11223000
2006Revenue44317000
2007Revenue44624000
2008Revenue45421000

Revenue growth

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

1.8% 2008
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.325%216%106%-3%-112%200120042008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2001Year over year-62.5%
2002Year over year-32.5%
2003Year over yearNo prior comparable period
2003Year over year-21.3%
2004Year over year40.1%
2004Year over year40.1%
2005Year over year-82.2%
2006Year over year294.9%
2007Year over year0.7%
2008Year over year1.8%

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 -28.8% 2008
Net margin -35.1% 2008
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%-30%-71%-112%-153%200120042008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2001Operating margin-58.5%
2002Operating margin-141.7%
2003Operating margin-127.7%
2003Operating margin-127.7%
2004Operating margin-25.1%
2004Operating margin-25.1%
2005Operating margin-102.8%
2006Operating margin-35.4%
2007Operating margin-40%
2008Operating margin-28.8%
2001Net margin-68.6%
2002Net margin-128.9%
2003Net margin-131.1%
2003Net margin-131.1%
2004Net margin-10.1%
2004Net margin-10.1%
2005Net margin-110.4%
2006Net margin-76.8%
2007Net margin-42.1%
2008Net margin-35.1%
2001Free cash flow marginNot reported
2002Free cash flow marginNot reported
2003Free cash flow marginNot reported
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported
2006Free cash flow marginNot reported
2007Free cash flow marginNot reported
2008Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

Not enough comparable data to show this history.
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Operating cash flowNot reportedNo source recorded
2002Operating cash flowNot reportedNo source recorded
2003Operating cash flowNot reportedNo source recorded
2003Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded
2005Operating cash flowNot reportedNo source recorded
2006Operating cash flowNot reportedNo source recorded
2007Operating cash flowNot reportedNo source recorded
2008Operating cash flowNot reportedNo source recorded

Free cash flow

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

Not enough comparable data to show this history.
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2001Free cash flowUnavailableNo source recorded
2002Free cash flowUnavailableNo source recorded
2003Free cash flowUnavailable
2003Free cash flowUnavailableNo source recorded
2004Free cash flowUnavailable
2004Free cash flowUnavailableNo source recorded
2005Free cash flowUnavailable
2006Free cash flowUnavailable
2007Free cash flowUnavailable
2008Free cash flowUnavailable

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.

91% 2008
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.98%74%49%25%0%2001-12-3120042008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2001-12-31Liabilities / assetsNot reported
2002Liabilities / assets37.6%
2003-05-31Liabilities / assetsNot reportedNo source recorded
2003Liabilities / assets54.6%
2004-05-31Liabilities / assetsNot reportedNo source recorded
2004Liabilities / assets53.6%
2005Liabilities / assets61.4%
2006Liabilities / assets47.1%
2007Liabilities / assets76.5%
2008Liabilities / assets91%

Current assets to current liabilities

Current assets divided by current liabilities.

2.68× 2008
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.7.08×5.31×3.54×1.77×0.00×200120042008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2001Current assets / current liabilities6.55×
2002Current assets / current liabilities4.87×
2003-05-31Current assets / current liabilitiesNot reportedNo source recorded
2003Current assets / current liabilities3.59×
2004-05-31Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilities5.14×
2005Current assets / current liabilities4.08×
2006Current assets / current liabilities2.77×
2007Current assets / current liabilities2.57×
2008Current assets / current liabilities2.68×

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
2001 2001-01-01 – 2001-12-31
−USD 58.07 million
Exact value

Exact value: -58069000 USD

2001-01-01 – 2001-12-31: -58069000 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.

2002 2002-01-01 – 2002-12-31
−USD 73.63 million
Exact value

Exact value: -73631000 USD

2002-01-01 – 2002-12-31: -73631000 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.

2003 2002-06-01 – 2003-05-31
−USD 58.97 million
Exact value

Exact value: -58972000 USD

2002-06-01 – 2003-05-31: -58972000 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.
USD 48.84 million
Exact value

Exact value: 48844000 USD

2002-06-01 – 2003-05-31: 48844000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2003 2003-01-01 – 2003-12-31
−USD 58.97 million
Exact value

Exact value: -58972000 USD

2003-01-01 – 2003-12-31: -58972000 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.

2004 2003-06-01 – 2004-05-31
−USD 6.37 million
Exact value

Exact value: -6372000 USD

2003-06-01 – 2004-05-31: -6372000 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.
USD 571,000
Exact value

Exact value: 571000 USD

2003-06-01 – 2004-05-31: 571000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2004 2004-01-01 – 2004-12-31
−USD 6.37 million
Exact value

Exact value: -6372000 USD

2004-01-01 – 2004-12-31: -6372000 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.

2005 2004-06-01 – 2005-05-31
−USD 12.39 million
Exact value

Exact value: -12393000 USD

2004-06-01 – 2005-05-31: -12393000 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.
USD 2.36 million
Exact value

Exact value: 2362000 USD

2004-06-01 – 2005-05-31: 2362000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2006 2005-06-01 – 2006-05-31
−USD 34.03 million
Exact value

Exact value: -34030000 USD

2005-06-01 – 2006-05-31: -34030000 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.
USD 624,000
Exact value

Exact value: 624000 USD

2005-06-01 – 2006-05-31: 624000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2007 2006-06-01 – 2007-05-31
−USD 18.78 million
Exact value

Exact value: -18783000 USD

2006-06-01 – 2007-05-31: -18783000 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.
USD 808,000
Exact value

Exact value: 808000 USD

2006-06-01 – 2007-05-31: 808000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow is unavailable for this period.

2008 2007-06-01 – 2008-05-31
−USD 15.93 million
Exact value

Exact value: -15933000 USD

2007-06-01 – 2008-05-31: -15933000 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.
USD 505,000
Exact value

Exact value: 505000 USD

2007-06-01 – 2008-05-31: 505000 USD Inspect Capital Expenditure Open source
Share or cite

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

Unavailable

Free cash flow cannot be calculated because Operating cash flow 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.

52 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000902281, 902281, edgar:902281