SHILOH INDUSTRIES INC

EDGAR

106 filing records in this dataset, filed from 1996-06-14 to 2020-09-09. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

155 million USD

2020 Q3 · USD

Exact inputs and evidence

Operating margin

-83.98%

2020 Q3 · %

Exact inputs and evidence
  • Operating Income: -130476000 USD Source
  • Revenue: 155367000 USD Source

Operating cash flow

-39.7 million USD

2020 Q3 · USD

Exact inputs and evidence
  • Operating Cash Flow: -40217000 USD Source
  • Operating Cash Flow: -533000 USD Source
Cash and cash equivalents
17.7 million USD Source
Exact value

17660000 USD

Long-term debt including current maturities
323 million USD Source
Exact value

322900000 USD

Shares outstanding
23.8 million shares Source
Exact value

23790258 shares

Reported share-count change

-0.04% · -8.78 thousand shares

Year-over-year change in reported shares. Splits, issuance and buybacks can affect this figure; it does not isolate employee compensation or economic dilution.

Exact inputs and evidence
  • 23799035 shares · 2018-10-31· Source
  • 23790258 shares · 2019-10-31· Source

Trailing twelve months

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

Revenue

816 million USD

2019-08-01 – 2020-07-31

Exact inputs and evidence
  • Revenue: 258959000 USD · 2019-08-01 – 2019-10-31 Source
  • Revenue: 243486000 USD · 2019-11-01 – 2020-01-31 Source
  • Revenue: 157928000 USD · 2020-02-01 – 2020-04-30 Source
  • Revenue: 155367000 USD · 2020-05-01 – 2020-07-31 Source

Net income

-213 million USD

2019-08-01 – 2020-07-31

Exact inputs and evidence
  • Net income: -13652000 USD · 2019-08-01 – 2019-10-31 Source
  • Net income: -3680000 USD · 2019-11-01 – 2020-01-31 Source
  • Net income: -58707000 USD · 2020-02-01 – 2020-04-30 Source
  • Net income: -137134000 USD · 2020-05-01 – 2020-07-31 Source

Operating cash flow

-33.3 million USD

2019-08-01 – 2020-07-31

Exact inputs and evidence
  • Operating cash flow: 31246000 USD · 2018-11-01 – 2019-10-31 Source
  • Operating cash flow: 24354000 USD · 2018-11-01 – 2019-07-31 Source
  • Operating cash flow: -7288000 USD · 2019-11-01 – 2020-01-31 Source
  • Operating cash flow: -533000 USD · 2019-11-01 – 2020-04-30 Source
  • Operating cash flow: -7288000 USD · 2019-11-01 – 2020-01-31 Source
  • Operating cash flow: -40217000 USD · 2019-11-01 – 2020-07-31 Source
  • Operating cash flow: -533000 USD · 2019-11-01 – 2020-04-30 Source

Capital expenditure

18.5 million USD

2010-11-01 – 2011-10-31

Exact inputs and evidence
  • Capital expenditure: 4884000 USD · 2010-11-01 – 2011-01-31 Source
  • Capital expenditure: 10571000 USD · 2010-11-01 – 2011-04-30 Source
  • Capital expenditure: 4884000 USD · 2010-11-01 – 2011-01-31 Source
  • Capital expenditure: 14798000 USD · 2010-11-01 – 2011-07-31 Source
  • Capital expenditure: 10571000 USD · 2010-11-01 – 2011-04-30 Source
  • Capital expenditure: 18452000 USD · 2010-11-01 – 2011-10-31 Source
  • Capital expenditure: 14798000 USD · 2010-11-01 – 2011-07-31 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: 2020-09-09.

Financial data available through: 2019-10-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2019-10-31
  • Operating income: 11 of 11 periods available· newest 2019-10-31
  • Net income: 11 of 11 periods available· newest 2019-10-31
  • Operating cash flow: 11 of 11 periods available· newest 2019-10-31
  • Capital expenditure: 3 of 11 periods available· newest 2011-10-31
  • Total assets: 11 of 11 periods available· newest 2019-10-31
  • Total liabilities: 11 of 11 periods available· newest 2019-10-31
  • Current assets: 11 of 11 periods available· newest 2019-10-31
  • Current liabilities: 11 of 11 periods available· newest 2019-10-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2018-10-31
  • Long-term debt including current maturities: 7 of 11 periods available· newest 2019-10-31
  • Shares outstanding: 10 of 11 periods available· newest 2019-10-31

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

    -7.5%

    Prior period

    USD 1.14 billion

    –

    Current period

    USD 1.05 billion

    –

    Exact inputs and evidence

    1054707000 − 1139944000 = -85237000 USD

    1139944000 USD · 2017-11-01 – 2018-10-31

    Inspect prior input Prior source

    1054707000 USD · 2018-11-01 – 2019-10-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -273.8%

    Prior period

    USD 11.48 million

    –

    Current period

    −USD 19.95 million

    –

    Exact inputs and evidence

    -19947000 − 11479000 = -31426000 USD

    11479000 USD · 2017-11-01 – 2018-10-31

    Inspect prior input Prior source

    -19947000 USD · 2018-11-01 – 2019-10-31

    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

    -41.3%

    Prior period

    USD 53.23 million

    –

    Current period

    USD 31.25 million

    –

    Exact inputs and evidence

    31246000 − 53226000 = -21980000 USD

    53226000 USD · 2017-11-01 – 2018-10-31

    Inspect prior input Prior source

    31246000 USD · 2018-11-01 – 2019-10-31

    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: Capital expenditure.

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.

2019 2018-11-01 – 2019-10-31

  • Revenue USD 1.05 billion 100% of revenue
  • Operating costs Derived USD 1.06 billion 101% of revenue
  • Operating income −USD 5.58 million −0.5% of revenue
  • Tax, interest and other Derived USD 14.36 million 1.4% of revenue
  • Net income −USD 19.95 million −1.9% of revenue

Cash

  • Operating cash flow USD 31.25 million 3% of revenue
  • Capital expenditure Unavailable An input is unavailable.
  • Free cash flow Derived Unavailable An input is unavailable.

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2010 98%
  • 2011 97%
  • 2012 96%
  • 2013 95%
  • 2014 97%
  • 2015 98%
  • 2016 98%
  • 2017 Net loss: net income was −0.1% of revenue.
  • 2018 98%
  • 2019 Operating loss: operating costs were 101% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2010 2009-11-01 – 2010-10-31457272000 447362000 Derived 9910000 6049000 Derived 3861000 25330000 Derived
Source
2011 2010-11-01 – 2011-10-31517743000 502911000 Derived 14832000 6987000 Derived 7845000 1839000 Derived
Source
2012 2011-11-01 – 2012-10-31586074000 561994000 Derived 24080000 10554000 Derived 13526000 Unavailable
Source
2013 2012-11-01 – 2013-10-31700186000 665582000 Derived 34604000 13034000 Derived 21570000 Unavailable
Source
2014 2013-11-01 – 2014-10-31832067000 804129000 Derived 27938000 8023000 Derived 19915000 Unavailable
Source
2015 2014-11-01 – 2015-10-311073052000 1052188000 Derived 20864000 14959000 Derived 5905000 Unavailable
Source
2016 2015-11-01 – 2016-10-311065834000 1047188000 Derived 18646000 14977000 Derived 3669000 Unavailable
Source
2017 2016-11-01 – 2017-10-311041986000 1016978000 Derived 25008000 25705000 Derived -697000 Unavailable
Source
2018 2017-11-01 – 2018-10-311139944000 1121438000 Derived 18506000 7027000 Derived 11479000 Unavailable
Source
2019 2018-11-01 – 2019-10-311054707000 1060291000 Derived -5584000 14363000 Derived -19947000 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 1.1B 2019
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.1.2B923.4M615.6M307.8M0.0201020152019
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Revenue457272000
2011Revenue517743000
2012Revenue586074000
2013Revenue700186000
2014Revenue832067000
2015Revenue1073052000
2016Revenue1065834000
2017Revenue1041986000
2018Revenue1139944000
2019Revenue1054707000

Revenue growth

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

-7.5% 2019
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.76%54%31%9%-14%201020152019
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2010Year over year69.7%
2011Year over year13.2%
2012Year over year13.2%
2013Year over year19.5%
2014Year over year18.8%
2015Year over year29%
2016Year over year-0.7%
2017Year over year-2.2%
2018Year over year9.4%
2019Year over year-7.5%

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 -0.5% 2019
Net margin -1.9% 2019
Free cash flow margin 0.4% 2011
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.6.1%4.0%1.8%-0.3%-2.5%201020152019
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2010Operating margin2.2%
2011Operating margin2.9%
2012Operating margin4.1%
2013Operating margin4.9%
2014Operating margin3.4%
2015Operating margin1.9%
2016Operating margin1.7%
2017Operating margin2.4%
2018Operating margin1.6%
2019Operating margin-0.5%
2010Net margin0.8%
2011Net margin1.5%
2012Net margin2.3%
2013Net margin3.1%
2014Net margin2.4%
2015Net margin0.6%
2016Net margin0.3%
2017Net margin-0.1%
2018Net margin1%
2019Net margin-1.9%
2010Free cash flow margin5.5%
2011Free cash flow margin0.4%
2012Free cash flow marginNot reported
2013Free cash flow marginNot reported
2014Free cash flow marginNot reported
2015Free cash flow marginNot reported
2016Free cash flow marginNot reported
2017Free cash flow marginNot reported
2018Free cash flow marginNot reported
2019Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 31.2M 2019
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.82.4M61.8M41.2M20.6M0.0201020152019
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Operating cash flow29183000
2011Operating cash flow20291000
2012Operating cash flow25524000
2013Operating cash flow38813000
2014Operating cash flow29018000
2015Operating cash flow3373000
2016Operating cash flow69361000
2017Operating cash flow76315000
2018Operating cash flow53226000
2019Operating cash flow31246000

Free cash flow

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

USD 1.8M 2011
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.27.4M20.5M13.7M6.8M0.0201020152019
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2010Free cash flow25330000
2011Free cash flow1839000
2012Free cash flowUnavailable
2013Free cash flowUnavailable
2014Free cash flowUnavailable
2015Free cash flowUnavailable
2016Free cash flowUnavailable
2017Free cash flowUnavailable
2018Free cash flowUnavailable
2019Free 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.

74.3% 2019
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.86%65%43%22%0%201020152019
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2010Liabilities / assets55.1%
2011Liabilities / assets55.3%
2012Liabilities / assets56.9%
2013Liabilities / assets66.5%
2014Liabilities / assets77%
2015Liabilities / assets79.7%
2016Liabilities / assets78.8%
2017Liabilities / assets69.6%
2018Liabilities / assets71.9%
2019Liabilities / assets74.3%

Current assets to current liabilities

Current assets divided by current liabilities.

1.33× 2019
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.1.75×1.31×0.87×0.44×0.00×201020152019
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2010Current assets / current liabilities1.38×
2011Current assets / current liabilities1.43×
2012Current assets / current liabilities1.5×
2013Current assets / current liabilities1.43×
2014Current assets / current liabilities1.55×
2015Current assets / current liabilities1.62×
2016Current assets / current liabilities1.44×
2017Current assets / current liabilities1.36×
2018Current assets / current liabilities1.37×
2019Current assets / current liabilities1.33×

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
2010 2009-11-01 – 2010-10-31
USD 3.86 million
Exact value

Exact value: 3861000 USD

2009-11-01 – 2010-10-31: 3861000 USD Inspect Net Income Open source
Share or cite

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

USD 29.18 million
Exact value

Exact value: 29183000 USD

2009-11-01 – 2010-10-31: 29183000 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 3.85 million
Exact value

Exact value: 3853000 USD

2009-11-01 – 2010-10-31: 3853000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 25.33 million
Calculation and evidence

29183000 − 3853000 USD

Exact free cash flow: 25330000 USD

Share or cite

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

2011 2010-11-01 – 2011-10-31
USD 7.85 million
Exact value

Exact value: 7845000 USD

2010-11-01 – 2011-10-31: 7845000 USD Inspect Net Income Open source
Share or cite

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

USD 20.29 million
Exact value

Exact value: 20291000 USD

2010-11-01 – 2011-10-31: 20291000 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 18.45 million
Exact value

Exact value: 18452000 USD

2010-11-01 – 2011-10-31: 18452000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.84 million
Calculation and evidence

20291000 − 18452000 USD

Exact free cash flow: 1839000 USD

Share or cite

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

2012 2011-11-01 – 2012-10-31
USD 13.53 million
Exact value

Exact value: 13526000 USD

2011-11-01 – 2012-10-31: 13526000 USD Inspect Net Income Open source
Share or cite

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

USD 25.52 million
Exact value

Exact value: 25524000 USD

2011-11-01 – 2012-10-31: 25524000 USD Inspect Operating Cash Flow 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

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

2013 2012-11-01 – 2013-10-31
USD 21.57 million
Exact value

Exact value: 21570000 USD

2012-11-01 – 2013-10-31: 21570000 USD Inspect Net Income Open source
Share or cite

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

USD 38.81 million
Exact value

Exact value: 38813000 USD

2012-11-01 – 2013-10-31: 38813000 USD Inspect Operating Cash Flow 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

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

2014 2013-11-01 – 2014-10-31
USD 19.92 million
Exact value

Exact value: 19915000 USD

2013-11-01 – 2014-10-31: 19915000 USD Inspect Net Income Open source
Share or cite

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

USD 29.02 million
Exact value

Exact value: 29018000 USD

2013-11-01 – 2014-10-31: 29018000 USD Inspect Operating Cash Flow 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

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

2015 2014-11-01 – 2015-10-31
USD 5.91 million
Exact value

Exact value: 5905000 USD

2014-11-01 – 2015-10-31: 5905000 USD Inspect Net Income Open source
Share or cite

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

USD 3.37 million
Exact value

Exact value: 3373000 USD

2014-11-01 – 2015-10-31: 3373000 USD Inspect Operating Cash Flow 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

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

2016 2015-11-01 – 2016-10-31
USD 3.67 million
Exact value

Exact value: 3669000 USD

2015-11-01 – 2016-10-31: 3669000 USD Inspect Net Income Open source
Share or cite

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

USD 69.36 million
Exact value

Exact value: 69361000 USD

2015-11-01 – 2016-10-31: 69361000 USD Inspect Operating Cash Flow 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

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

2017 2016-11-01 – 2017-10-31
−USD 697,000
Exact value

Exact value: -697000 USD

2016-11-01 – 2017-10-31: -697000 USD Inspect Net Income Open source
Share or cite

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

USD 76.32 million
Exact value

Exact value: 76315000 USD

2016-11-01 – 2017-10-31: 76315000 USD Inspect Operating Cash Flow 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

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

2018 2017-11-01 – 2018-10-31
USD 11.48 million
Exact value

Exact value: 11479000 USD

2017-11-01 – 2018-10-31: 11479000 USD Inspect Net Income Open source
Share or cite

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

USD 53.23 million
Exact value

Exact value: 53226000 USD

2017-11-01 – 2018-10-31: 53226000 USD Inspect Operating Cash Flow 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

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

2019 2018-11-01 – 2019-10-31
−USD 19.95 million
Exact value

Exact value: -19947000 USD

2018-11-01 – 2019-10-31: -19947000 USD Inspect Net Income Open source
Share or cite

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

USD 31.25 million
Exact value

Exact value: 31246000 USD

2018-11-01 – 2019-10-31: 31246000 USD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because Capital expenditure 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.

106 filings · 3,403 latest values · 3,403 originally reported values

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

Identifiers: 0000904979, 904979, SHLO, edgar:904979

Also known as SHILOH INDUSTRIES INC, SHILOH INDUSTRIES, INC.