BADGER PAPER MILLS INC

EDGAR

46 filing records in this dataset, filed from 1995-05-15 to 2005-08-15. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

15.5 million USD

2005-03-31 · USD

Exact inputs and evidence

Operating margin

-5.49%

2005-03-31 · %

Exact inputs and evidence
  • Operating Income: -851000 USD Source
  • Revenue: 15500000 USD Source

Operating cash flow

-1.36 million USD

2005-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1355000 USD Source

Free cash flow

-1.53 million USD

2005-03-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1355000 USD Source
  • Capital Expenditure: 176000 USD Source
Cash and cash equivalents
400 thousand USD Source
Exact value

400000 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: 2005-08-15.

Financial data available through: 2002-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2002-12-31
  • Operating income: 9 of 11 periods available· newest 2002-12-31
  • Net income: 10 of 11 periods available· newest 2002-12-31
  • Operating cash flow: 10 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 10 of 11 periods available· newest 2002-12-31
  • Total assets: 9 of 11 periods available· newest 2002-12-31
  • Total liabilities: 7 of 11 periods available· newest 2000-12-31
  • Current assets: 9 of 11 periods available· newest 2002-12-31
  • Current liabilities: 9 of 11 periods available· newest 2002-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2002-12-31
  • 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

    -3.3%

    Prior period

    USD 76.31 million

    –

    Current period

    USD 73.77 million

    –

    Exact inputs and evidence

    73772000 − 76305000 = -2533000 USD

    76305000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    73772000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -50.6%

    Prior period

    USD 3.85 million

    –

    Current period

    USD 1.9 million

    –

    Exact inputs and evidence

    1899000 − 3846000 = -1947000 USD

    3846000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    1899000 USD · 2002-01-01 – 2002-12-31

    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

    -25%

    Prior period

    USD 5.74 million

    –

    Current period

    USD 4.31 million

    –

    Exact inputs and evidence

    4306000 − 5740000 = -1434000 USD

    5740000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    4306000 USD · 2002-01-01 – 2002-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    +119.9%

    Prior period

    USD 1.44 million

    –

    Current period

    USD 3.17 million

    –

    Exact inputs and evidence

    3165000 − 1439000 = 1726000 USD

    1439000 USD · 2001-01-01 – 2001-12-31

    Inspect prior input Prior source

    3165000 USD · 2002-01-01 – 2002-12-31

    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.

2002 2002-01-01 – 2002-12-31

  • Revenue USD 73.77 million 100% of revenue
  • Operating costs Derived USD 71.72 million 97% of revenue
  • Operating income USD 2.05 million 2.8% of revenue
  • Tax, interest and other Derived USD 151,000 0.2% of revenue
  • Net income USD 1.9 million 2.6% of revenue

Cash

  • Operating cash flow USD 4.31 million 5.8% of revenue
  • Capital expenditure USD 3.17 million 4.3% of revenue
  • Free cash flow Derived USD 1.14 million 1.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1994 Operating loss: operating costs were 104% of revenue.
  • 1995 95%
  • 1996 Operating loss: operating costs were 110% of revenue.
  • 1997 Operating loss: operating costs were 104% of revenue.
  • 1998 96%
  • 1999 97%
  • 2000 Operating loss: operating costs were 104% of revenue.
  • 2001 94%
  • 2002 97%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1994 1994-01-01 – 1994-12-3173674000 76821000 Derived -3147000 -620000 Derived -2527000 1581000 Derived
Source
1995 1995-01-01 – 1995-12-3192648000 88246000 Derived 4402000 1654000 Derived 2748000 3881000 Derived
Source
1996 1996-01-01 – 1996-12-3176276000 83977000 Derived -7701000 -5489000 Derived -2212000 -1525000 Derived
Source
1997 1997-01-01 – 1997-12-3170427000 73318000 Derived -2891000 -449000 Derived -2442000 -4287000 Derived
Source
1998 1998-01-01 – 1998-12-3165727000 62836000 Derived 2891000 1147000 Derived 1744000 -925000 Derived
Source
1999 1999-01-01 – 1999-12-3169231000 67368000 Derived 1863000 726000 Derived 1137000 -1486000 Derived
Source
2000 2000-01-01 – 2000-12-3176137000 79019000 Derived -2882000 184000 Derived -3066000 -32000 Derived
Source
2001 2001-01-01 – 2001-12-3176305000 72022000 Derived 4283000 437000 Derived 3846000 4301000 Derived
Source
2002 2002-01-01 – 2002-12-3173772000 71722000 Derived 2050000 151000 Derived 1899000 1141000 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 73.8M 2002
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.100.1M75.0M50.0M25.0M0.0199419982002
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Revenue73674000
1995Revenue92648000
1996Revenue76276000
1997Revenue70427000
1998Revenue65727000
1999Revenue69231000
2000Revenue76137000
2001Revenue76305000
2002Revenue73772000

Revenue growth

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

-3.3% 2002
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.29%17%4%-9%-21%199419982002
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1994Year over yearNo prior comparable period
1995Year over year25.8%
1996Year over year-17.7%
1997Year over year-7.7%
1998Year over year-6.7%
1999Year over year5.3%
2000Year over year10%
2001Year over year0.2%
2002Year over year-3.3%

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 2.8% 2002
Net margin 2.6% 2002
Free cash flow margin 1.5% 2002
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.6.9%2.3%-2.2%-6.8%-11.4%199419982002
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1994Operating margin-4.3%
1995Operating margin4.8%
1996Operating margin-10.1%
1997Operating margin-4.1%
1998Operating margin4.4%
1999Operating margin2.7%
2000Operating margin-3.8%
2001Operating margin5.6%
2002Operating margin2.8%
1994Net margin-3.4%
1995Net margin3%
1996Net margin-2.9%
1997Net margin-3.5%
1998Net margin2.7%
1999Net margin1.6%
2000Net margin-4%
2001Net margin5%
2002Net margin2.6%
1994Free cash flow margin2.1%
1995Free cash flow margin4.2%
1996Free cash flow margin-2%
1997Free cash flow margin-6.1%
1998Free cash flow margin-1.4%
1999Free cash flow margin-2.1%
2000Free cash flow margin-0%
2001Free cash flow margin5.6%
2002Free cash flow margin1.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 4.3M 2002
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.7.1M5.3M3.6M1.8M0.0199419982002
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Operating cash flow3235000
1995Operating cash flow6586000
1996Operating cash flow5331000
1997Operating cash flow399000
1998Operating cash flow2079000
1999Operating cash flow1329000
2000Operating cash flow2233000
2001Operating cash flow5740000
2002Operating cash flow4306000

Free cash flow

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

USD 1.1M 2002
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.5.0M2.5M7.0K-2.5M-5.0M199419982002
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1994Free cash flow1581000
1995Free cash flow3881000
1996Free cash flow-1525000
1997Free cash flow-4287000
1998Free cash flow-925000
1999Free cash flow-1486000
2000Free cash flow-32000
2001Free cash flow4301000
2002Free cash flow1141000

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.

62% 2000
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.71%53%36%18%0%199419982002-12-31
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1994Liabilities / assets64.8%
1995Liabilities / assets59.2%
1996Liabilities / assets63.8%
1997Liabilities / assets66%
1998Liabilities / assets62%
1999Liabilities / assets58.5%
2000Liabilities / assets62%
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.74× 2002
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.2.26×1.69×1.13×0.56×0.00×199419982002
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1994Current assets / current liabilities0.94×
1995Current assets / current liabilities2.09×
1996Current assets / current liabilities1.9×
1997Current assets / current liabilities1.82×
1998Current assets / current liabilities1.7×
1999Current assets / current liabilities1.92×
2000Current assets / current liabilities0.6×
2001Current assets / current liabilities1.89×
2002Current assets / current liabilities1.74×

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
1993 1993-01-01 – 1993-12-31
−USD 4.06 million
Exact value

Exact value: -4061000 USD

1993-01-01 – 1993-12-31: -4061000 USD Inspect Net Income Open source
Share or cite

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

USD 1.91 million
Exact value

Exact value: 1911000 USD

1993-01-01 – 1993-12-31: 1911000 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 1.81 million
Exact value

Exact value: 1808000 USD

1993-01-01 – 1993-12-31: 1808000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 103,000
Calculation and evidence

1911000 − 1808000 USD

Exact free cash flow: 103000 USD

Share or cite

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

1994 1994-01-01 – 1994-12-31
−USD 2.53 million
Exact value

Exact value: -2527000 USD

1994-01-01 – 1994-12-31: -2527000 USD Inspect Net Income Open source
Share or cite

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

USD 3.24 million
Exact value

Exact value: 3235000 USD

1994-01-01 – 1994-12-31: 3235000 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 1.65 million
Exact value

Exact value: 1654000 USD

1994-01-01 – 1994-12-31: 1654000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.58 million
Calculation and evidence

3235000 − 1654000 USD

Exact free cash flow: 1581000 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 2.75 million
Exact value

Exact value: 2748000 USD

1995-01-01 – 1995-12-31: 2748000 USD Inspect Net Income Open source
Share or cite

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

USD 6.59 million
Exact value

Exact value: 6586000 USD

1995-01-01 – 1995-12-31: 6586000 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 2.71 million
Exact value

Exact value: 2705000 USD

1995-01-01 – 1995-12-31: 2705000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.88 million
Calculation and evidence

6586000 − 2705000 USD

Exact free cash flow: 3881000 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 2.21 million
Exact value

Exact value: -2212000 USD

1996-01-01 – 1996-12-31: -2212000 USD Inspect Net Income Open source
Share or cite

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

USD 5.33 million
Exact value

Exact value: 5331000 USD

1996-01-01 – 1996-12-31: 5331000 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 6.86 million
Exact value

Exact value: 6856000 USD

1996-01-01 – 1996-12-31: 6856000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.53 million
Calculation and evidence

5331000 − 6856000 USD

Exact free cash flow: -1525000 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 2.44 million
Exact value

Exact value: -2442000 USD

1997-01-01 – 1997-12-31: -2442000 USD Inspect Net Income Open source
Share or cite

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

USD 399,000
Exact value

Exact value: 399000 USD

1997-01-01 – 1997-12-31: 399000 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 4.69 million
Exact value

Exact value: 4686000 USD

1997-01-01 – 1997-12-31: 4686000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.29 million
Calculation and evidence

399000 − 4686000 USD

Exact free cash flow: -4287000 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 1.74 million
Exact value

Exact value: 1744000 USD

1998-01-01 – 1998-12-31: 1744000 USD Inspect Net Income Open source
Share or cite

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

USD 2.08 million
Exact value

Exact value: 2079000 USD

1998-01-01 – 1998-12-31: 2079000 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 million
Exact value

Exact value: 3004000 USD

1998-01-01 – 1998-12-31: 3004000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 925,000
Calculation and evidence

2079000 − 3004000 USD

Exact free cash flow: -925000 USD

Share or cite

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

1999 1999-01-01 – 1999-12-31
USD 1.14 million
Exact value

Exact value: 1137000 USD

1999-01-01 – 1999-12-31: 1137000 USD Inspect Net Income Open source
Share or cite

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

USD 1.33 million
Exact value

Exact value: 1329000 USD

1999-01-01 – 1999-12-31: 1329000 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 2.82 million
Exact value

Exact value: 2815000 USD

1999-01-01 – 1999-12-31: 2815000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.49 million
Calculation and evidence

1329000 − 2815000 USD

Exact free cash flow: -1486000 USD

Share or cite

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

2000 2000-01-01 – 2000-12-31
−USD 3.07 million
Exact value

Exact value: -3066000 USD

2000-01-01 – 2000-12-31: -3066000 USD Inspect Net Income Open source
Share or cite

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

USD 2.23 million
Exact value

Exact value: 2233000 USD

2000-01-01 – 2000-12-31: 2233000 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 2.27 million
Exact value

Exact value: 2265000 USD

2000-01-01 – 2000-12-31: 2265000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 32,000
Calculation and evidence

2233000 − 2265000 USD

Exact free cash flow: -32000 USD

Share or cite

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

2001 2001-01-01 – 2001-12-31
USD 3.85 million
Exact value

Exact value: 3846000 USD

2001-01-01 – 2001-12-31: 3846000 USD Inspect Net Income Open source
Share or cite

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

USD 5.74 million
Exact value

Exact value: 5740000 USD

2001-01-01 – 2001-12-31: 5740000 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 1.44 million
Exact value

Exact value: 1439000 USD

2001-01-01 – 2001-12-31: 1439000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.3 million
Calculation and evidence

5740000 − 1439000 USD

Exact free cash flow: 4301000 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 1.9 million
Exact value

Exact value: 1899000 USD

2002-01-01 – 2002-12-31: 1899000 USD Inspect Net Income Open source
Share or cite

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

USD 4.31 million
Exact value

Exact value: 4306000 USD

2002-01-01 – 2002-12-31: 4306000 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 3.17 million
Exact value

Exact value: 3165000 USD

2002-01-01 – 2002-12-31: 3165000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.14 million
Calculation and evidence

4306000 − 3165000 USD

Exact free cash flow: 1141000 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.

46 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000009096, 9096, edgar:9096