SOLA INTERNATIONAL INC

EDGAR

41 filing records in this dataset, filed from 1996-06-17 to 2005-02-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

163 million USD

2004-12-31 · USD

Exact inputs and evidence

Operating margin

10.31%

2004-12-31 · %

Exact inputs and evidence
  • Operating Income: 16817000 USD Source
  • Revenue: 163053000 USD Source

Operating cash flow

22.6 million USD

2004-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 53553000 USD Source
  • Operating Cash Flow: 30950000 USD Source

Free cash flow

20.8 million USD

2004-12-31 · USD

Exact inputs and evidence
  • Operating Cash Flow: 53553000 USD Source
  • Operating Cash Flow: 30950000 USD Source
  • Capital Expenditure: 5882000 USD Source
  • Capital Expenditure: 4104000 USD Source
Cash and cash equivalents
132 million USD Source
Exact value

132106000 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.

Revenue

673 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Revenue: 650109000 USD · 2003-04-01 – 2004-03-31 Source
  • Revenue: 471928000 USD · 2003-04-01 – 2003-12-31 Source
  • Revenue: 165156000 USD · 2004-04-01 – 2004-06-30 Source
  • Revenue: 166241000 USD · 2004-07-01 – 2004-09-30 Source
  • Revenue: 163053000 USD · 2004-10-01 – 2004-12-31 Source

Net income

32.7 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Net income: -13480000 USD · 2003-04-01 – 2004-03-31 Source
  • Net income: -18129000 USD · 2003-04-01 – 2003-12-31 Source
  • Net income: 9404000 USD · 2004-04-01 – 2004-06-30 Source
  • Net income: 9241000 USD · 2004-07-01 – 2004-09-30 Source
  • Net income: 9380000 USD · 2004-10-01 – 2004-12-31 Source

Capital expenditure

10.8 million USD

2004-01-01 – 2004-12-31

Exact inputs and evidence
  • Capital expenditure: 15448000 USD · 2003-04-01 – 2004-03-31 Source
  • Capital expenditure: 10551000 USD · 2003-04-01 – 2003-12-31 Source
  • Capital expenditure: 1619000 USD · 2004-04-01 – 2004-06-30 Source
  • Capital expenditure: 4104000 USD · 2004-04-01 – 2004-09-30 Source
  • Capital expenditure: 1619000 USD · 2004-04-01 – 2004-06-30 Source
  • Capital expenditure: 5882000 USD · 2004-04-01 – 2004-12-31 Source
  • Capital expenditure: 4104000 USD · 2004-04-01 – 2004-09-30 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: 2005-02-08.

Financial data available through: 2004-03-31.

Coverage by financial measure
  • Revenue: 10 of 11 periods available· newest 2004-03-31
  • Operating income: 10 of 11 periods available· newest 2004-03-31
  • Net income: 11 of 11 periods available· newest 2004-03-31
  • Operating cash flow: 11 of 11 periods available· newest 2004-03-31
  • Capital expenditure: 11 of 11 periods available· newest 2004-03-31
  • Total assets: 10 of 11 periods available· newest 2004-03-31
  • Total liabilities: 10 of 11 periods available· newest 2004-03-31
  • Current assets: 10 of 11 periods available· newest 2004-03-31
  • Current liabilities: 10 of 11 periods available· newest 2004-03-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2004-03-31
  • 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 562.75 million

    –

    Current period

    USD 650.11 million

    –

    Exact inputs and evidence

    650109000 − 562746000 = 87363000 USD

    562746000 USD · 2002-04-01 – 2003-03-31

    Inspect prior input Prior source

    650109000 USD · 2003-04-01 – 2004-03-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -439.9%

    Prior period

    USD 3.97 million

    –

    Current period

    −USD 13.48 million

    –

    Exact inputs and evidence

    -13480000 − 3966000 = -17446000 USD

    3966000 USD · 2002-04-01 – 2003-03-31

    Inspect prior input Prior source

    -13480000 USD · 2003-04-01 – 2004-03-31

    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

    +50.7%

    Prior period

    USD 33.97 million

    –

    Current period

    USD 51.21 million

    –

    Exact inputs and evidence

    51210000 − 33973000 = 17237000 USD

    33973000 USD · 2002-04-01 – 2003-03-31

    Inspect prior input Prior source

    51210000 USD · 2003-04-01 – 2004-03-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -29.5%

    Prior period

    USD 21.9 million

    –

    Current period

    USD 15.45 million

    –

    Exact inputs and evidence

    15448000 − 21897000 = -6449000 USD

    21897000 USD · 2002-04-01 – 2003-03-31

    Inspect prior input Prior source

    15448000 USD · 2003-04-01 – 2004-03-31

    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.

2004 2003-04-01 – 2004-03-31

  • Revenue USD 650.11 million 100% of revenue
  • Cost of revenue USD 386.15 million 59% of revenue
  • Operating expenses USD 190.39 million 29% of revenue
  • Operating income USD 73.57 million 11% of revenue
  • Tax, interest and other Derived USD 87.05 million 13% of revenue
  • Net income −USD 13.48 million −2.1% of revenue

Cash

  • Operating cash flow USD 51.21 million 7.9% of revenue
  • Capital expenditure USD 15.45 million 2.4% of revenue
  • Free cash flow Derived USD 35.76 million 5.5% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 89%
  • 1996 84%
  • 1997 88%
  • 1998 83%
  • 1999 93%
  • 2000 96%
  • 2001 Operating loss: operating costs were 114% of revenue.
  • 2002 90%
  • 2003 11%88%
  • 2004 Net loss: net income was −2.1% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1994-04-01 – 1995-03-31345631000 305887000 Derived 39744000 30019000 Derived 9725000 6866000 Derived
Source
1996 1995-04-01 – 1996-03-31387709000 326956000 Derived 60753000 27077000 Derived 33676000 13182000 Derived
Source
1997 1996-04-01 – 1997-03-31488689000 431342000 Derived 57347000 26450000 Derived 30897000 2467000 Derived
Source
1998 1997-04-01 – 1998-03-31547735000 455029000 Derived 92706000 47553000 Derived 45153000 -18643000 Derived
Source
1999 1998-04-01 – 1999-03-31534103000 496352000 Derived 37751000 25230000 Derived 12521000 -27211000 Derived
Source
2000 1999-04-01 – 2000-03-31543445000 521655000 Derived 21790000 21049000 Derived 741000 3466000 Derived
Source
2001 2000-04-01 – 2001-03-31545432000 619717000 Derived -74285000 -7757000 Derived -66528000 4701000 Derived
Source
2002 2001-04-01 – 2002-03-31529505000 477756000 Derived 51749000 32631000 Derived 19118000 6416000 Derived
Source
2003 2002-04-01 – 2003-03-31562746000 495884000 Derived 66862000 62896000 Derived 3966000 12076000 Derived
Source
2004 2003-04-01 – 2004-03-31650109000 576538000 Derived 73571000 87051000 Derived -13480000 35762000 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 650.1M 2004
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.702.1M526.6M351.1M175.5M0.0199520002004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue345631000
1996Revenue387709000
1997Revenue488689000
1998Revenue547735000
1999Revenue534103000
2000Revenue543445000
2001Revenue545432000
2002Revenue529505000
2003Revenue562746000
2004Revenue650109000

Revenue growth

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

15.5% 2004
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.28.4%20.0%11.6%3.2%-5.2%199520002004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year12.2%
1997Year over year26%
1998Year over year12.1%
1999Year over year-2.5%
2000Year over year1.7%
2001Year over year0.4%
2002Year over year-2.9%
2003Year over year6.3%
2004Year over year15.5%

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 11.3% 2004
Net margin -2.1% 2004
Free cash flow margin 5.5% 2004
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.19.4%10.5%1.7%-7.2%-16.1%199520002004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin11.5%
1996Operating margin15.7%
1997Operating margin11.7%
1998Operating margin16.9%
1999Operating margin7.1%
2000Operating margin4%
2001Operating margin-13.6%
2002Operating margin9.8%
2003Operating margin11.9%
2004Operating margin11.3%
1995Net margin2.8%
1996Net margin8.7%
1997Net margin6.3%
1998Net margin8.2%
1999Net margin2.3%
2000Net margin0.1%
2001Net margin-12.2%
2002Net margin3.6%
2003Net margin0.7%
2004Net margin-2.1%
1995Free cash flow margin2%
1996Free cash flow margin3.4%
1997Free cash flow margin0.5%
1998Free cash flow margin-3.4%
1999Free cash flow margin-5.1%
2000Free cash flow margin0.6%
2001Free cash flow margin0.9%
2002Free cash flow margin1.2%
2003Free cash flow margin2.1%
2004Free cash flow margin5.5%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 51.2M 2004
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.55.3M41.5M27.7M13.8M0.0199520002004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow18454000
1996Operating cash flow30762000
1997Operating cash flow32418000
1998Operating cash flow20854000
1999Operating cash flow3247000
2000Operating cash flow23526000
2001Operating cash flow25624000
2002Operating cash flow23560000
2003Operating cash flow33973000
2004Operating cash flow51210000

Free cash flow

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

USD 35.8M 2004
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.40.8M22.5M4.3M-14.0M-32.2M199520002004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow6866000
1996Free cash flow13182000
1997Free cash flow2467000
1998Free cash flow-18643000
1999Free cash flow-27211000
2000Free cash flow3466000
2001Free cash flow4701000
2002Free cash flow6416000
2003Free cash flow12076000
2004Free cash flow35762000

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.

53.6% 2004
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.70%52%35%17%0%199520002004
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1995Liabilities / assets58.4%
1996Liabilities / assets53.9%
1997Liabilities / assets53%
1998Liabilities / assets52.2%
1999Liabilities / assets52.5%
2000Liabilities / assets54.2%
2001Liabilities / assets64.5%
2002Liabilities / assets62.5%
2003Liabilities / assets64.5%
2004Liabilities / assets53.6%

Current assets to current liabilities

Current assets divided by current liabilities.

2.33× 2004
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.2.67×2.00×1.33×0.67×0.00×199520002004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities1.73×
1996Current assets / current liabilities1.87×
1997Current assets / current liabilities1.98×
1998Current assets / current liabilities2.41×
1999Current assets / current liabilities2.47×
2000Current assets / current liabilities1.93×
2001Current assets / current liabilities1.88×
2002Current assets / current liabilities2.09×
2003Current assets / current liabilities2.16×
2004Current assets / current liabilities2.33×

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
1995 1994-04-01 – 1995-03-31
USD 9.73 million
Exact value

Exact value: 9725000 USD

1994-04-01 – 1995-03-31: 9725000 USD Inspect Net Income Open source
Share or cite

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

USD 18.45 million
Exact value

Exact value: 18454000 USD

1994-04-01 – 1995-03-31: 18454000 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 11.59 million
Exact value

Exact value: 11588000 USD

1994-04-01 – 1995-03-31: 11588000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.87 million
Calculation and evidence

18454000 − 11588000 USD

Exact free cash flow: 6866000 USD

Share or cite

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

1996 1995-04-01 – 1996-03-31
USD 33.68 million
Exact value

Exact value: 33676000 USD

1995-04-01 – 1996-03-31: 33676000 USD Inspect Net Income Open source
Share or cite

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

USD 30.76 million
Exact value

Exact value: 30762000 USD

1995-04-01 – 1996-03-31: 30762000 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 17.58 million
Exact value

Exact value: 17580000 USD

1995-04-01 – 1996-03-31: 17580000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 13.18 million
Calculation and evidence

30762000 − 17580000 USD

Exact free cash flow: 13182000 USD

Share or cite

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

1997 1996-04-01 – 1997-03-31
USD 30.9 million
Exact value

Exact value: 30897000 USD

1996-04-01 – 1997-03-31: 30897000 USD Inspect Net Income Open source
Share or cite

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

USD 32.42 million
Exact value

Exact value: 32418000 USD

1996-04-01 – 1997-03-31: 32418000 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 29.95 million
Exact value

Exact value: 29951000 USD

1996-04-01 – 1997-03-31: 29951000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.47 million
Calculation and evidence

32418000 − 29951000 USD

Exact free cash flow: 2467000 USD

Share or cite

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

1998 1997-04-01 – 1998-03-31
USD 45.15 million
Exact value

Exact value: 45153000 USD

1997-04-01 – 1998-03-31: 45153000 USD Inspect Net Income Open source
Share or cite

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

USD 20.85 million
Exact value

Exact value: 20854000 USD

1997-04-01 – 1998-03-31: 20854000 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 39.5 million
Exact value

Exact value: 39497000 USD

1997-04-01 – 1998-03-31: 39497000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 18.64 million
Calculation and evidence

20854000 − 39497000 USD

Exact free cash flow: -18643000 USD

Share or cite

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

1999 1998-04-01 – 1999-03-31
USD 12.52 million
Exact value

Exact value: 12521000 USD

1998-04-01 – 1999-03-31: 12521000 USD Inspect Net Income Open source
Share or cite

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

USD 3.25 million
Exact value

Exact value: 3247000 USD

1998-04-01 – 1999-03-31: 3247000 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 30.46 million
Exact value

Exact value: 30458000 USD

1998-04-01 – 1999-03-31: 30458000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 27.21 million
Calculation and evidence

3247000 − 30458000 USD

Exact free cash flow: -27211000 USD

Share or cite

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

2000 1999-04-01 – 2000-03-31
USD 741,000
Exact value

Exact value: 741000 USD

1999-04-01 – 2000-03-31: 741000 USD Inspect Net Income Open source
Share or cite

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

USD 23.53 million
Exact value

Exact value: 23526000 USD

1999-04-01 – 2000-03-31: 23526000 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 20.06 million
Exact value

Exact value: 20060000 USD

1999-04-01 – 2000-03-31: 20060000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.47 million
Calculation and evidence

23526000 − 20060000 USD

Exact free cash flow: 3466000 USD

Share or cite

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

2001 2000-04-01 – 2001-03-31
−USD 66.53 million
Exact value

Exact value: -66528000 USD

2000-04-01 – 2001-03-31: -66528000 USD Inspect Net Income Open source
Share or cite

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

USD 25.62 million
Exact value

Exact value: 25624000 USD

2000-04-01 – 2001-03-31: 25624000 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 20.92 million
Exact value

Exact value: 20923000 USD

2000-04-01 – 2001-03-31: 20923000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.7 million
Calculation and evidence

25624000 − 20923000 USD

Exact free cash flow: 4701000 USD

Share or cite

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

2002 2001-04-01 – 2002-03-31
USD 19.12 million
Exact value

Exact value: 19118000 USD

2001-04-01 – 2002-03-31: 19118000 USD Inspect Net Income Open source
Share or cite

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

USD 23.56 million
Exact value

Exact value: 23560000 USD

2001-04-01 – 2002-03-31: 23560000 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 17.14 million
Exact value

Exact value: 17144000 USD

2001-04-01 – 2002-03-31: 17144000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.42 million
Calculation and evidence

23560000 − 17144000 USD

Exact free cash flow: 6416000 USD

Share or cite

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

2003 2002-04-01 – 2003-03-31
USD 3.97 million
Exact value

Exact value: 3966000 USD

2002-04-01 – 2003-03-31: 3966000 USD Inspect Net Income Open source
Share or cite

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

USD 33.97 million
Exact value

Exact value: 33973000 USD

2002-04-01 – 2003-03-31: 33973000 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 21.9 million
Exact value

Exact value: 21897000 USD

2002-04-01 – 2003-03-31: 21897000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 12.08 million
Calculation and evidence

33973000 − 21897000 USD

Exact free cash flow: 12076000 USD

Share or cite

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

2004 2003-04-01 – 2004-03-31
−USD 13.48 million
Exact value

Exact value: -13480000 USD

2003-04-01 – 2004-03-31: -13480000 USD Inspect Net Income Open source
Share or cite

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

USD 51.21 million
Exact value

Exact value: 51210000 USD

2003-04-01 – 2004-03-31: 51210000 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 15.45 million
Exact value

Exact value: 15448000 USD

2003-04-01 – 2004-03-31: 15448000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 35.76 million
Calculation and evidence

51210000 − 15448000 USD

Exact free cash flow: 35762000 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.

41 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000912088, 912088, edgar:912088