MACE SECURITY INTERNATIONAL INC

EDGAR

79 filing records in this dataset, filed from 1996-05-14 to 2012-05-14. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

3.43 million USD

2012 Q1 · USD

Exact inputs and evidence

Operating margin

-13.34%

2012 Q1 · %

Exact inputs and evidence
  • Operating Income: -458000 USD Source
  • Revenue: 3433000 USD Source

Operating cash flow

-1 million USD

2012 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1001000 USD Source

Free cash flow

-1.07 million USD

2012 Q1 · USD

Exact inputs and evidence
  • Operating Cash Flow: -1001000 USD Source
  • Capital Expenditure: 68000 USD Source
Cash and cash equivalents
6.89 million USD Source
Exact value

6886000 USD

Long-term debt including current maturities
Not available
Shares outstanding
58.9 million shares Source
Exact value

58946441 shares

Trailing twelve months

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

Revenue

13.7 million USD

2011-04-01 – 2012-03-31

Exact inputs and evidence
  • Revenue: 3466000 USD · 2011-04-01 – 2011-06-30 Source
  • Revenue: 3514000 USD · 2011-07-01 – 2011-09-30 Source
  • Revenue: 13858000 USD · 2011-01-01 – 2011-12-31 Source
  • Revenue: 10575000 USD · 2011-01-01 – 2011-09-30 Source
  • Revenue: 3433000 USD · 2012-01-01 – 2012-03-31 Source

Net income

-4.42 million USD

2011-04-01 – 2012-03-31

Exact inputs and evidence
  • Net income: -1010000 USD · 2011-04-01 – 2011-06-30 Source
  • Net income: -2130000 USD · 2011-07-01 – 2011-09-30 Source
  • Net income: -5142000 USD · 2011-01-01 – 2011-12-31 Source
  • Net income: -4400000 USD · 2011-01-01 – 2011-09-30 Source
  • Net income: -533000 USD · 2012-01-01 – 2012-03-31 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: 2012-05-14.

Financial data available through: 2011-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2011-12-31
  • Operating income: 11 of 11 periods available· newest 2011-12-31
  • Net income: 11 of 11 periods available· newest 2011-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2011-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2011-12-31
  • Total assets: 11 of 11 periods available· newest 2011-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 11 of 11 periods available· newest 2011-12-31
  • Current liabilities: 11 of 11 periods available· newest 2011-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2011-12-31
  • long term debt: No compatible figures in this window
  • Shares outstanding: 2 of 11 periods available· newest 2011-12-31

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

    -24.7%

    Prior period

    USD 18.4 million

    –

    Current period

    USD 13.86 million

    –

    Exact inputs and evidence

    13858000 − 18395000 = -4537000 USD

    18395000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    13858000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    +USD 12.96 million

    Prior period

    −USD 18.1 million

    –

    Current period

    −USD 5.14 million

    –

    Exact inputs and evidence

    -5142000 − -18098000 = 12956000 USD

    -18098000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    -5142000 USD · 2011-01-01 – 2011-12-31

    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

    +USD 7.29 million

    Prior period

    −USD 10.18 million

    –

    Current period

    −USD 2.9 million

    –

    Exact inputs and evidence

    -2895000 − -10183000 = 7288000 USD

    -10183000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    -2895000 USD · 2011-01-01 – 2011-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -52.6%

    Prior period

    USD 348,000

    –

    Current period

    USD 165,000

    –

    Exact inputs and evidence

    165000 − 348000 = -183000 USD

    348000 USD · 2010-01-01 – 2010-12-31

    Inspect prior input Prior source

    165000 USD · 2011-01-01 – 2011-12-31

    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.

2011 2011-01-01 – 2011-12-31

  • Revenue USD 13.86 million 100% of revenue
  • Operating costs Derived USD 18.13 million 131% of revenue
  • Operating income −USD 4.27 million −31% of revenue
  • Tax, interest and other Derived USD 871,000 6.3% of revenue
  • Net income −USD 5.14 million −37% of revenue

Cash

  • Operating cash flow −USD 2.9 million −21% of revenue
  • Capital expenditure USD 165,000 1.2% of revenue
  • Free cash flow Derived −USD 3.06 million −22% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2002 Net loss: net income was −12% of revenue.
  • 2003 Operating loss: operating costs were 104% of revenue.
  • 2004 Operating loss: operating costs were 117% of revenue.
  • 2005 Operating loss: operating costs were 107% of revenue.
  • 2006 Operating loss: operating costs were 122% of revenue.
  • 2007 Operating loss: operating costs were 133% of revenue.
  • 2008 Operating loss: operating costs were 129% of revenue.
  • 2009 Operating loss: operating costs were 144% of revenue.
  • 2010 Operating loss: operating costs were 153% of revenue.
  • 2011 Operating loss: operating costs were 131% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2002 2002-01-01 – 2002-12-3146710000 44907000 Derived 1803000 7593000 Derived -5790000 2470000 Derived
Source
2003 2003-01-01 – 2003-12-3148996000 51054000 Derived -2058000 1475000 Derived -3533000 -975000 Derived
Source
2004 2004-01-01 – 2004-12-3143018000 50506000 Derived -7488000 -1078000 Derived -6410000 -1632000 Derived
Source
2005 2005-01-01 – 2005-12-3145747000 48954000 Derived -3207000 1813000 Derived -5020000 654000 Derived
Source
2006 2006-01-01 – 2006-12-3136916000 45083000 Derived -8167000 -1385000 Derived -6782000 -3573000 Derived
Source
2007 2007-01-01 – 2007-12-3129903000 39667000 Derived -9764000 -3179000 Derived -6585000 -9509000 Derived
Source
2008 2008-01-01 – 2008-12-3138078000 48987000 Derived -10909000 -257000 Derived -10652000 -6948000 Derived
Source
2009 2009-01-01 – 2009-12-3118591000 26718000 Derived -8127000 2824000 Derived -10951000 -4169000 Derived
Source
2010 2010-01-01 – 2010-12-3118395000 28119000 Derived -9724000 8374000 Derived -18098000 -10531000 Derived
Source
2011 2011-01-01 – 2011-12-3113858000 18129000 Derived -4271000 871000 Derived -5142000 -3060000 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 13.9M 2011
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.52.9M39.7M26.5M13.2M0.0200220072011
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Revenue46710000
2003Revenue48996000
2004Revenue43018000
2005Revenue45747000
2006Revenue36916000
2007Revenue29903000
2008Revenue38078000
2009Revenue18591000
2010Revenue18395000
2011Revenue13858000

Revenue growth

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

-24.7% 2011
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.34%11%-12%-35%-57%200220072011
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2002Year over year-3.1%
2003Year over year4.9%
2004Year over year-12.2%
2005Year over year6.3%
2006Year over year-19.3%
2007Year over year-19%
2008Year over year27.3%
2009Year over year-51.2%
2010Year over year-1.1%
2011Year over year-24.7%

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 -30.8% 2011
Net margin -37.1% 2011
Free cash flow margin -22.1% 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.14%-16%-47%-77%-107%200220072011
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2002Operating margin3.9%
2003Operating margin-4.2%
2004Operating margin-17.4%
2005Operating margin-7%
2006Operating margin-22.1%
2007Operating margin-32.7%
2008Operating margin-28.6%
2009Operating margin-43.7%
2010Operating margin-52.9%
2011Operating margin-30.8%
2002Net margin-12.4%
2003Net margin-7.2%
2004Net margin-14.9%
2005Net margin-11%
2006Net margin-18.4%
2007Net margin-22%
2008Net margin-28%
2009Net margin-58.9%
2010Net margin-98.4%
2011Net margin-37.1%
2002Free cash flow margin5.3%
2003Free cash flow margin-2%
2004Free cash flow margin-3.8%
2005Free cash flow margin1.4%
2006Free cash flow margin-9.7%
2007Free cash flow margin-31.8%
2008Free cash flow margin-18.2%
2009Free cash flow margin-22.4%
2010Free cash flow margin-57.2%
2011Free cash flow margin-22.1%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -2.9M 2011
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.4.4M496.2K-3.4M-7.3M-11.3M200220072011
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Operating cash flow3335000
2003Operating cash flow137000
2004Operating cash flow1244000
2005Operating cash flow1281000
2006Operating cash flow-3117000
2007Operating cash flow-9256000
2008Operating cash flow-6462000
2009Operating cash flow-3739000
2010Operating cash flow-10183000
2011Operating cash flow-2895000

Free cash flow

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

USD -3.1M 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.3.5M-260.2K-4.0M-7.8M-11.6M200220072011
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2002Free cash flow2470000
2003Free cash flow-975000
2004Free cash flow-1632000
2005Free cash flow654000
2006Free cash flow-3573000
2007Free cash flow-9509000
2008Free cash flow-6948000
2009Free cash flow-4169000
2010Free cash flow-10531000
2011Free cash flow-3060000

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.

Not enough comparable data to show this history.
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported
2006-12-31Liabilities / assetsNot reported
2007-12-31Liabilities / assetsNot reported
2008-12-31Liabilities / assetsNot reported
2009-12-31Liabilities / assetsNot reported
2010-12-31Liabilities / assetsNot reported
2011-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

3.09× 2011
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.3.33×2.50×1.67×0.83×0.00×200220072011
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2002Current assets / current liabilities0.84×
2003Current assets / current liabilities1.03×
2004Current assets / current liabilities2.81×
2005Current assets / current liabilities2.46×
2006Current assets / current liabilities2.47×
2007Current assets / current liabilities2.21×
2008Current assets / current liabilities2.68×
2009Current assets / current liabilities2.8×
2010Current assets / current liabilities1.78×
2011Current assets / current liabilities3.09×

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
2002 2002-01-01 – 2002-12-31
−USD 5.79 million
Exact value

Exact value: -5790000 USD

2002-01-01 – 2002-12-31: -5790000 USD Inspect Net Income Open source
Share or cite

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

USD 3.34 million
Exact value

Exact value: 3335000 USD

2002-01-01 – 2002-12-31: 3335000 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 865,000
Exact value

Exact value: 865000 USD

2002-01-01 – 2002-12-31: 865000 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

3335000 − 865000 USD

Exact free cash flow: 2470000 USD

Share or cite

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

2003 2003-01-01 – 2003-12-31
−USD 3.53 million
Exact value

Exact value: -3533000 USD

2003-01-01 – 2003-12-31: -3533000 USD Inspect Net Income Open source
Share or cite

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

USD 137,000
Exact value

Exact value: 137000 USD

2003-01-01 – 2003-12-31: 137000 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 1.11 million
Exact value

Exact value: 1112000 USD

2003-01-01 – 2003-12-31: 1112000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 975,000
Calculation and evidence

137000 − 1112000 USD

Exact free cash flow: -975000 USD

Share or cite

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

2004 2004-01-01 – 2004-12-31
−USD 6.41 million
Exact value

Exact value: -6410000 USD

2004-01-01 – 2004-12-31: -6410000 USD Inspect Net Income Open source
Share or cite

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

USD 1.24 million
Exact value

Exact value: 1244000 USD

2004-01-01 – 2004-12-31: 1244000 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 2.88 million
Exact value

Exact value: 2876000 USD

2004-01-01 – 2004-12-31: 2876000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.63 million
Calculation and evidence

1244000 − 2876000 USD

Exact free cash flow: -1632000 USD

Share or cite

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

2005 2005-01-01 – 2005-12-31
−USD 5.02 million
Exact value

Exact value: -5020000 USD

2005-01-01 – 2005-12-31: -5020000 USD Inspect Net Income Open source
Share or cite

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

USD 1.28 million
Exact value

Exact value: 1281000 USD

2005-01-01 – 2005-12-31: 1281000 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 627,000
Exact value

Exact value: 627000 USD

2005-01-01 – 2005-12-31: 627000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 654,000
Calculation and evidence

1281000 − 627000 USD

Exact free cash flow: 654000 USD

Share or cite

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

2006 2006-01-01 – 2006-12-31
−USD 6.78 million
Exact value

Exact value: -6782000 USD

2006-01-01 – 2006-12-31: -6782000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.12 million
Exact value

Exact value: -3117000 USD

2006-01-01 – 2006-12-31: -3117000 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 456,000
Exact value

Exact value: 456000 USD

2006-01-01 – 2006-12-31: 456000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.57 million
Calculation and evidence

-3117000 − 456000 USD

Exact free cash flow: -3573000 USD

Share or cite

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

2007 2007-01-01 – 2007-12-31
−USD 6.59 million
Exact value

Exact value: -6585000 USD

2007-01-01 – 2007-12-31: -6585000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.26 million
Exact value

Exact value: -9256000 USD

2007-01-01 – 2007-12-31: -9256000 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 253,000
Exact value

Exact value: 253000 USD

2007-01-01 – 2007-12-31: 253000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.51 million
Calculation and evidence

-9256000 − 253000 USD

Exact free cash flow: -9509000 USD

Share or cite

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

2008 2008-01-01 – 2008-12-31
−USD 10.65 million
Exact value

Exact value: -10652000 USD

2008-01-01 – 2008-12-31: -10652000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.46 million
Exact value

Exact value: -6462000 USD

2008-01-01 – 2008-12-31: -6462000 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 486,000
Exact value

Exact value: 486000 USD

2008-01-01 – 2008-12-31: 486000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.95 million
Calculation and evidence

-6462000 − 486000 USD

Exact free cash flow: -6948000 USD

Share or cite

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

2009 2009-01-01 – 2009-12-31
−USD 10.95 million
Exact value

Exact value: -10951000 USD

2009-01-01 – 2009-12-31: -10951000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.74 million
Exact value

Exact value: -3739000 USD

2009-01-01 – 2009-12-31: -3739000 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 430,000
Exact value

Exact value: 430000 USD

2009-01-01 – 2009-12-31: 430000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.17 million
Calculation and evidence

-3739000 − 430000 USD

Exact free cash flow: -4169000 USD

Share or cite

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

2010 2010-01-01 – 2010-12-31
−USD 18.1 million
Exact value

Exact value: -18098000 USD

2010-01-01 – 2010-12-31: -18098000 USD Inspect Net Income Open source
Share or cite

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

−USD 10.18 million
Exact value

Exact value: -10183000 USD

2010-01-01 – 2010-12-31: -10183000 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 348,000
Exact value

Exact value: 348000 USD

2010-01-01 – 2010-12-31: 348000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 10.53 million
Calculation and evidence

-10183000 − 348000 USD

Exact free cash flow: -10531000 USD

Share or cite

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

2011 2011-01-01 – 2011-12-31
−USD 5.14 million
Exact value

Exact value: -5142000 USD

2011-01-01 – 2011-12-31: -5142000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.9 million
Exact value

Exact value: -2895000 USD

2011-01-01 – 2011-12-31: -2895000 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 165,000
Exact value

Exact value: 165000 USD

2011-01-01 – 2011-12-31: 165000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.06 million
Calculation and evidence

-2895000 − 165000 USD

Exact free cash flow: -3060000 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.

79 filings · 449 latest values · 449 originally reported values

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

Identifiers: 0000912607, 912607, edgar:912607, mace

Also known as MACE SECURITY INTERNATIONAL INC