REPTRON ELECTRONICS INC

EDGAR

48 filing records in this dataset, filed from 1996-08-02 to 2006-11-13. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

36.4 million USD

2006-09-30 · USD

Exact inputs and evidence

Operating margin

-1.3%

2006-09-30 · %

Exact inputs and evidence
  • Operating Income: -475000 USD Source
  • Revenue: 36434000 USD Source
Cash and cash equivalents
52 thousand USD Source
Exact value

52000 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: 2006-11-13.

Financial data available through: 2004-12-31.

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: 11 of 11 periods available· newest 2004-12-31
  • Operating income: 11 of 11 periods available· newest 2004-12-31
  • Net income: 11 of 11 periods available· newest 2004-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2002-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2002-12-31
  • Total assets: 10 of 11 periods available· newest 2004-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 10 of 11 periods available· newest 2004-12-31
  • Current liabilities: 10 of 11 periods available· newest 2004-12-31
  • Cash and cash equivalents: 10 of 11 periods available· newest 2004-12-31
  • 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

    -13.9%

    Prior period

    USD 150.07 million

    –

    Current period

    USD 129.23 million

    –

    Exact inputs and evidence

    129230000 − 150067000 = -20837000 USD

    150067000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    129230000 USD · 2004-01-01 – 2004-12-31

    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 39.39 million

    Prior period

    −USD 41.08 million

    –

    Current period

    −USD 1.69 million

    –

    Exact inputs and evidence

    -1689000 − -41082000 = 39393000 USD

    -41082000 USD · 2003-01-01 – 2003-12-31

    Inspect prior input Prior source

    -1689000 USD · 2004-01-01 – 2004-12-31

    Inspect current input Current source
    Share or cite

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

Comparable inputs unavailable for: Operating cash flow, 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.

2004 2004-01-01 – 2004-12-31

  • Revenue USD 129.23 million 100% of revenue
  • Operating costs Derived USD 128.39 million 99% of revenue
  • Operating income USD 837,000 0.6% of revenue
  • Tax, interest and other Derived USD 2.53 million 2% of revenue
  • Net income −USD 1.69 million −1.3% of revenue

Cash

  • Operating cash flow Unavailable An input is unavailable.
  • 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
  • 1996 94%
  • 1997 95%
  • 1998 Operating loss: operating costs were 104% of revenue.
  • 1999 Operating loss: operating costs were 101% of revenue.
  • 2000 96%
  • 2001 Operating loss: operating costs were 105% of revenue.
  • 2002 Operating loss: operating costs were 104% of revenue.
  • 2003 Operating loss: operating costs were 105% of revenue.
  • 2004 Operating loss: operating costs were 105% of revenue.
  • 2004 Net loss: net income was −1.3% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1996 1996-01-01 – 1996-12-31268937000 252111000 Derived 16826000 9173000 Derived 7653000 3018000 Derived
Source
1997 1997-01-01 – 1997-12-31303911000 287910000 Derived 16001000 9861000 Derived 6140000 -9308000 Derived
Source
1998 1998-01-01 – 1998-12-31302789000 316067000 Derived -13278000 -131000 Derived -13147000 -3345000 Derived
Source
1999 1999-01-01 – 1999-12-31359219000 363347000 Derived -4128000 -8897000 Derived 4769000 -9615000 Derived
Source
2000 2000-01-01 – 2000-12-31576459000 554440000 Derived 22019000 16328000 Derived 5691000 -45942000 Derived
Source
2001 2001-01-01 – 2001-12-31171388000 180701000 Derived -9313000 12511000 Derived -21824000 26295000 Derived
Source
2002 2002-01-01 – 2002-12-31165101000 171416000 Derived -6315000 19892000 Derived -26207000 18260000 Derived
Source
2003 2003-01-01 – 2003-12-31150067000 157263000 Derived -7196000 33886000 Derived -41082000 Unavailable
Source
2004 2003-02-01 – 2004-01-3112368000 12926000 Derived -558000 -1512000 Derived 954000 Unavailable
Source
2004 2004-01-01 – 2004-12-31129230000 128393000 Derived 837000 2526000 Derived -1689000 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 129.2M 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.622.6M466.9M311.3M155.6M0.0199620012004
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Revenue268937000
1997Revenue303911000
1998Revenue302789000
1999Revenue359219000
2000Revenue576459000
2001Revenue171388000
2002Revenue165101000
2003Revenue150067000
2004Revenue12368000
2004Revenue129230000

Revenue growth

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

-13.9% 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.71%33%-5%-43%-81%199620012004
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1996Year over year20.4%
1997Year over year13%
1998Year over year-0.4%
1999Year over year18.6%
2000Year over year60.5%
2001Year over year-70.3%
2002Year over year-3.7%
2003Year over year-9.1%
2004Year over yearNo prior comparable period
2004Year over year-13.9%

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 0.6% 2004
Net margin -1.3% 2004
Free cash flow margin 11.1% 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.19%6%-6%-18%-31%199620012004
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1996Operating margin6.3%
1997Operating margin5.3%
1998Operating margin-4.4%
1999Operating margin-1.1%
2000Operating margin3.8%
2001Operating margin-5.4%
2002Operating margin-3.8%
2003Operating margin-4.8%
2004Operating margin-4.5%
2004Operating margin0.6%
1996Net margin2.8%
1997Net margin2%
1998Net margin-4.3%
1999Net margin1.3%
2000Net margin1%
2001Net margin-12.7%
2002Net margin-15.9%
2003Net margin-27.4%
2004Net margin7.7%
2004Net margin-1.3%
1996Free cash flow margin1.1%
1997Free cash flow margin-3.1%
1998Free cash flow margin-1.1%
1999Free cash flow margin-2.7%
2000Free cash flow margin-8%
2001Free cash flow margin15.3%
2002Free cash flow margin11.1%
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2004Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 22.4M 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.36.2M16.4M-3.4M-23.3M-43.1M199620012004
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Operating cash flow10604000
1997Operating cash flow-3060000
1998Operating cash flow353000
1999Operating cash flow-5694000
2000Operating cash flow-37603000
2001Operating cash flow30743000
2002Operating cash flow22416000
2003Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded
2004Operating cash flowNot reportedNo source recorded

Free cash flow

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

USD 18.3M 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.32.1M11.1M-9.8M-30.8M-51.7M199620012004
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1996Free cash flow3018000
1997Free cash flow-9308000
1998Free cash flow-3345000
1999Free cash flow-9615000
2000Free cash flow-45942000
2001Free cash flow26295000
2002Free cash flow18260000
2003Free cash flowUnavailableNo source recorded
2004Free cash flowUnavailableNo source recorded
2004Free cash flowUnavailableNo source recorded

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
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000-12-31Liabilities / assetsNot reported
2001-12-31Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-01-31Liabilities / assetsNot reportedNo source recorded
2004-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.27× 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.5.28×3.96×2.64×1.32×0.00×199620012004
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1996Current assets / current liabilities4.13×
1997Current assets / current liabilities4.89×
1998Current assets / current liabilities3.63×
1999Current assets / current liabilities2.85×
2000Current assets / current liabilities2.81×
2001Current assets / current liabilities3.82×
2002Current assets / current liabilities1.41×
2003Current assets / current liabilities0.35×
2004-01-31Current assets / current liabilitiesNot reportedNo source recorded
2004Current assets / current liabilities1.27×

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
1996 1996-01-01 – 1996-12-31
USD 7.65 million
Exact value

Exact value: 7653000 USD

1996-01-01 – 1996-12-31: 7653000 USD Inspect Net Income Open source
Share or cite

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

USD 10.6 million
Exact value

Exact value: 10604000 USD

1996-01-01 – 1996-12-31: 10604000 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 7.59 million
Exact value

Exact value: 7586000 USD

1996-01-01 – 1996-12-31: 7586000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.02 million
Calculation and evidence

10604000 − 7586000 USD

Exact free cash flow: 3018000 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 6.14 million
Exact value

Exact value: 6140000 USD

1997-01-01 – 1997-12-31: 6140000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.06 million
Exact value

Exact value: -3060000 USD

1997-01-01 – 1997-12-31: -3060000 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 6.25 million
Exact value

Exact value: 6248000 USD

1997-01-01 – 1997-12-31: 6248000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.31 million
Calculation and evidence

-3060000 − 6248000 USD

Exact free cash flow: -9308000 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 13.15 million
Exact value

Exact value: -13147000 USD

1998-01-01 – 1998-12-31: -13147000 USD Inspect Net Income Open source
Share or cite

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

USD 353,000
Exact value

Exact value: 353000 USD

1998-01-01 – 1998-12-31: 353000 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 3.7 million
Exact value

Exact value: 3698000 USD

1998-01-01 – 1998-12-31: 3698000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.35 million
Calculation and evidence

353000 − 3698000 USD

Exact free cash flow: -3345000 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 4.77 million
Exact value

Exact value: 4769000 USD

1999-01-01 – 1999-12-31: 4769000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.69 million
Exact value

Exact value: -5694000 USD

1999-01-01 – 1999-12-31: -5694000 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 3.92 million
Exact value

Exact value: 3921000 USD

1999-01-01 – 1999-12-31: 3921000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.62 million
Calculation and evidence

-5694000 − 3921000 USD

Exact free cash flow: -9615000 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 5.69 million
Exact value

Exact value: 5691000 USD

2000-01-01 – 2000-12-31: 5691000 USD Inspect Net Income Open source
Share or cite

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

−USD 37.6 million
Exact value

Exact value: -37603000 USD

2000-01-01 – 2000-12-31: -37603000 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 8.34 million
Exact value

Exact value: 8339000 USD

2000-01-01 – 2000-12-31: 8339000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 45.94 million
Calculation and evidence

-37603000 − 8339000 USD

Exact free cash flow: -45942000 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 21.82 million
Exact value

Exact value: -21824000 USD

2001-01-01 – 2001-12-31: -21824000 USD Inspect Net Income Open source
Share or cite

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

USD 30.74 million
Exact value

Exact value: 30743000 USD

2001-01-01 – 2001-12-31: 30743000 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 4.45 million
Exact value

Exact value: 4448000 USD

2001-01-01 – 2001-12-31: 4448000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 26.3 million
Calculation and evidence

30743000 − 4448000 USD

Exact free cash flow: 26295000 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 26.21 million
Exact value

Exact value: -26207000 USD

2002-01-01 – 2002-12-31: -26207000 USD Inspect Net Income Open source
Share or cite

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

USD 22.42 million
Exact value

Exact value: 22416000 USD

2002-01-01 – 2002-12-31: 22416000 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 4.16 million
Exact value

Exact value: 4156000 USD

2002-01-01 – 2002-12-31: 4156000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 18.26 million
Calculation and evidence

22416000 − 4156000 USD

Exact free cash flow: 18260000 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 41.08 million
Exact value

Exact value: -41082000 USD

2003-01-01 – 2003-12-31: -41082000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

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

2004 2003-02-01 – 2004-01-31
USD 954,000
Exact value

Exact value: 954000 USD

2003-02-01 – 2004-01-31: 954000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

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

2004 2004-01-01 – 2004-12-31
−USD 1.69 million
Exact value

Exact value: -1689000 USD

2004-01-01 – 2004-12-31: -1689000 USD Inspect Net Income Open source
Share or cite

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

Unavailable Not reported for this period.
Unavailable Not reported for this period.
Unavailable

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

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.

48 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000918765, 918765, edgar:918765