H E R C PRODUCTS INC

EDGAR

36 filing records in this dataset, filed from 1996-05-14 to 2004-08-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

1.5 million USD

2004-06-30 · USD

Exact inputs and evidence

Operating margin

-17.96%

2004-06-30 · %

Exact inputs and evidence
  • Operating Income: -269533 USD Source
  • Revenue: 1500579 USD Source

Operating cash flow

-4.08 thousand USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -10514 USD Source
  • Operating Cash Flow: -6435 USD Source

Free cash flow

-15.6 thousand USD

2004-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: -10514 USD Source
  • Operating Cash Flow: -6435 USD Source
  • Capital Expenditure: 40202 USD Source
  • Capital Expenditure: 28688 USD Source
Cash and cash equivalents
55.7 thousand USD Source
Exact value

55729 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

6.43 million USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Revenue: 1537046 USD · 2003-07-01 – 2003-09-30 Source
  • Revenue: 5838088 USD · 2003-01-01 – 2003-12-31 Source
  • Revenue: 3979453 USD · 2003-01-01 – 2003-09-30 Source
  • Revenue: 1534899 USD · 2004-01-01 – 2004-03-31 Source
  • Revenue: 1500579 USD · 2004-04-01 – 2004-06-30 Source

Net income

-663 thousand USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Net income: -393582 USD · 2003-07-01 – 2003-09-30 Source
  • Net income: -743752 USD · 2003-01-01 – 2003-12-31 Source
  • Net income: -856992 USD · 2003-01-01 – 2003-09-30 Source
  • Net income: -55640 USD · 2004-01-01 – 2004-03-31 Source
  • Net income: -327330 USD · 2004-04-01 – 2004-06-30 Source

Operating cash flow

-85.1 thousand USD

2003-07-01 – 2004-06-30

Exact inputs and evidence
  • Operating cash flow: -606568 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -596686 USD · 2003-01-01 – 2003-06-30 Source
  • Operating cash flow: -671312 USD · 2003-01-01 – 2003-12-31 Source
  • Operating cash flow: -606568 USD · 2003-01-01 – 2003-09-30 Source
  • Operating cash flow: -6435 USD · 2004-01-01 – 2004-03-31 Source
  • Operating cash flow: -10514 USD · 2004-01-01 – 2004-06-30 Source
  • Operating cash flow: -6435 USD · 2004-01-01 – 2004-03-31 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: 2004-08-20.

Financial data available through: 2003-12-31.

Coverage by financial measure
  • Revenue: 9 of 11 periods available· newest 2003-12-31
  • Operating income: 9 of 11 periods available· newest 2003-12-31
  • Net income: 9 of 11 periods available· newest 2003-12-31
  • Operating cash flow: 9 of 11 periods available· newest 2003-12-31
  • Capital expenditure: 9 of 11 periods available· newest 2003-12-31
  • Total assets: 2 of 11 periods available· newest 1999-12-31
  • Total liabilities: 5 of 11 periods available· newest 2001-12-31
  • Current assets: 7 of 11 periods available· newest 2003-12-31
  • Current liabilities: 7 of 11 periods available· newest 2003-12-31
  • Cash and cash equivalents: 9 of 11 periods available· newest 2003-12-31
  • 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

    -10.1%

    Prior period

    USD 6.49 million

    –

    Current period

    USD 5.84 million

    –

    Exact inputs and evidence

    5838088 − 6491113 = -653025 USD

    6491113 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    5838088 USD · 2003-01-01 – 2003-12-31

    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 539,972

    Prior period

    −USD 203,780

    –

    Current period

    −USD 743,752

    –

    Exact inputs and evidence

    -743752 − -203780 = -539972 USD

    -203780 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -743752 USD · 2003-01-01 – 2003-12-31

    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

    -497.5%

    Prior period

    USD 168,897

    –

    Current period

    −USD 671,312

    –

    Exact inputs and evidence

    -671312 − 168897 = -840209 USD

    168897 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    -671312 USD · 2003-01-01 – 2003-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -54.4%

    Prior period

    USD 178,015

    –

    Current period

    USD 81,207

    –

    Exact inputs and evidence

    81207 − 178015 = -96808 USD

    178015 USD · 2002-01-01 – 2002-12-31

    Inspect prior input Prior source

    81207 USD · 2003-01-01 – 2003-12-31

    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.

2003 2003-01-01 – 2003-12-31

  • Revenue USD 5.84 million 100% of revenue
  • Operating costs Derived USD 6.46 million 111% of revenue
  • Operating income −USD 621,535 −11% of revenue
  • Tax, interest and other Derived USD 122,217 2.1% of revenue
  • Net income −USD 743,752 −13% of revenue

Cash

  • Operating cash flow −USD 671,312 −11% of revenue
  • Capital expenditure USD 81,207 1.4% of revenue
  • Free cash flow Derived −USD 752,519 −13% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1995 Operating loss: operating costs were 289% of revenue.
  • 1996 Operating loss: operating costs were 125% of revenue.
  • 1997 Operating loss: operating costs were 287% of revenue.
  • 1998 Operating loss: operating costs were 105% of revenue.
  • 1999 Operating loss: operating costs were 102% of revenue.
  • 2000 Operating loss: operating costs were 106% of revenue.
  • 2001 Operating loss: operating costs were 103% of revenue.
  • 2002 Operating loss: operating costs were 105% of revenue.
  • 2003 Operating loss: operating costs were 111% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-311349786 3898644 Derived -2548858 -66748 Derived -2482110 -2201361 Derived
Source
1996 1996-01-01 – 1996-12-311223557 1524292 Derived -300735 1964294 Derived -2265029 -2393425 Derived
Source
1997 1997-01-01 – 1997-12-311404641 4025897 Derived -2621256 1840609 Derived -4461865 -1638001 Derived
Source
1998 1998-01-01 – 1998-12-313168955 3325694 Derived -156739 -197169 Derived 40430 -585688 Derived
Source
1999 1999-01-01 – 1999-12-313489743 3568567 Derived -78824 -175684 Derived 96860 -177590 Derived
Source
2000 2000-01-01 – 2000-12-314266735 4529673 Derived -262938 -6054 Derived -256884 275334 Derived
Source
2001 2001-01-01 – 2001-12-315966564 6120389 Derived -153825 9782 Derived -163607 -174932 Derived
Source
2002 2002-01-01 – 2002-12-316491113 6837339 Derived -346226 -142446 Derived -203780 -9118 Derived
Source
2003 2003-01-01 – 2003-12-315838088 6459623 Derived -621535 122217 Derived -743752 -752519 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 5.8M 2003
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.7.0M5.3M3.5M1.8M0.0199519992003
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue1349786
1996Revenue1223557
1997Revenue1404641
1998Revenue3168955
1999Revenue3489743
2000Revenue4266735
2001Revenue5966564
2002Revenue6491113
2003Revenue5838088

Revenue growth

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

-10.1% 2003
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.136%97%58%18%-21%199519992003
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year-9.4%
1997Year over year14.8%
1998Year over year125.6%
1999Year over year10.1%
2000Year over year22.3%
2001Year over year39.8%
2002Year over year8.8%
2003Year over year-10.1%

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 -10.6% 2003
Net margin -12.7% 2003
Free cash flow margin -12.9% 2003
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.32%-62%-156%-250%-344%199519992003
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin-188.8%
1996Operating margin-24.6%
1997Operating margin-186.6%
1998Operating margin-4.9%
1999Operating margin-2.3%
2000Operating margin-6.2%
2001Operating margin-2.6%
2002Operating margin-5.3%
2003Operating margin-10.6%
1995Net margin-183.9%
1996Net margin-185.1%
1997Net margin-317.7%
1998Net margin1.3%
1999Net margin2.8%
2000Net margin-6%
2001Net margin-2.7%
2002Net margin-3.1%
2003Net margin-12.7%
1995Free cash flow margin-163.1%
1996Free cash flow margin-195.6%
1997Free cash flow margin-116.6%
1998Free cash flow margin-18.5%
1999Free cash flow margin-5.1%
2000Free cash flow margin6.5%
2001Free cash flow margin-2.9%
2002Free cash flow margin-0.1%
2003Free cash flow margin-12.9%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -671.3K 2003
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.600.8K-169.6K-940.1K-1.7M-2.5M199519992003
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-2167560
1996Operating cash flow-2268512
1997Operating cash flow-1326356
1998Operating cash flow-353412
1999Operating cash flow-12705
2000Operating cash flow388296
2001Operating cash flow-54900
2002Operating cash flow168897
2003Operating cash flow-671312

Free cash flow

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

USD -752.5K 2003
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.488.8K-285.1K-1.1M-1.8M-2.6M199519992003
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-2201361
1996Free cash flow-2393425
1997Free cash flow-1638001
1998Free cash flow-585688
1999Free cash flow-177590
2000Free cash flow275334
2001Free cash flow-174932
2002Free cash flow-9118
2003Free cash flow-752519

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
1995Liabilities / assetsNot reported
1996Liabilities / assetsNot reported
1997Liabilities / assetsNot reported
1998-12-31Liabilities / assetsNot reported
1999-12-31Liabilities / assetsNot reported
2000Liabilities / assetsNot reported
2001Liabilities / assetsNot reported
2002-12-31Liabilities / assetsNot reportedNo source recorded
2003-12-31Liabilities / assetsNot reportedNo source recorded

Current assets to current liabilities

Current assets divided by current liabilities.

1.05× 2003
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.4.48×3.36×2.24×1.12×0.00×19951999-12-312003
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities2.34×
1996Current assets / current liabilities4.15×
1997Current assets / current liabilities0.37×
1998-12-31Current assets / current liabilitiesNot reportedNo source recorded
1999-12-31Current assets / current liabilitiesNot reportedNo source recorded
2000Current assets / current liabilities2.46×
2001Current assets / current liabilities1.61×
2002Current assets / current liabilities1.36×
2003Current assets / current liabilities1.05×

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 1995-01-01 – 1995-12-31
−USD 2.48 million
Exact value

Exact value: -2482110 USD

1995-01-01 – 1995-12-31: -2482110 USD Inspect Net Income Open source
Share or cite

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

−USD 2.17 million
Exact value

Exact value: -2167560 USD

1995-01-01 – 1995-12-31: -2167560 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 33,801
Exact value

Exact value: 33801 USD

1995-01-01 – 1995-12-31: 33801 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.2 million
Calculation and evidence

-2167560 − 33801 USD

Exact free cash flow: -2201361 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 2.27 million
Exact value

Exact value: -2265029 USD

1996-01-01 – 1996-12-31: -2265029 USD Inspect Net Income Open source
Share or cite

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

−USD 2.27 million
Exact value

Exact value: -2268512 USD

1996-01-01 – 1996-12-31: -2268512 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 124,913
Exact value

Exact value: 124913 USD

1996-01-01 – 1996-12-31: 124913 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 2.39 million
Calculation and evidence

-2268512 − 124913 USD

Exact free cash flow: -2393425 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 4.46 million
Exact value

Exact value: -4461865 USD

1997-01-01 – 1997-12-31: -4461865 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: -1326356 USD

1997-01-01 – 1997-12-31: -1326356 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 311,645
Exact value

Exact value: 311645 USD

1997-01-01 – 1997-12-31: 311645 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.64 million
Calculation and evidence

-1326356 − 311645 USD

Exact free cash flow: -1638001 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 40,430
Exact value

Exact value: 40430 USD

1998-01-01 – 1998-12-31: 40430 USD Inspect Net Income Open source
Share or cite

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

−USD 353,412
Exact value

Exact value: -353412 USD

1998-01-01 – 1998-12-31: -353412 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 232,276
Exact value

Exact value: 232276 USD

1998-01-01 – 1998-12-31: 232276 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 585,688
Calculation and evidence

-353412 − 232276 USD

Exact free cash flow: -585688 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 96,860
Exact value

Exact value: 96860 USD

1999-01-01 – 1999-12-31: 96860 USD Inspect Net Income Open source
Share or cite

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

−USD 12,705
Exact value

Exact value: -12705 USD

1999-01-01 – 1999-12-31: -12705 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 164,885
Exact value

Exact value: 164885 USD

1999-01-01 – 1999-12-31: 164885 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 177,590
Calculation and evidence

-12705 − 164885 USD

Exact free cash flow: -177590 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 256,884
Exact value

Exact value: -256884 USD

2000-01-01 – 2000-12-31: -256884 USD Inspect Net Income Open source
Share or cite

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

USD 388,296
Exact value

Exact value: 388296 USD

2000-01-01 – 2000-12-31: 388296 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 112,962
Exact value

Exact value: 112962 USD

2000-01-01 – 2000-12-31: 112962 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 275,334
Calculation and evidence

388296 − 112962 USD

Exact free cash flow: 275334 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 163,607
Exact value

Exact value: -163607 USD

2001-01-01 – 2001-12-31: -163607 USD Inspect Net Income Open source
Share or cite

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

−USD 54,900
Exact value

Exact value: -54900 USD

2001-01-01 – 2001-12-31: -54900 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 120,032
Exact value

Exact value: 120032 USD

2001-01-01 – 2001-12-31: 120032 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 174,932
Calculation and evidence

-54900 − 120032 USD

Exact free cash flow: -174932 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 203,780
Exact value

Exact value: -203780 USD

2002-01-01 – 2002-12-31: -203780 USD Inspect Net Income Open source
Share or cite

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

USD 168,897
Exact value

Exact value: 168897 USD

2002-01-01 – 2002-12-31: 168897 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 178,015
Exact value

Exact value: 178015 USD

2002-01-01 – 2002-12-31: 178015 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9,118
Calculation and evidence

168897 − 178015 USD

Exact free cash flow: -9118 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 743,752
Exact value

Exact value: -743752 USD

2003-01-01 – 2003-12-31: -743752 USD Inspect Net Income Open source
Share or cite

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

−USD 671,312
Exact value

Exact value: -671312 USD

2003-01-01 – 2003-12-31: -671312 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 81,207
Exact value

Exact value: 81207 USD

2003-01-01 – 2003-12-31: 81207 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 752,519
Calculation and evidence

-671312 − 81207 USD

Exact free cash flow: -752519 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.

36 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000919010, 919010, edgar:919010