FEATHERLITE INC

EDGAR

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

Watchlist

Latest quarter

Revenue

54.1 million USD

2006-06-30 · USD

Exact inputs and evidence

Operating margin

5.82%

2006-06-30 · %

Exact inputs and evidence
  • Operating Income: 3149000 USD Source
  • Revenue: 54096000 USD Source

Operating cash flow

-2.28 million USD

2006-06-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 2815000 USD Source
  • Operating Cash Flow: 5093000 USD Source
Cash and cash equivalents
91 thousand USD Source
Exact value

91000 USD

Long-term debt including current maturities
9.71 million USD Source
Exact value

9714000 USD

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

229 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Revenue: 59260000 USD · 2005-07-01 – 2005-09-30 Source
  • Revenue: 225284000 USD · 2005-01-01 – 2005-12-31 Source
  • Revenue: 169733000 USD · 2005-01-01 – 2005-09-30 Source
  • Revenue: 60433000 USD · 2006-01-01 – 2006-03-31 Source
  • Revenue: 54096000 USD · 2006-04-01 – 2006-06-30 Source

Net income

4.85 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Net income: 1052000 USD · 2005-07-01 – 2005-09-30 Source
  • Net income: 4473000 USD · 2005-01-01 – 2005-12-31 Source
  • Net income: 3588000 USD · 2005-01-01 – 2005-09-30 Source
  • Net income: 1372000 USD · 2006-01-01 – 2006-03-31 Source
  • Net income: 1539000 USD · 2006-04-01 – 2006-06-30 Source

Operating cash flow

12.3 million USD

2005-07-01 – 2006-06-30

Exact inputs and evidence
  • Operating cash flow: 3214000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: -2662000 USD · 2005-01-01 – 2005-06-30 Source
  • Operating cash flow: 6790000 USD · 2005-01-01 – 2005-12-31 Source
  • Operating cash flow: 3214000 USD · 2005-01-01 – 2005-09-30 Source
  • Operating cash flow: 5093000 USD · 2006-01-01 – 2006-03-31 Source
  • Operating cash flow: 2815000 USD · 2006-01-01 – 2006-06-30 Source
  • Operating cash flow: 5093000 USD · 2006-01-01 – 2006-03-31 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: 2006-08-11.

Financial data available through: 2005-12-31.

Coverage by financial measure
  • Revenue: 6 of 11 periods available· newest 2005-12-31
  • Operating income: 6 of 11 periods available· newest 2005-12-31
  • Net income: 6 of 11 periods available· newest 2005-12-31
  • Operating cash flow: 6 of 11 periods available· newest 2005-12-31
  • Capital expenditure: 3 of 11 periods available· newest 1997-12-31
  • Total assets: 6 of 11 periods available· newest 2005-12-31
  • liabilities: No compatible figures in this window
  • Current assets: 6 of 11 periods available· newest 2005-12-31
  • Current liabilities: 6 of 11 periods available· newest 2005-12-31
  • Cash and cash equivalents: 6 of 11 periods available· newest 2005-12-31
  • Long-term debt including current maturities: 6 of 11 periods available· newest 2005-12-31
  • 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

    +4%

    Prior period

    USD 216.52 million

    –

    Current period

    USD 225.28 million

    –

    Exact inputs and evidence

    225284000 − 216520000 = 8764000 USD

    216520000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    225284000 USD · 2005-01-01 – 2005-12-31

    Inspect current input Current source
    Share or cite

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

  • Net income

    -8.5%

    Prior period

    USD 4.89 million

    –

    Current period

    USD 4.47 million

    –

    Exact inputs and evidence

    4473000 − 4890000 = -417000 USD

    4890000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    4473000 USD · 2005-01-01 – 2005-12-31

    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

    -4%

    Prior period

    USD 7.07 million

    –

    Current period

    USD 6.79 million

    –

    Exact inputs and evidence

    6790000 − 7074000 = -284000 USD

    7074000 USD · 2004-01-01 – 2004-12-31

    Inspect prior input Prior source

    6790000 USD · 2005-01-01 – 2005-12-31

    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: 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.

2005 2005-01-01 – 2005-12-31

  • Revenue USD 225.28 million 100% of revenue
  • Operating costs Derived USD 215.97 million 96% of revenue
  • Operating income USD 9.32 million 4.1% of revenue
  • Tax, interest and other Derived USD 4.85 million 2.2% of revenue
  • Net income USD 4.47 million 2% of revenue

Cash

  • Operating cash flow USD 6.79 million 3% of revenue
  • 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
  • 1995 Net income was higher than operating income, so the split is not drawn.
  • 1996 98%
  • 1997 95%
  • 2003 98%
  • 2004 96%
  • 2005 96%
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1995 1995-01-01 – 1995-12-3169159000 68666000 Derived 493000 -208000 Derived 701000 -9235000 Derived
Source
1996 1996-01-01 – 1996-12-3199329000 97135000 Derived 2194000 1352000 Derived 842000 -1757000 Derived
Source
1997 1997-01-01 – 1997-12-31134387000 127762000 Derived 6625000 3343000 Derived 3282000 -8015000 Derived
Source
2003 2003-01-01 – 2003-12-31180144000 177313000 Derived 2831000 2126000 Derived 705000 Unavailable
Source
2004 2004-01-01 – 2004-12-31216520000 207921000 Derived 8599000 3709000 Derived 4890000 Unavailable
Source
2005 2005-01-01 – 2005-12-31225284000 215966000 Derived 9318000 4845000 Derived 4473000 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 225.3M 2005
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.243.3M182.5M121.7M60.8M0.0199520032005
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Revenue69159000
1996Revenue99329000
1997Revenue134387000
2003Revenue180144000
2004Revenue216520000
2005Revenue225284000

Revenue growth

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

4% 2005
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.47%35%24%12%0%199520032005
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1995Year over yearNo prior comparable period
1996Year over year43.6%
1997Year over year35.3%
2003Year over yearNo prior comparable period
2004Year over year20.2%
2005Year over year4%

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 4.1% 2005
Net margin 2% 2005
Free cash flow margin -6% 1997
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.6.4%1.1%-4.2%-9.5%-14.8%199520032005
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1995Operating margin0.7%
1996Operating margin2.2%
1997Operating margin4.9%
2003Operating margin1.6%
2004Operating margin4%
2005Operating margin4.1%
1995Net margin1%
1996Net margin0.8%
1997Net margin2.4%
2003Net margin0.4%
2004Net margin2.3%
2005Net margin2%
1995Free cash flow margin-13.4%
1996Free cash flow margin-1.8%
1997Free cash flow margin-6%
2003Free cash flow marginNot reported
2004Free cash flow marginNot reported
2005Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD 6.8M 2005
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.8.1M4.3M390.0K-3.5M-7.4M199520032005
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Operating cash flow-6294000
1996Operating cash flow-214000
1997Operating cash flow-5042000
2003Operating cash flow6978000
2004Operating cash flow7074000
2005Operating cash flow6790000

Free cash flow

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

USD -8M 1997
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.738.8K-1.9M-4.6M-7.3M-10.0M199520032005
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1995Free cash flow-9235000
1996Free cash flow-1757000
1997Free cash flow-8015000
2003Free cash flowUnavailable
2004Free cash flowUnavailable
2005Free cash flowUnavailable

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
1995-12-31Liabilities / assetsNot reported
1996-12-31Liabilities / assetsNot reported
1997-12-31Liabilities / assetsNot reported
2003-12-31Liabilities / assetsNot reported
2004-12-31Liabilities / assetsNot reported
2005-12-31Liabilities / assetsNot reported

Current assets to current liabilities

Current assets divided by current liabilities.

1.56× 2005
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.2.45×1.84×1.23×0.61×0.00×199520032005
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1995Current assets / current liabilities2.27×
1996Current assets / current liabilities1.81×
1997Current assets / current liabilities1.76×
2003Current assets / current liabilities1.38×
2004Current assets / current liabilities1.44×
2005Current assets / current liabilities1.56×

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 701,000
Exact value

Exact value: 701000 USD

1995-01-01 – 1995-12-31: 701000 USD Inspect Net Income Open source
Share or cite

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

−USD 6.29 million
Exact value

Exact value: -6294000 USD

1995-01-01 – 1995-12-31: -6294000 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 2.94 million
Exact value

Exact value: 2941000 USD

1995-01-01 – 1995-12-31: 2941000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 9.24 million
Calculation and evidence

-6294000 − 2941000 USD

Exact free cash flow: -9235000 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 842,000
Exact value

Exact value: 842000 USD

1996-01-01 – 1996-12-31: 842000 USD Inspect Net Income Open source
Share or cite

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

−USD 214,000
Exact value

Exact value: -214000 USD

1996-01-01 – 1996-12-31: -214000 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 1.54 million
Exact value

Exact value: 1543000 USD

1996-01-01 – 1996-12-31: 1543000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.76 million
Calculation and evidence

-214000 − 1543000 USD

Exact free cash flow: -1757000 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 3.28 million
Exact value

Exact value: 3282000 USD

1997-01-01 – 1997-12-31: 3282000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.04 million
Exact value

Exact value: -5042000 USD

1997-01-01 – 1997-12-31: -5042000 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 2.97 million
Exact value

Exact value: 2973000 USD

1997-01-01 – 1997-12-31: 2973000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.02 million
Calculation and evidence

-5042000 − 2973000 USD

Exact free cash flow: -8015000 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 705,000
Exact value

Exact value: 705000 USD

2003-01-01 – 2003-12-31: 705000 USD Inspect Net Income Open source
Share or cite

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

USD 6.98 million
Exact value

Exact value: 6978000 USD

2003-01-01 – 2003-12-31: 6978000 USD Inspect Operating Cash Flow 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

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

2004 2004-01-01 – 2004-12-31
USD 4.89 million
Exact value

Exact value: 4890000 USD

2004-01-01 – 2004-12-31: 4890000 USD Inspect Net Income Open source
Share or cite

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

USD 7.07 million
Exact value

Exact value: 7074000 USD

2004-01-01 – 2004-12-31: 7074000 USD Inspect Operating Cash Flow 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

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

2005 2005-01-01 – 2005-12-31
USD 4.47 million
Exact value

Exact value: 4473000 USD

2005-01-01 – 2005-12-31: 4473000 USD Inspect Net Income Open source
Share or cite

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

USD 6.79 million
Exact value

Exact value: 6790000 USD

2005-01-01 – 2005-12-31: 6790000 USD Inspect Operating Cash Flow 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

Free cash flow cannot be calculated because 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.

42 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000928064, 928064, edgar:928064

Also known as FEATHERLITE MFG INC