STEPHAN CO

EDGAR

74 filing records in this dataset, filed from 1995-11-15 to 2009-12-08. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

4.91 million USD

2009-09-30 · USD

Exact inputs and evidence

Operating margin

6.92%

2009-09-30 · %

Exact inputs and evidence
  • Operating Income: 340000 USD Source
  • Revenue: 4910000 USD Source
Cash and cash equivalents
8.4 million USD Source
Exact value

8396000 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: 2009-12-08.

Financial data available through: 2006-12-31.

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 2006-12-31
  • Operating income: 11 of 11 periods available· newest 2006-12-31
  • Net income: 11 of 11 periods available· newest 2006-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2006-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2006-12-31
  • Total assets: 11 of 11 periods available· newest 2006-12-31
  • Total liabilities: 11 of 11 periods available· newest 2006-12-31
  • Current assets: 11 of 11 periods available· newest 2006-12-31
  • Current liabilities: 11 of 11 periods available· newest 2006-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2006-12-31
  • 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

    -1.9%

    Prior period

    USD 22.26 million

    –

    Current period

    USD 21.84 million

    –

    Exact inputs and evidence

    21836315 − 22262423 = -426108 USD

    22262423 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    21836315 USD · 2006-01-01 – 2006-12-31

    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 3.43 million

    Prior period

    −USD 172,183

    –

    Current period

    −USD 3.6 million

    –

    Exact inputs and evidence

    -3601685 − -172183 = -3429502 USD

    -172183 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    -3601685 USD · 2006-01-01 – 2006-12-31

    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

    +11.4%

    Prior period

    USD 1.66 million

    –

    Current period

    USD 1.84 million

    –

    Exact inputs and evidence

    1844760 − 1655865 = 188895 USD

    1655865 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    1844760 USD · 2006-01-01 – 2006-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -83.1%

    Prior period

    USD 199,233

    –

    Current period

    USD 33,671

    –

    Exact inputs and evidence

    33671 − 199233 = -165562 USD

    199233 USD · 2005-01-01 – 2005-12-31

    Inspect prior input Prior source

    33671 USD · 2006-01-01 – 2006-12-31

    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.

2006 2006-01-01 – 2006-12-31

  • Revenue USD 21.84 million 100% of revenue
  • Operating costs Derived USD 27.7 million 127% of revenue
  • Operating income −USD 5.87 million −27% of revenue
  • Tax, interest and other Derived −USD 2.27 million −10% of revenue
  • Net income −USD 3.6 million −16% of revenue

Cash

  • Operating cash flow USD 1.84 million 8.4% of revenue
  • Capital expenditure USD 33,671 0.2% of revenue
  • Free cash flow Derived USD 1.81 million 8.3% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1997 19%10%71%
  • 1998 Net loss: net income was −0% of revenue.
  • 1999 91%
  • 2000 97%
  • 2001 98%
  • 2002 Net loss: net income was −25% of revenue.
  • 2003 94%
  • 2004 Operating loss: operating costs were 110% of revenue.
  • 2005 Operating loss: operating costs were 101% of revenue.
  • 2006 Operating loss: operating costs were 127% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1997 1997-01-01 – 1997-12-3127113306 19302412 Derived 7810894 2769885 Derived 5041009 1548304 Derived
Source
1998 1998-01-01 – 1998-12-3134834635 34369297 Derived 465338 468512 Derived -3174 103356 Derived
Source
1999 1999-01-01 – 1999-12-3134355848 31313573 Derived 3042275 1199449 Derived 1842826 6411071 Derived
Source
2000 2000-01-01 – 2000-12-3131137782 30159783 Derived 977999 355772 Derived 622227 4219802 Derived
Source
2001 2001-01-01 – 2001-12-3128296312 27606618 Derived 689694 81739 Derived 607955 4214371 Derived
Source
2002 2002-01-01 – 2002-12-3125066950 23715466 Derived 1351484 7610390 Derived -6258906 3271235 Derived
Source
2003 2003-01-01 – 2003-12-3125336017 23910055 Derived 1425962 665503 Derived 760459 2860827 Derived
Source
2004 2004-01-01 – 2004-12-3123950648 26390064 Derived -2439416 -263178 Derived -2176238 1041500 Derived
Source
2005 2005-01-01 – 2005-12-3122262423 22533425 Derived -271002 -98819 Derived -172183 1456632 Derived
Source
2006 2006-01-01 – 2006-12-3121836315 27703366 Derived -5867051 -2265366 Derived -3601685 1811089 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 21.8M 2006
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.37.6M28.2M18.8M9.4M0.0199720022006
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Revenue27113306
1998Revenue34834635
1999Revenue34355848
2000Revenue31137782
2001Revenue28296312
2002Revenue25066950
2003Revenue25336017
2004Revenue23950648
2005Revenue22262423
2006Revenue21836315

Revenue growth

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

-1.9% 2006
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.32%20%9%-3%-15%199720022006
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1997Year over year5.2%
1998Year over year28.5%
1999Year over year-1.4%
2000Year over year-9.4%
2001Year over year-9.1%
2002Year over year-11.4%
2003Year over year1.1%
2004Year over year-5.5%
2005Year over year-7%
2006Year over year-1.9%

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 -26.9% 2006
Net margin -16.5% 2006
Free cash flow margin 8.3% 2006
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.33%17%1%-15%-31%199720022006
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1997Operating margin28.8%
1998Operating margin1.3%
1999Operating margin8.9%
2000Operating margin3.1%
2001Operating margin2.4%
2002Operating margin5.4%
2003Operating margin5.6%
2004Operating margin-10.2%
2005Operating margin-1.2%
2006Operating margin-26.9%
1997Net margin18.6%
1998Net margin-0%
1999Net margin5.4%
2000Net margin2%
2001Net margin2.1%
2002Net margin-25%
2003Net margin3%
2004Net margin-9.1%
2005Net margin-0.8%
2006Net margin-16.5%
1997Free cash flow margin5.7%
1998Free cash flow margin0.3%
1999Free cash flow margin18.7%
2000Free cash flow margin13.6%
2001Free cash flow margin14.9%
2002Free cash flow margin13%
2003Free cash flow margin11.3%
2004Free cash flow margin4.3%
2005Free cash flow margin6.5%
2006Free cash flow margin8.3%

Operating cash flow

Cash generated by the company’s normal business operations.

USD 1.8M 2006
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.7.3M5.4M3.6M1.8M0.0199720022006
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Operating cash flow2110963
1998Operating cash flow788288
1999Operating cash flow6715883
2000Operating cash flow4360681
2001Operating cash flow4299409
2002Operating cash flow3301329
2003Operating cash flow2881092
2004Operating cash flow1103108
2005Operating cash flow1655865
2006Operating cash flow1844760

Free cash flow

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

USD 1.8M 2006
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.6.9M5.2M3.5M1.7M0.0199720022006
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1997Free cash flow1548304
1998Free cash flow103356
1999Free cash flow6411071
2000Free cash flow4219802
2001Free cash flow4214371
2002Free cash flow3271235
2003Free cash flow2860827
2004Free cash flow1041500
2005Free cash flow1456632
2006Free cash flow1811089

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.

16.6% 2006
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.33.5%25.1%16.7%8.4%0.0%199720022006
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
1997Liabilities / assets31%
1998Liabilities / assets28.7%
1999Liabilities / assets26.2%
2000Liabilities / assets26.1%
2001Liabilities / assets23.4%
2002Liabilities / assets22.2%
2003Liabilities / assets22%
2004Liabilities / assets23%
2005Liabilities / assets20.1%
2006Liabilities / assets16.6%

Current assets to current liabilities

Current assets divided by current liabilities.

4.52× 2006
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.7.96×5.97×3.98×1.99×0.00×199720022006
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1997Current assets / current liabilities3.04×
1998Current assets / current liabilities5.37×
1999Current assets / current liabilities7.37×
2000Current assets / current liabilities6.24×
2001Current assets / current liabilities4.95×
2002Current assets / current liabilities5.77×
2003Current assets / current liabilities4.75×
2004Current assets / current liabilities4.58×
2005Current assets / current liabilities3.22×
2006Current assets / current liabilities4.52×

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
1997 1997-01-01 – 1997-12-31
USD 5.04 million
Exact value

Exact value: 5041009 USD

1997-01-01 – 1997-12-31: 5041009 USD Inspect Net Income Open source
Share or cite

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

USD 2.11 million
Exact value

Exact value: 2110963 USD

1997-01-01 – 1997-12-31: 2110963 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 562,659
Exact value

Exact value: 562659 USD

1997-01-01 – 1997-12-31: 562659 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.55 million
Calculation and evidence

2110963 − 562659 USD

Exact free cash flow: 1548304 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 3,174
Exact value

Exact value: -3174 USD

1998-01-01 – 1998-12-31: -3174 USD Inspect Net Income Open source
Share or cite

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

USD 788,288
Exact value

Exact value: 788288 USD

1998-01-01 – 1998-12-31: 788288 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 684,932
Exact value

Exact value: 684932 USD

1998-01-01 – 1998-12-31: 684932 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 103,356
Calculation and evidence

788288 − 684932 USD

Exact free cash flow: 103356 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 1.84 million
Exact value

Exact value: 1842826 USD

1999-01-01 – 1999-12-31: 1842826 USD Inspect Net Income Open source
Share or cite

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

USD 6.72 million
Exact value

Exact value: 6715883 USD

1999-01-01 – 1999-12-31: 6715883 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 304,812
Exact value

Exact value: 304812 USD

1999-01-01 – 1999-12-31: 304812 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 6.41 million
Calculation and evidence

6715883 − 304812 USD

Exact free cash flow: 6411071 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 622,227
Exact value

Exact value: 622227 USD

2000-01-01 – 2000-12-31: 622227 USD Inspect Net Income Open source
Share or cite

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

USD 4.36 million
Exact value

Exact value: 4360681 USD

2000-01-01 – 2000-12-31: 4360681 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 140,879
Exact value

Exact value: 140879 USD

2000-01-01 – 2000-12-31: 140879 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.22 million
Calculation and evidence

4360681 − 140879 USD

Exact free cash flow: 4219802 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 607,955
Exact value

Exact value: 607955 USD

2001-01-01 – 2001-12-31: 607955 USD Inspect Net Income Open source
Share or cite

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

USD 4.3 million
Exact value

Exact value: 4299409 USD

2001-01-01 – 2001-12-31: 4299409 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 85,038
Exact value

Exact value: 85038 USD

2001-01-01 – 2001-12-31: 85038 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 4.21 million
Calculation and evidence

4299409 − 85038 USD

Exact free cash flow: 4214371 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 6.26 million
Exact value

Exact value: -6258906 USD

2002-01-01 – 2002-12-31: -6258906 USD Inspect Net Income Open source
Share or cite

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

USD 3.3 million
Exact value

Exact value: 3301329 USD

2002-01-01 – 2002-12-31: 3301329 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 30,094
Exact value

Exact value: 30094 USD

2002-01-01 – 2002-12-31: 30094 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 3.27 million
Calculation and evidence

3301329 − 30094 USD

Exact free cash flow: 3271235 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 760,459
Exact value

Exact value: 760459 USD

2003-01-01 – 2003-12-31: 760459 USD Inspect Net Income Open source
Share or cite

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

USD 2.88 million
Exact value

Exact value: 2881092 USD

2003-01-01 – 2003-12-31: 2881092 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 20,265
Exact value

Exact value: 20265 USD

2003-01-01 – 2003-12-31: 20265 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 2.86 million
Calculation and evidence

2881092 − 20265 USD

Exact free cash flow: 2860827 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 2.18 million
Exact value

Exact value: -2176238 USD

2004-01-01 – 2004-12-31: -2176238 USD Inspect Net Income Open source
Share or cite

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

USD 1.1 million
Exact value

Exact value: 1103108 USD

2004-01-01 – 2004-12-31: 1103108 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 61,608
Exact value

Exact value: 61608 USD

2004-01-01 – 2004-12-31: 61608 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.04 million
Calculation and evidence

1103108 − 61608 USD

Exact free cash flow: 1041500 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 172,183
Exact value

Exact value: -172183 USD

2005-01-01 – 2005-12-31: -172183 USD Inspect Net Income Open source
Share or cite

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

USD 1.66 million
Exact value

Exact value: 1655865 USD

2005-01-01 – 2005-12-31: 1655865 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 199,233
Exact value

Exact value: 199233 USD

2005-01-01 – 2005-12-31: 199233 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.46 million
Calculation and evidence

1655865 − 199233 USD

Exact free cash flow: 1456632 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 3.6 million
Exact value

Exact value: -3601685 USD

2006-01-01 – 2006-12-31: -3601685 USD Inspect Net Income Open source
Share or cite

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

USD 1.84 million
Exact value

Exact value: 1844760 USD

2006-01-01 – 2006-12-31: 1844760 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 33,671
Exact value

Exact value: 33671 USD

2006-01-01 – 2006-12-31: 33671 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 1.81 million
Calculation and evidence

1844760 − 33671 USD

Exact free cash flow: 1811089 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.

74 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000094056, 94056, edgar:94056