STOCKERYALE INC

EDGAR

72 filing records in this dataset, filed from 1996-05-15 to 2009-11-20. Explore the available filing history and original sources.

Watchlist

Latest quarter

Revenue

2.35 million USD

2009-09-30 · USD

Exact inputs and evidence

Operating margin

-41.03%

2009-09-30 · %

Exact inputs and evidence
  • Operating Income: -963000 USD Source
  • Revenue: 2347000 USD Source

Operating cash flow

-842 thousand USD

2009-09-30 · USD

Exact inputs and evidence
  • Operating Cash Flow: 689000 USD Source
  • Operating Cash Flow: 1531000 USD Source
Cash and cash equivalents
1.22 million USD Source
Exact value

1223000 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.

Net income

-6.51 million USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Net income: -10285000 USD · 2008-01-01 – 2008-12-31 Source
  • Net income: -7549000 USD · 2008-01-01 – 2008-09-30 Source
  • Net income: -1607000 USD · 2009-01-01 – 2009-03-31 Source
  • Net income: -718000 USD · 2009-04-01 – 2009-06-30 Source
  • Net income: -1450000 USD · 2009-07-01 – 2009-09-30 Source

Operating cash flow

-507 thousand USD

2008-10-01 – 2009-09-30

Exact inputs and evidence
  • Operating cash flow: -4076000 USD · 2008-01-01 – 2008-12-31 Source
  • Operating cash flow: -2880000 USD · 2008-01-01 – 2008-09-30 Source
  • Operating cash flow: -112000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: 1531000 USD · 2009-01-01 – 2009-06-30 Source
  • Operating cash flow: -112000 USD · 2009-01-01 – 2009-03-31 Source
  • Operating cash flow: 689000 USD · 2009-01-01 – 2009-09-30 Source
  • Operating cash flow: 1531000 USD · 2009-01-01 – 2009-06-30 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: 2009-11-20.

Financial data available through: 2008-12-31.

Coverage by financial measure
  • Revenue: 11 of 11 periods available· newest 2008-12-31
  • Operating income: 11 of 11 periods available· newest 2008-12-31
  • Net income: 11 of 11 periods available· newest 2008-12-31
  • Operating cash flow: 11 of 11 periods available· newest 2008-12-31
  • Capital expenditure: 11 of 11 periods available· newest 2008-12-31
  • Total assets: 11 of 11 periods available· newest 2008-12-31
  • Total liabilities: 5 of 11 periods available· newest 2008-12-31
  • Current assets: 11 of 11 periods available· newest 2008-12-31
  • Current liabilities: 11 of 11 periods available· newest 2008-12-31
  • Cash and cash equivalents: 11 of 11 periods available· newest 2008-12-31
  • 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

    +7.5%

    Prior period

    USD 29.89 million

    –

    Current period

    USD 32.14 million

    –

    Exact inputs and evidence

    32138000 − 29887000 = 2251000 USD

    29887000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    32138000 USD · 2008-01-01 – 2008-12-31

    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 1.83 million

    Prior period

    −USD 8.46 million

    –

    Current period

    −USD 10.29 million

    –

    Exact inputs and evidence

    -10285000 − -8456000 = -1829000 USD

    -8456000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -10285000 USD · 2008-01-01 – 2008-12-31

    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 1.17 million

    Prior period

    −USD 2.91 million

    –

    Current period

    −USD 4.08 million

    –

    Exact inputs and evidence

    -4076000 − -2907000 = -1169000 USD

    -2907000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    -4076000 USD · 2008-01-01 – 2008-12-31

    Inspect current input Current source
    Share or cite

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

  • Capital expenditure

    -26.5%

    Prior period

    USD 648,000

    –

    Current period

    USD 476,000

    –

    Exact inputs and evidence

    476000 − 648000 = -172000 USD

    648000 USD · 2007-01-01 – 2007-12-31

    Inspect prior input Prior source

    476000 USD · 2008-01-01 – 2008-12-31

    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.

2008 2008-01-01 – 2008-12-31

  • Revenue USD 32.14 million 100% of revenue
  • Cost of revenue USD 20.8 million 65% of revenue
  • Operating expenses USD 15.82 million 49% of revenue
  • Operating income −USD 4.49 million −14% of revenue
  • Tax, interest and other Derived USD 5.8 million 18% of revenue
  • Net income −USD 10.29 million −32% of revenue

Cash

  • Operating cash flow −USD 4.08 million −13% of revenue
  • Capital expenditure USD 476,000 1.5% of revenue
  • Free cash flow Derived −USD 4.55 million −14% of revenue

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 1999 Operating loss: operating costs were 105% of revenue.
  • 2000 Operating loss: operating costs were 107% of revenue.
  • 2001 Operating loss: operating costs were 191% of revenue.
  • 2002 Operating loss: operating costs were 217% of revenue.
  • 2003 Operating loss: operating costs were 173% of revenue.
  • 2004 Operating loss: operating costs were 160% of revenue.
  • 2005 Operating loss: operating costs were 141% of revenue.
  • 2006 Operating loss: operating costs were 119% of revenue.
  • 2007 Operating loss: operating costs were 121% of revenue.
  • 2008 Operating loss: operating costs were 114% of revenue.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
1999 1999-01-01 – 1999-12-3111483000 12092000 Derived -609000 449000 Derived -1058000 216000 Derived
Source
2000 2000-01-01 – 2000-12-3118366000 19566000 Derived -1200000 2195000 Derived -3395000 -8715000 Derived
Source
2001 2001-01-01 – 2001-12-3115581000 29737000 Derived -14156000 -294000 Derived -13862000 -28236000 Derived
Source
2002 2002-01-01 – 2002-12-3112992000 28225000 Derived -15233000 275000 Derived -15508000 -14035000 Derived
Source
2003 2003-01-01 – 2003-12-3114117000 24449000 Derived -10332000 1318000 Derived -11650000 -5425000 Derived
Source
2004 2004-01-01 – 2004-12-3113908000 22312000 Derived -8404000 4282000 Derived -12686000 -6168000 Derived
Source
2005 2005-01-01 – 2005-12-3116203000 22919000 Derived -6716000 5175000 Derived -11891000 -5751000 Derived
Source
2006 2006-01-01 – 2006-12-3119350000 23032000 Derived -3682000 1480000 Derived -5162000 -1508000 Derived
Source
2007 2007-01-01 – 2007-12-3129887000 36188000 Derived -6301000 2155000 Derived -8456000 -3555000 Derived
Source
2008 2008-01-01 – 2008-12-3132138000 36624000 Derived -4486000 5799000 Derived -10285000 -4552000 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 32.1M 2008
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.34.7M26.0M17.4M8.7M0.0199920042008
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Revenue11483000
2000Revenue18366000
2001Revenue15581000
2002Revenue12992000
2003Revenue14117000
2004Revenue13908000
2005Revenue16203000
2006Revenue19350000
2007Revenue29887000
2008Revenue32138000

Revenue growth

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

7.5% 2008
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.66%44%22%-1%-23%199920042008
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
1999Year over year-8.8%
2000Year over year59.9%
2001Year over year-15.2%
2002Year over year-16.6%
2003Year over year8.7%
2004Year over year-1.5%
2005Year over year16.5%
2006Year over year19.4%
2007Year over year54.5%
2008Year over year7.5%

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 -14% 2008
Net margin -32% 2008
Free cash flow margin -14.2% 2008
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.17%-37%-90%-143%-196%199920042008
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
1999Operating margin-5.3%
2000Operating margin-6.5%
2001Operating margin-90.9%
2002Operating margin-117.2%
2003Operating margin-73.2%
2004Operating margin-60.4%
2005Operating margin-41.4%
2006Operating margin-19%
2007Operating margin-21.1%
2008Operating margin-14%
1999Net margin-9.2%
2000Net margin-18.5%
2001Net margin-89%
2002Net margin-119.4%
2003Net margin-82.5%
2004Net margin-91.2%
2005Net margin-73.4%
2006Net margin-26.7%
2007Net margin-28.3%
2008Net margin-32%
1999Free cash flow margin1.9%
2000Free cash flow margin-47.5%
2001Free cash flow margin-181.2%
2002Free cash flow margin-108%
2003Free cash flow margin-38.4%
2004Free cash flow margin-44.3%
2005Free cash flow margin-35.5%
2006Free cash flow margin-7.8%
2007Free cash flow margin-11.9%
2008Free cash flow margin-14.2%

Operating cash flow

Cash generated by the company’s normal business operations.

USD -4.1M 2008
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.1.8M-2.2M-6.2M-10.2M-14.2M199920042008
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Operating cash flow705000
2000Operating cash flow-3311000
2001Operating cash flow-9324000
2002Operating cash flow-13077000
2003Operating cash flow-5345000
2004Operating cash flow-5819000
2005Operating cash flow-5680000
2006Operating cash flow-1075000
2007Operating cash flow-2907000
2008Operating cash flow-4076000

Free cash flow

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

USD -4.6M 2008
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.2.5M-5.8M-14.0M-22.3M-30.5M199920042008
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
1999Free cash flow216000
2000Free cash flow-8715000
2001Free cash flow-28236000
2002Free cash flow-14035000
2003Free cash flow-5425000
2004Free cash flow-6168000
2005Free cash flow-5751000
2006Free cash flow-1508000
2007Free cash flow-3555000
2008Free cash flow-4552000

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.

91.7% 2008
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.99%74%50%25%0%1999-12-3120042008
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
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
2004Liabilities / assets42%
2005Liabilities / assets58.4%
2006Liabilities / assets61.6%
2007Liabilities / assets72.1%
2008Liabilities / assets91.7%

Current assets to current liabilities

Current assets divided by current liabilities.

0.65× 2008
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.5.31×3.98×2.66×1.33×0.00×199920042008
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
1999Current assets / current liabilities0.96×
2000Current assets / current liabilities4.92×
2001Current assets / current liabilities1.28×
2002Current assets / current liabilities0.77×
2003Current assets / current liabilities0.62×
2004Current assets / current liabilities1.24×
2005Current assets / current liabilities1.19×
2006Current assets / current liabilities1.15×
2007Current assets / current liabilities1.3×
2008Current assets / current liabilities0.65×

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
1999 1999-01-01 – 1999-12-31
−USD 1.06 million
Exact value

Exact value: -1058000 USD

1999-01-01 – 1999-12-31: -1058000 USD Inspect Net Income Open source
Share or cite

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

USD 705,000
Exact value

Exact value: 705000 USD

1999-01-01 – 1999-12-31: 705000 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 489,000
Exact value

Exact value: 489000 USD

1999-01-01 – 1999-12-31: 489000 USD Inspect Capital Expenditure Open source
Share or cite

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

USD 216,000
Calculation and evidence

705000 − 489000 USD

Exact free cash flow: 216000 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 3.4 million
Exact value

Exact value: -3395000 USD

2000-01-01 – 2000-12-31: -3395000 USD Inspect Net Income Open source
Share or cite

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

−USD 3.31 million
Exact value

Exact value: -3311000 USD

2000-01-01 – 2000-12-31: -3311000 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 5.4 million
Exact value

Exact value: 5404000 USD

2000-01-01 – 2000-12-31: 5404000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 8.72 million
Calculation and evidence

-3311000 − 5404000 USD

Exact free cash flow: -8715000 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 13.86 million
Exact value

Exact value: -13862000 USD

2001-01-01 – 2001-12-31: -13862000 USD Inspect Net Income Open source
Share or cite

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

−USD 9.32 million
Exact value

Exact value: -9324000 USD

2001-01-01 – 2001-12-31: -9324000 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 18.91 million
Exact value

Exact value: 18912000 USD

2001-01-01 – 2001-12-31: 18912000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 28.24 million
Calculation and evidence

-9324000 − 18912000 USD

Exact free cash flow: -28236000 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 15.51 million
Exact value

Exact value: -15508000 USD

2002-01-01 – 2002-12-31: -15508000 USD Inspect Net Income Open source
Share or cite

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

−USD 13.08 million
Exact value

Exact value: -13077000 USD

2002-01-01 – 2002-12-31: -13077000 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 958,000
Exact value

Exact value: 958000 USD

2002-01-01 – 2002-12-31: 958000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 14.04 million
Calculation and evidence

-13077000 − 958000 USD

Exact free cash flow: -14035000 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 11.65 million
Exact value

Exact value: -11650000 USD

2003-01-01 – 2003-12-31: -11650000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.35 million
Exact value

Exact value: -5345000 USD

2003-01-01 – 2003-12-31: -5345000 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 80,000
Exact value

Exact value: 80000 USD

2003-01-01 – 2003-12-31: 80000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.43 million
Calculation and evidence

-5345000 − 80000 USD

Exact free cash flow: -5425000 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 12.69 million
Exact value

Exact value: -12686000 USD

2004-01-01 – 2004-12-31: -12686000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.82 million
Exact value

Exact value: -5819000 USD

2004-01-01 – 2004-12-31: -5819000 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 349,000
Exact value

Exact value: 349000 USD

2004-01-01 – 2004-12-31: 349000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 6.17 million
Calculation and evidence

-5819000 − 349000 USD

Exact free cash flow: -6168000 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 11.89 million
Exact value

Exact value: -11891000 USD

2005-01-01 – 2005-12-31: -11891000 USD Inspect Net Income Open source
Share or cite

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

−USD 5.68 million
Exact value

Exact value: -5680000 USD

2005-01-01 – 2005-12-31: -5680000 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 71,000
Exact value

Exact value: 71000 USD

2005-01-01 – 2005-12-31: 71000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 5.75 million
Calculation and evidence

-5680000 − 71000 USD

Exact free cash flow: -5751000 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 5.16 million
Exact value

Exact value: -5162000 USD

2006-01-01 – 2006-12-31: -5162000 USD Inspect Net Income Open source
Share or cite

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

−USD 1.08 million
Exact value

Exact value: -1075000 USD

2006-01-01 – 2006-12-31: -1075000 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 433,000
Exact value

Exact value: 433000 USD

2006-01-01 – 2006-12-31: 433000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 1.51 million
Calculation and evidence

-1075000 − 433000 USD

Exact free cash flow: -1508000 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 8.46 million
Exact value

Exact value: -8456000 USD

2007-01-01 – 2007-12-31: -8456000 USD Inspect Net Income Open source
Share or cite

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

−USD 2.91 million
Exact value

Exact value: -2907000 USD

2007-01-01 – 2007-12-31: -2907000 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 648,000
Exact value

Exact value: 648000 USD

2007-01-01 – 2007-12-31: 648000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 3.56 million
Calculation and evidence

-2907000 − 648000 USD

Exact free cash flow: -3555000 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 10.29 million
Exact value

Exact value: -10285000 USD

2008-01-01 – 2008-12-31: -10285000 USD Inspect Net Income Open source
Share or cite

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

−USD 4.08 million
Exact value

Exact value: -4076000 USD

2008-01-01 – 2008-12-31: -4076000 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 476,000
Exact value

Exact value: 476000 USD

2008-01-01 – 2008-12-31: 476000 USD Inspect Capital Expenditure Open source
Share or cite

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

−USD 4.55 million
Calculation and evidence

-4076000 − 476000 USD

Exact free cash flow: -4552000 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.

72 filings · 0 latest values · 0 originally reported values

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

Identifiers: 0000094538, 94538, edgar:94538

Also known as STOCKER & YALE INC